alphaveNDLVENTURE₹127.00

NDL Ventures Limited

Annual Quarterly₹ CrorePeersTHEINVEST MAHAPEXLTD RELIABLE WEALTH PRIMESECU CENTRUMGLFLMcap ₹428 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q3 FY20 31/12/2019	Q4 FY20 31/03/2020	Q1 FY21 30/06/2020	Q2 FY21 30/09/2020	Q3 FY21 31/12/2020	Q4 FY21 31/03/2021	Q1 FY22 30/06/2021	Q2 FY22 30/09/2021	Q3 FY22 31/12/2021	Q4 FY22 31/03/2022	Q1 FY23 30/06/2022	Q2 FY23 30/09/2022
Revenue from Operations	302.6	215.2	228.5	230.0	251.2	265.3	246.8	270.7	249.5	312.8	236.8	245.2
Other Income	19.8	11.9	6.3	5.8	8.7	12.7	19.8	6.2	14.7	31.8	42.3	24.7
Total Income	322.4	227.1	234.8	235.8	259.9	278.0	266.6	276.8	264.2	344.6	279.1	269.9
Expenses
+ Cost of Materials Consumed	3.8	0.0	0.0	0.0	13.9	10.8	0.0	0.0	0.0	0.0	0.0	0.0
+ Purchases of Stock-in-Trade	10.1	10.1	4.9	8.1	0.0	0.0	12.8	15.7	10.2	6.3	14.4	8.8
+ Changes in Inventories	2.6	-3.8	1.1	0.1	-0.1	-0.2	1.4	-6.0	-2.6	28.8	-5.1	1.5
+ Employee Benefit Expense	22.7	19.2	20.1	18.3	22.5	19.2	19.6	19.5	19.1	18.0	21.8	22.6
+ Finance Costs	40.0	32.6	36.2	37.5	35.7	33.3	35.3	35.7	35.8	29.3	37.0	34.7
+ Depreciation & Amortisation	50.0	53.9	49.0	56.9	51.6	46.4	54.4	54.2	55.9	58.8	58.6	67.5
+ Other Expenses	154.5	176.0	158.4	157.6	161.0	180.8	181.5	196.0	184.6	191.1	193.9	181.7
Total Expenses	283.7	287.9	269.6	278.5	284.8	290.1	305.1	315.1	303.0	332.2	320.6	316.9
EBITDA	108.9	13.8	44.0	45.9	53.8	54.8	31.5	45.5	38.3	68.6	11.8	30.6
EBIT	58.9	-40.1	-5.0	-11.0	2.1	8.4	-22.9	-8.7	-17.7	9.9	-46.8	-37.0
Profit
PBT before Exceptional Items	38.7	-60.8	-34.8	-42.7	-24.9	-12.1	-38.5	-38.3	-38.8	12.3	-41.5	-47.0
Pretax Income	38.7	-60.8	-34.8	-42.7	-24.9	-12.1	-38.5	-38.3	-38.8	12.3	-41.5	-47.0
+ Current Tax	0.1	1.6	0.5	-0.4	0.4	2.1	0.0	0.3	0.1	1.9	0.2	-0.1
+ Deferred Tax	5.0	-19.3	-5.3	-42.0	-25.6	-27.9	-9.6	-10.5	-13.5	-73.8	-3.0	0.9
Tax Expense	5.1	-17.7	-4.8	-42.4	-25.2	-25.8	-9.6	-10.2	-13.4	-71.9	-2.8	0.8
Net Income	33.6	-233.8	-29.6	0.1	1.7	13.9	-28.6	-27.4	-26.6	84.5	-39.3	-46.4
+ Net Income — Continuing Ops	33.6	-43.1	-30.0	-0.3	0.3	13.7	-28.9	-28.0	-25.4	84.3	-38.8	-47.8
+ Net Income — Discontinued Ops	0.0	-190.8	0.4	0.4	1.4	0.3	0.3	0.6	-1.1	0.2	-0.5	1.4
+ Other Comprehensive Income	22.3	-191.7	-0.7	2.0	1.2	-2.1	0.2	-0.3	-1.8	1.2	-0.3	0.4
Total Comprehensive Income	55.9	-425.5	-30.3	2.1	2.9	11.8	-28.3	-27.7	-28.4	85.6	-39.6	-46.0
Net Income to Common	28.8	-224.4	-22.9	-11.5	-5.3	10.6	-31.6	-29.9	-30.2	79.1	-38.9	-48.0
Minority Interest	4.8	-9.4	-6.6	11.6	7.0	3.3	3.1	2.5	3.7	5.4	-0.4	1.6
Per Share
Basic EPS	16.36	-113.75	-14.39	0.02	0.70	3.70	-13.07	-12.59	-11.83	27.50	-11.55	-14.24
Diluted EPS	16.36	-113.75	-14.42	0.02	0.70	3.70	-13.07	-12.59	-11.83	27.50	-11.55	-14.24
Continuing & Discontinued Operations
+ Discontinued Operations — before Tax	0.0	-230.9	0.6	0.5	1.8	0.3	0.3	0.4	-1.1	0.3	-0.7	1.6
+ Tax — Discontinued Operations	0.0	-40.1	0.1	0.1	0.4	0.1	0.0	-0.2	0.0	0.2	-0.2	0.2
Other Comprehensive Income — detail
+ Items NOT to be Reclassified to P&L	—	—	—	—	—	—	—	—	—	—	-0.5	0.7
+ Tax on Items NOT to be Reclassified — alt tag	—	—	—	—	—	—	—	—	—	—	-0.0	0.0
+ Items to be Reclassified to P&L	—	—	—	—	—	—	—	—	—	—	0.2	-0.4
+ Tax on Items to be Reclassified — alt tag	—	—	—	—	—	—	—	—	—	—	0.0	-0.1
Comprehensive Income — Owners of Parent	50.7	-415.2	-23.5	-9.7	-4.4	8.9	-31.4	-30.3	-31.9	1.1	-39.1	-47.9
Comprehensive Income — Non-controlling Interests	5.2	-10.3	-6.8	11.8	7.2	2.9	3.1	2.5	3.5	0.0	-0.5	1.9
Per Share — as-filed variants
Basic EPS — Continuing Operations	16.36	-20.95	-14.60	-0.14	0.13	4.42	-13.15	-12.43	-11.41	27.44	-11.40	-14.66
Diluted EPS — Continuing Operations	16.36	-20.95	-14.60	-0.14	0.13	4.42	-13.15	-12.43	-11.41	27.44	-11.40	-14.66
Basic EPS — Discontinued Operations	0.00	-92.80	0.21	0.16	0.57	-0.72	0.08	-0.16	-0.42	0.06	-0.15	0.42
Diluted EPS — Discontinued Operations	0.00	-92.80	0.18	0.16	0.57	-0.72	0.08	-0.16	-0.42	0.06	-0.15	0.42
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	286.1	209.0	222.5	221.8	237.3	254.7	232.6	260.9	242.0	277.7	227.5	234.9
Gross Margin %	94.55	97.08	97.40	96.44	94.48	96.03	94.24	96.41	96.97	88.79	96.07	95.78
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	38.7	-60.8	-34.8	-42.7	-24.9	-12.1	-38.5	-38.3	-38.8	12.3	-41.5	-47.0
Net Income Adj (tax-effected)	33.6	-233.8	-29.6	0.1	1.7	13.9	-28.6	-27.4	-26.6	84.5	-39.3	-46.4
EPS Adj	16.36	-113.75	-14.39	0.02	0.70	3.70	-13.07	-12.59	-11.83	27.50	-11.55	-14.24
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	20.6	20.6	20.6	24.1	24.1	24.1	24.1	24.1	33.7	33.7	33.7	33.7

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q2 FY23 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.