Assembled from the company's filings and exchange data as of today. Download PDF renders this page on the server; the narrative sections arrive with the Nexa composer.
Dossier · NDL VENTURES LIMITED · 22 September 2026Page 1 of 3
Company Dossier
MarketPing Research · factual · no rating expressed
NDL VENTURES LIMITED
NSE: NDLVENTURE · BSE: 500189
NSE: NDLVENTURE · BSE: 500189
Financial Services › Financial Services › Finance › Other Financial Services
NDL VENTURES LIMITED
StateQ2 FY23 filed
Last close · 20 Sept 2026₹123.30
Market cap₹0.4k cr
TTM P/E · P/B · EV/EBITDA— · 1.03 · 4.6
NDL VENTURES LIMITED is a Finance company listed on NSE. The annual-report business brief for this company has not been generated yet; the numbers below are as filed.
What a broker report prints here — the analyst's thesis. This dossier prints the filed record instead; the narrative read of the latest results, the guidance ledger and the earnings-call summary are the composer's sections (INSTITUTIONAL-PLAN.md M3) and are not yet produced.
Exhibit 1: Financial summary, FY19–FY22 (all audited; no estimate years)
| ₹ crore · consolidated | FY19 | FY20 | FY21 | FY22 |
|---|---|---|---|---|
| Revenue | 690 | 1,000 | 975 | 1,080 |
| EBITDA (ex other income) | (83) | 180 | 199 | 184 |
| margin % | (12.0) | 18.0 | 20.4 | 17.0 |
| Owners' profit | (266) | (168) | (29) | (13) |
| EPS, as reported (₹) | (166.92) | (65.23) | (11.92) | (5.04) |
| ROE % · ROCE % | (61.7) · — | (54.1) · 22.1 | (6.3) · 4.6 | 0.4 · 3.8 |
| Debt / equity (x) | 0.00 | 2.84 | 4.07 | 1.80 |
| Cash from operations | — | — | 148 | (27) |
| Capex | — | — | (108) | (261) |
Source: SEBI results XBRL as filed with BSE/NSE; EBITDA excludes other income.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · NDL VENTURES LIMITED · 22 September 2026Page 2 of 3
Exhibit 2: Quarterly performance, last 8 quarters
| ₹ crore | Q3 FY21 | Q4 FY21 | Q1 FY22 | Q2 FY22 | Q3 FY22 | Q4 FY22 | Q1 FY23 | Q2 FY23 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 265 | 247 | 271 | 250 | 313 | 237 | 245 |
| Profit before tax | (25) | (12) | (38) | (38) | (39) | 12 | (42) | (47) |
| Net profit | 2 | 14 | (29) | (27) | (27) | 84 | (39) | (46) |
| EPS (₹) | 0.70 | 3.70 | (13.07) | (12.59) | (11.83) | 27.50 | (11.55) | (14.24) |
Source: quarterly results as filed; the balance sheet is filed half-yearly and is not repeated here.
Exhibit 3: Segment revenue, FY22
| Segment | Revenue, ₹ crore | Share % |
|---|---|---|
| Media and communication | 243 | 22.0 |
| Others | 69 | 6.3 |
| Investments and Treasury (Discountinued) | 0 | 0.0 |
| Media and Communication | 794 | 71.7 |
| Investments and Treasury (Discontinued) | 1 | 0.1 |
| Total, before eliminations | 1,108 | 100.0 |
Source: the filed segment block, four quarters summed.
Exhibit 4: Peers — basic industry group, by market cap
| Company | M.cap ₹ cr | P/E | P/B | EV/EBITDA | ROE % | ROCE % | Rev CAGR 5y % | EBITDA m. % |
|---|---|---|---|---|---|---|---|---|
| CRISIL LTD | 33,736 | 38.2 | 10.31 | — | 13.7 | 16.1 | — | 30.6 |
| ONEMI TECHNOLOGY SOL LTD | 6,113 | 21.6 | 4.55 | 10.3 | 21.0 | 18.8 | — | 32.0 |
| GYFTR LIMITED | 1,306 | — | 2.69 | 40.1 | 4.5 | 5.3 | 32.8 | 4.3 |
| CENTRUM CAPITAL LIMITED | 1,069 | — | 0.81 | 9.7 | (21.4) | (2.5) | 49.7 | 29.7 |
| PRIME SECURITIES LIMITED | 1,014 | 181.1 | 3.95 | 92.3 | 5.1 | — | 25.7 | 19.0 |
| WEALTH FRST PORT. MG. LTD | 878 | 26.6 | 5.16 | 16.8 | 22.5 | 30.3 | — | 97.5 |
| STELLANT SECURITIES (INDIA) LT | 553 | — | 1766.11 | — | 18.2 | 18.2 | — | 56.7 |
| THE INVEST TRUST OF IND L | 499 | 15.0 | 0.68 | 6.9 | 4.7 | 3.9 | (2.4) | 23.4 |
Source: exchange data and filed statements via the screener; multiples at current prices.
Exhibit 5: Where the company sits in its group
| Metric | Company | Group median | Rank | Better than |
|---|---|---|---|---|
| P/B | 1.0 | 1.2 | 47 of 103 | 55% |
| ROCE | (10.2) | 1.6 | 76 of 84 | 10% |
| ROE | (21.2) | 1.3 | 106 of 115 | 8% |
| Debt / Equity | 2.0 | 0.0 | 113 of 115 | 2% |
| EBITDA margin | 22.5 | 25.6 | 48 of 91 | 48% |
| Revenue growth | (9.4) | (4.1) | 49 of 85 | 43% |
| Profit growth | (69.2) | (0.2) | 79 of 109 | 28% |
| Market cap | 415 | 28 | 9 of 111 | 93% |
Source: MarketPing peer ranks; a rank is a measurement, not a view.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · NDL VENTURES LIMITED · 22 September 2026Page 3 of 3
Exhibit 6: Filings of the last 90 days, with the measured price reaction
| Date · filing | Category | Importance | 1-day % | 5-day % |
|---|---|---|---|---|
| 21 Sept 2026 · NDL Ventures 41st AGM: dividend declared, 5 related party deals approved | board shareholder meetings | low | — | — |
| 21 Sept 2026 · NDL Ventures clarifies segment reporting query for Jun-26 results | regulatory legal | medium | — | — |
| 18 Sept 2026 · NCLT hearing on NDL Ventures merger adjourned to October 1 | strategic transactions | high | — | — |
| 9 Sept 2026 · NDL Ventures: NSE seeks clarification on June 2026 quarter results | compliance | low | — | — |
| 30 Aug 2026 · NDL Ventures 41st AGM notice published, dividend of Rs 0.50 per share | compliance | minimal | — | — |
| 29 Aug 2026 · NDL Ventures fixes Sept 15, 2026 as Record Date for dividend and AGM | corporate actions | high | — | — |
| 29 Aug 2026 · NDL Ventures fixes Sept 15, 2026 as Record Date for dividend and AGM | corporate actions | medium | — | — |
| 29 Aug 2026 · NDL Ventures 41st AGM notice and FY26 annual report filed | board shareholder meetings | low | — | — |
| 29 Aug 2026 · NDL Ventures 41st AGM on Sep 21; Re 0.50 dividend, Rs 350 Cr related party deals | board shareholder meetings | low | — | — |
| 27 Aug 2026 · NCLT final hearing on Sept 18 for HLFL merger into NDL Ventures | compliance | minimal | — | — |
Source: exchange announcements; reaction = close-to-close from the filing's session.
How to read this document
| Where a broker report shows | This document shows | Why |
|---|---|---|
| A rating (BUY / ADD / REDUCE / SELL) | A state: the latest filed quarter and the measured reactions | an event is a fact; a rating is an opinion that requires SEBI RA registration |
| A target price and upside | The current price and the multiples against the group | a target is a forecast; a multiple is a measurement |
| Estimate years marked E | More audited years; no estimates | MarketPing publishes no forecasts — your own model lives on the Models page |
Sources, method and disclosures
This document is a statistical summary of publicly filed information and market data, prepared by software from primary sources: SEBI results XBRL filed with BSE and NSE, LODR disclosures, shareholding patterns, exchange price data. It contains no research recommendation, no price target and no opinion on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Financial statements are as filed (consolidated where the company files consolidated results). Ratios are computed over filed lines. Where a figure is unavailable the table shows a dash rather than an estimate. The business brief is written by MarketPing's reader from the annual report and checked against it; no figure in a table was generated by a model. Nothing here constitutes investment advice, an offer or a solicitation; readers should consult a SEBI-registered adviser before acting. MarketPing is not a SEBI-registered intermediary.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in