Login
Products
Login
Home
Alerts
Search
Watchlist
Products

NDL Ventures Ltd

NDLVENTURE
NSE
120.74
0.52%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

NDL Ventures Ltd

NDLVENTURE
NSE
120.74
0.52%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
407Cr
Close
Close Price
120.74
Industry
Industry
Finance - Investment/Others
PE
Price To Earnings
447.19
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
51.67%
Peer Comparison
How does NDLVENTURE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NDLVENTURE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
000000000000
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
111111111111
Operating Profit
Operating ProfitCr
-1-1-1-1-1-1-1-1-1-1-1-1
OPM
OPM%
Other Income
Other IncomeCr
211211111111
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
010000000000
Tax
TaxCr
000000000000
PAT
PATCr
000000000000
Growth YoY
PAT Growth YoY%
328.6428.6-5.328.0-62.5-54.4-80.6-56.333.333.3228.67.1
NPM
NPM%
EPS
EPS
0.10.10.10.10.10.10.00.00.10.10.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
110332202253598814695690000
Growth
Revenue Growth%
3.8201.1-39.325.4136.436.1-14.6-90.0-100.0
Expenses
ExpensesCr
161692832821647553262444
Operating Profit
Operating ProfitCr
95164174221-22316614243-2-4-4-4
OPM
OPM%
85.849.386.287.5-37.320.520.562.4
Other Income
Other IncomeCr
0021211561303655
Interest Expense
Interest ExpenseCr
038465110511512800000
Depreciation
DepreciationCr
111415718417900000
PBT
PBTCr
93124128167-46423-152430211
Tax
TaxCr
12425706-104-9700000
PAT
PATCr
9310110397-470127-55430211
Growth
PAT Growth%
12.98.62.3-5.7-584.6127.0-143.3178.6-99.4489.7-63.454.0
NPM
NPM%
83.830.351.038.4-78.715.6-7.962.4
EPS
EPS
6.06.56.76.3-5.6-7.5-2.5-4.80.10.50.20.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
212121212121243434343434
Reserves
ReservesCr
7969051,0082,0156382762094734292626
Current Liabilities
Current LiabilitiesCr
422791621001,1881,1771,08611366
Non Current Liabilities
Non Current LiabilitiesCr
12622269577634213670000
Total Liabilities
Total LiabilitiesCr
8601,4661,4173,0922,6131,8951,6868381696665
Current Assets
Current AssetsCr
1497508869977946824782796865
Non Current Assets
Non Current AssetsCr
7117165302,9931,8341,4271,4391112
Total Assets
Total AssetsCr
8601,4661,4173,0922,6131,8951,6868381696665

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8-4-129-73-1732251213475-11-4-5
Investing Cash Flow
Investing Cash FlowCr
2867231212918749-124-541087
Financing Cash Flow
Financing Cash FlowCr
-36-60-10143134-421-179148-13-7-3-2
Net Cash Flow
Net Cash FlowCr
031-10-11-8-8587-700
Free Cash Flow
Free Cash FlowCr
7-4-129-268-2913967-9175-11-4
CFO To PAT
CFO To PAT%
8.9-3.8-125.4-75.336.8177.3-220.579.627,325.6-664.1-713.2-514.3
CFO To EBITDA
CFO To EBITDA%
8.7-2.3-74.2-33.077.7135.485.379.6-3,331.9261.7107.9127.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
8348631,0691,3757465211,1041,362366311180396
Price To Earnings
Price To Earnings
9.08.610.414.20.00.00.00.01,356.9192.2297.0435.1
Price To Sales
Price To Sales
7.52.65.35.41.30.61.619.667.442.9
Price To Book
Price To Book
1.00.91.00.71.11.84.716.85.45.03.06.7
EV To EBITDA
EV To EBITDA
8.87.77.69.6-7.36.613.331.5-157.6-74.6-44.8-106.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.098.398.199.4100.0
OPM
OPM%
85.849.386.287.5-37.320.520.562.4
NPM
NPM%
83.830.351.038.4-78.715.6-7.962.4
ROCE
ROCE%
11.412.313.57.8-21.814.2-2.153.30.42.91.72.1
ROE
ROE%
11.310.910.04.8-71.442.9-23.653.30.42.61.01.5
ROA
ROA%
10.86.97.33.1-18.06.7-3.352.30.32.30.91.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Profile** **Company Name:** NDL Ventures Ltd (Trading as **NXTDIGITAL Limited**) **Parent Group:** Hinduja Group **Core Business:** Integrated Digital Delivery Platform Provider **Founded:** Over 25 years of operation **Headquarters:** India **Current Period:** November 2025 NXTDIGITAL Limited is India’s **premier and only fully integrated digital content delivery platform**, operating across **satellite, digital cable, and broadband networks**. As a flagship media arm of the global Hinduja Group, the company has evolved from a traditional Multi-System Operator (MSO) into a forward-looking digital services platform, leveraging technological innovation, infrastructure ownership, and strategic partnerships to deliver converged digital experiences across urban, semi-urban, semi-rural, and rural India. --- ### **Key Services & Business Model** #### 1. **Dual Delivery Platform** NXTDIGITAL operates a **dual-platform delivery model**, offering unparalleled reach across India: - **IN Digital (Digital Cable):** Terrestrial fiber-based platform delivering over **650–750 TV channels** across **100+ cities and towns**. - **nXtDIGITAL (HITS – Headend-in-the-Sky):** India’s **only satellite-based HITS platform**, enabling nationwide content delivery to **1,500+ cities and towns**, covering **over 4,500 pin codes**. - Strong penetration in **semi-urban, semi-rural, and rural regions**, where ~60% of subscribers reside. - Enables service delivery in remote and terrain-challenged areas like Jammu & Kashmir, Ladakh, Northeast India, Andaman & Nicobar, and Lakshadweep. #### 2. **Infrastructure Leadership** - **HITS Platform:** - The only platform in India capable of **direct-to-network satellite service delivery** nationwide. - Offers **managed infrastructure sharing (Platform-as-a-Service – PaaS)** to other MSOs, eliminating the need for local headends, fiber networks, and control rooms. - Reduces MSO operating costs by up to **50%**, improves service quality, and enables expansion into economically unviable markets. - Validated by landmark agreement with **Siti Networks (8.5M subscribers)** — India’s first infrastructure-sharing pact in the digital TV sector. - Supports **700+ channels** with scalable capacity for 60 million users. #### 3. **Broadband & Converged Services** Through its subsidiary **ONEOTT Intertainment Limited (OIL)**, among **India’s top 4 private ISPs**, NXTDIGITAL offers broadband via: - **ONE Broadband:** Converged services (Video, Data, Voice) under a single brand. - **ONE Gigafiber:** **Fiber-to-the-Home (FTTH)** service with speeds **up to 1,000 Mbps** in over **150 cities**. - Subscriber base crossed **1 million**, making it the **4th largest private ISP** in India. #### 4. **Digital Expansion: ONEDigital & NXTPLAY** - **ONEDigital:** Launched in October 2022 as **India’s first all-in-one digital solution**, bundling: - Broadband - Digital TV - OTT services (NXTPLAY) - Public and building Wi-Fi - CCTV - VoIP/Intercom - Initial rollout in Mumbai, with plans to expand to **100+ cities**. - **NXTPLAY:** A **digital content aggregator app** integrating **300,000+ hours of content** from leading OTT platforms, ready for nationwide rollout. --- ### **Innovation & Technology** #### 1. **NXTHUB – The Digital Hub** - Launched in 2020 and scaled to **100 NXTHUBs by November 2025**. - **Award-winning initiative** – National Feather Award for “Best Innovative Project of the Year” (2022). - **Owned-and-operated hubs** that act as local "Points of Presence," enabling plug-and-play delivery of: - 650+ TV channels - Broadband (up to 1,000 Mbps) - OTT (via NXTPLAY) - Wi-Fi, CCTV, voice - **Advanced Digital Distribution System (ADDS)** allows franchisees (LCOs) to receive satellite signals without investing in headend infrastructure. - Each NXTHUB adds ~1,000 subscribers, with **100,000+ new subscribers added** through initial rollouts. #### 2. **Future-Ready Devices** - **NXTCONNECT:** Hybrid STB integrating live TV, OTT, apps, games — a smart home media hub. - **NXTGO:** USB dongle converting any Android TV or OTT box into a hybrid DVB-C + OTT device. --- ### **Strategic Growth Initiatives (As of Nov 2025)** #### 1. **Convergence & “Phygital” Strategy** - Focus on **share-of-wallet** over standalone ARPU growth. - Promoting **bundled digital services** to drive higher ARPU and customer retention. - Transitioning from content provider to **digital platform and consumer gateway** for content and service providers. #### 2. **Broadband Expansion** - Leveraging existing **HITS and cable footprint** to scale broadband. - Low customer acquisition cost due to pre-existing infrastructure. - Broadband growth driven by hybrid work models, rising OTT consumption, and digital education. #### 3. **Strategic Partnerships** - **Thaicom (Thailand):** Signed a **binding MoU** for **Broadband-over-Satellite (BoS)** in India using **IPSTAR-1 satellite**. - Aims to connect rural India with cost-effective, high-quality broadband. - Co-developing **satellite-based AI solutions** for agriculture, natural resource management, disaster relief, and drone connectivity. - Planning a **Centre for Excellence** for satellite-AI technologies. #### 4. **Merger & Collaboration with HGSL** - Evaluating a **business combination with Hinduja Global Solutions Limited (HGSL)**. - Will bring in **digital application development, deep-tech, and automation expertise**. - Potential to unlock international expansion. #### 5. **Monetizing Franchisee Network** - Training over **10,000 Last Mile Owners (LMOs)** as **Digital Services Partners**. - Introducing **M-SAATHI**, a cloud-based app to help LCOs: - Offer **neighborhood marketplace services** - Provide **contactless collections** - Upsell digital, financial, and FMCG products - Creating **multi-product distribution channels** within the Hinduja ecosystem. --- ### **Market Position & Financial Highlights** | Metric | Status | |-------|--------| | **Video Subscribers** | ~5.5 million | | **Broadband Subscribers** | Over 1 million (via ONEOTT) | | **National Reach** | 1,500+ cities, 4,500+ pin codes | | **Franchisee Network** | 9,000–10,000 Last Mile Owners (LCOs) | | **Network Size** | Over 5,000 km of owned optical fiber | | **ARPU Trend** | Growing via bundling, up-selling, and digital payments | | **Payment Digitalization** | >95% direct digital collections, ~85% LCOs on digital payments | | **Debt-Equity Ratio** | Reduced to **sub-1.2**, targeting sub-1 through real estate monetization | --- ### **Competitive Advantages** 1. **Only Integrated Platform in India** combining satellite, cable, and broadband. 2. **Exclusive HITS Technology** with national PaaS authorization from MIB. 3. **Strong Rural & Semi-Urban Penetration** – underserved market focus. 4. **Prepaid B2B2C Model** – minimizes credit risk and ensures stable annuity revenue. 5. **Low-Cost Expansion via COPE & NXTHUBs** – no capex burden on partners. 6. **Proven Infrastructure Sharing Model** with MSOs. --- ### **Challenges & Risks** - **Low broadband penetration** within existing cable TV subscriber base – significant untapped opportunity. - **Predatory pricing** by large competitors (e.g., JioFiber) in select urban markets. - Regulatory reliance on spectrum, satellite, and AGR policies. - Transition of traditional LCOs into digital entrepreneurs requires ongoing support.