NDL Ventures Ltd - Stock Valuation and Financial Performance

BSE: 500189 | NSE: NDLVENTURE | TV Broadcasting & Software Production | Small Cap

NXTDigital Share Price

113.35 0.45 0.40%
as on 03-Dec'24 16:59

DeciZen - make an informed investing decision on NXTDigital

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

NDL Ventures stock performance -

mw4me loader
P/E Ratio (SA):
355.95
Market Cap:
380.2 Cr.
52-wk low:
83.5
52-wk high:
164

Is NDL Ventures Ltd an attractive stock to invest in?

1. Is NDL Ventures Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that NDL Ventures Ltd is a below average quality company.

2. Is NDL Ventures Ltd undervalued or overvalued?

The key valuation ratios of NDL Ventures Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is NDL Ventures Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of NDL Ventures Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of NXTDigital:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
NDL Ventures Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 11.8%15%12.7%10.4%-16.4%-9.7%-1.5%1.3%0%2.8%-
Value Creation
Index
-0.20.1-0.1-0.3-2.2-1.7-1.1-0.9-1.0-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 110332202253604817695702000
Sales YoY Gr.-201.1%-39.3%25.4%138.8%35.3%-15%1%-100%NA-
Adj EPS 39.943.344.641.8-175.241.6-19.3-12.20.10.50.3
YoY Gr.-8.6%2.9%-6.3%-519.2%NA-146.5%NANA500%-
BVPS (₹) 351.7398.5442.8876.3283.6126.185.8139.320.218.617.8
Adj Net
Profit
92.610110497.1-40796.6-52.5-410.31.61
Cash Flow from Ops. 8.3-3.8-129505-173225121-8274.9-10.7-
Debt/CF from Ops. 0-112.4-2.91.5-74.27.2-9.400-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS -38.8%NANA500%
BVPS-27.9%-42%-39.9%-7.5%
Share Price -9.1% -21.4% -38.3% -26.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
11.711.610.69.2-46.920.2-19.8-11.70.12.51.8
Op. Profit
Mgn %
85.849.386.687.5-15.322.421.819.800NAN
Net Profit
Mgn %
83.930.351.338.4-67.411.8-7.6-5.900INF
Debt to
Equity
00.50.40.41.83.33.81.6000
Working Cap
Days
7335771,6291,186304171171123000
Cash Conv.
Cycle
51272-24156995-84-93-59000

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 1.80%

Sales growth has been subdued in last 3 years -100.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - NDL Ventures Ltd.

Standalone Consolidated
TTM EPS (₹) 0.3 -11.3
TTM Sales (₹ Cr.) 0 1,044
BVPS (₹.) 17.8 0
Reserves (₹ Cr.) 26 214
P/BV 6.36 0.00
PE 355.95 0.00
From the Market
52 Week Low / High (₹) 83.49 / 164.00
All Time Low / High (₹) 9.78 / 814.28
Market Cap (₹ Cr.) 380
Equity (₹ Cr.) 33.7
Face Value (₹) 10
Industry PE 18.1

Management X-Ray of NXTDigital:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of NXTDigital

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales11033220225360481769570200
Operating Expenses 16169283284893954757224
Manufacturing Costs110049739537236000
Material Costs01571214121132900
Employee Cost 22344756575312
Other Costs 139131429247711513022
Operating Profit 95164174221-244-122148129-2-4
Operating Profit Margin (%) 85.8%49.3%86.2%87.5%-40.3%-14.9%21.3%18.4%--
Other Income 002121156136236
Interest 038465115415513412100
Depreciation 111415718417917600
Exceptional Items 0000000000
Profit Before Tax 93124128167-534-305-152-10502
Tax 1242570-24-188-97-6400
Profit After Tax 9310110397-510-117-55-4102
PAT Margin (%) 83.8%30.3%51.0%38.4%-84.4%-14.3%-7.9%-5.9%--
Adjusted EPS (₹)39.943.344.341.8-219.0-50.3-20.2-12.30.10.5
Dividend Payout Ratio (%)33%36%35%37%-7%-9%-18%-33%2,457%208%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 8179261,0282,0356592932334696863
Share Capital 21212121212124343434
Reserves 7969051,0082,0156382722094353429
Minority Interest0000000000
Debt040026274598668281373300
Long Term Debt026122565452728623613500
Short Term Debt0139379145939557759900
Trade Payables1950121325521112201
Others Liabilities 4246126311756580246112125
Total Liabilities 8601,4661,4173,0922,6131,8091,5041,4378169

Fixed Assets

Gross Block2626262421,2831,4511,2971,29500
Accumulated Depreciation121314439154546048800
Net Fixed Assets14131223789190683780800
CWIP 000025135400
Investments 6296144342,5691,27134935535400
Inventories10049943137384243201212
Trade Receivables091367832424800
Cash Equivalents 15681001028910115
Others Assets1162455322352113651331935752
Total Assets 8601,4661,4173,0922,6131,8091,5041,4378169

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 8-4-129-73-173225121-8275-11
PBT 93124128167-534-305-149-10602
Adjustment -93-14-3-178475547309274-2-5
Changes in Working Capital 28-88-233-11-33-5-47-23777-7
Tax Paid -20-26-21-51-81-117-130-1
Cash Flow From Investing Activity 2867231212918749-54-5410
Capex -100-195-118-186-54-13600
Net Investments 296723120113837596000
Others 000149-2782-5410
Cash Flow From Financing Activity -36-60-10143134-421-179138-13-7
Net Proceeds from Shares 000000028700
Net Proceeds from Borrowing 0000000000
Interest Paid 0-43-47-49-158-158-112-11900
Dividend Paid -31-670-36-36-36-12-9-13-7
Others -549-54128328-227-54-2100
Net Cash Flow 031-10-11-8-827-7
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)11.7311.5510.536.34-37.84-24.53-20.9-11.790.12.47
ROCE (%)11.8314.9812.6510.4-16.36-9.65-1.521.330.042.76
Asset Turnover Ratio0.130.290.140.110.210.370.420.4800
PAT to CFO Conversion(x)0.09-0.04-1.25-0.75N/AN/AN/AN/AN/A-5.5
Working Capital Days
Receivable Days25508562625192300
Inventory Days1853298413382318221600
Payable Days01121,399233,3277,43702,11400

NDL Ventures Ltd Stock News

NDL Ventures Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of NXTDigital on 03-Dec-2024 16:59 is ₹113.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Dec-2024 16:59 the market cap of NXTDigital stood at ₹380.1.
The latest P/E ratio of NXTDigital as of 03-Dec-2024 16:59 is 355.9.
The latest P/B ratio of NXTDigital as of 03-Dec-2024 16:59 is 6.36.
The 52-week high of NXTDigital is ₹164.0 and the 52-week low is ₹83.49.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NXTDigital is ₹0.00 ( Cr.) .

About NDL Ventures Ltd

Formerly known as Hinduja TMT, Hinduja Ventures is part of the Hinduja Group companies. This is an outsourcing company that provides IT services and BPO/contact center services to customers. The company’s IT services provides application development and maintenance, legacy migration services, engineering design services and SAP implementation services. These services are complemented by Hinduja Venture’s BPO services in the area of back office claims processing, technical help desk support, contact center services, payroll processing, accounts receivables and accounts payable services.

It has got alliances and technology partnerships with global IT and technology players like IBM for technology on the websphere middleware platform, Compaq, Nortel for the support of switch technology for call centers, enhancement technology and 3I for training and recruitment for call centers, Oracle for Oracle database.

It has subsidiaries in India, US, UK and France. The Indian subsidiaries -In technology:

• SourceOne HTMT Inc,

• Customer Contact Centre Inc, and

• SourceOne Communications Asia Inc;

In media:

• Indusind Media Communications and

• InNetwork Entertainment; and

In telecom:

• n2Cable and

• Indusind Telecom Network.

The acquisitions of Source One Communications Inc, USA and Customer Contact Center Inc, Manila added many high-profile clients to its customer base in USA and expanded the company’s canvas of domain expertise from just telecom, insurance and discrete manufacturing to now include BFSI, pharmaceuticals, consumer electronics, household products, energy and utilities.

In 2010 Hinduja Ventures approved, to acquire all the shares of IDL Specialty Chemicals Ltd and to enter into a Memorandum of Understanding (MOU)

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.