New Delhi Television Ltd (NDTV): Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of New Delhi Television Ltd (NDTV)?

New Delhi Television Ltd (NDTV) is trading at 68.40 as of 24 April 2026, with a FY2026-2027 high of 141 and low of 58.8. The stock is currently near its 52-week low. Market cap stands at 772 Cr..

Q: Is New Delhi Television Ltd (NDTV) financially healthy?

Key indicators: ROCE of 47.8 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is New Delhi Television Ltd (NDTV) profitable and how is the profit trend?

New Delhi Television Ltd (NDTV) reported a net profit of -218 Cr in Mar 2025 on revenue of 465 Cr. Compared to 85 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹127.79Undervalued by 86.83%vs CMP ₹68.40

P/E (15.0) × ROE (133.0%) × BV (₹7.85) × DY (2.00%)

Defaults: P/E=15

₹56.48Overvalued by 17.43%vs CMP ₹68.40

MoS: -21.1% (Negative)Confidence: 45/100 (Moderate)Models: 1 Fair, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹63.35	69%	Fair (-7.4%)
Revenue Multiple	Revenue	₹41.20	31%	Over (-39.8%)
Consensus (2 models)		₹56.48	100%	Overvalued

Key Drivers: EPS CAGR -50.4% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -50.4% · Defaults: P/E=15

*Investments are subject to market risks

Analyst Summary

New Delhi Television Ltd (NDTV) operates in the Entertainment & Media segment, current market price is ₹68.40, market cap is 772 Cr.. At a glance, ROE is 133 %, ROCE is 47.8 %, book value is 7.85, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹56.48, around 17.4% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹465 Cr versus the prior period change of 25.7%, while latest net profit is about ₹-218 Cr with a prior-period change of -938.1%. The 52-week range shown on this page is 141/58.8, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisNew Delhi Television Ltd. is a Public Limited Listed company incorporated on 08/09/1988 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L9…

This summary is generated from the stock page data available for New Delhi Television Ltd (NDTV): Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

New Delhi Television Ltd (NDTV) scores 58/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health63/100 · Moderate

ROCE 47.8% ExcellentROE 133.0% ExcellentD/E 0.39 ModerateInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed

Smart Money60/100 · Moderate

FII holding stable No changePromoter increased by 4.31% Positive

Earnings Quality50/100 · Moderate

OPM contracting (20% → -23%) DecliningWorking capital: -14 days (improving) Efficient

Quarterly Momentum50/100 · Moderate

Revenue (4Q): +14% YoY GrowingOPM: -41.0% (down 10.0% YoY) Margin pressure

Industry Rank70/100 · Strong

ROCE 47.8% vs industry 15.7% Above peersROE 133.0% vs industry 12.7% Above peers3Y sales CAGR: 6% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:24 am

Market Cap	772 Cr.
Current Price	68.4
Intrinsic Value	₹56.48
High / Low	141/58.8
Stock P/E
Book Value	7.85
Dividend Yield	0.00 %
ROCE	47.8 %
ROE	133 %
Face Value	4.00
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for New Delhi Television Ltd (NDTV)

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
New Delhi Television Ltd (NDTV)	772 Cr.	68.4	141/58.8		7.85	0.00 %	47.8 %	133 %	4.00
GTPL Hathway Ltd	664 Cr.	59.1	134/55.0	16.0	102	3.39 %	5.90 %	4.13 %	10.0
Pressman Advertising Ltd	626 Cr.	266	/	116	20.0	0.00 %	12.2 %	9.46 %	2.00
TV Today Network Ltd	617 Cr.	103	200/93.5	26.4	148	2.90 %	12.4 %	8.44 %	5.00
Balaji Telefilms Ltd	971 Cr.	79.7	141/64.0	16.5	54.2	0.00 %	1.35 %	15.8 %	2.00
Industry Average	2,695.38 Cr	98.69		208.76	37.15	0.28%	15.66%	12.68%	6.15

All Competitor Stocks of New Delhi Television Ltd (NDTV)

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	105	67	70	96	98	107	94	111	133	127	108	122	150
Expenses	83	82	80	91	106	122	139	155	174	176	165	179	212
Operating Profit	22	-15	-10	5	-9	-16	-46	-43	-42	-49	-58	-57	-61
OPM %	21%	-22%	-14%	5%	-9%	-15%	-48%	-39%	-31%	-38%	-54%	-47%	-41%
Other Income	3	15	5	4	2	12	4	1	1	1	5	3	-3
Interest	1	1	0	0	1	3	3	4	6	8	9	10	6
Depreciation	5	3	2	2	2	3	2	6	8	8	8	9	9
Profit before tax	20	-4	-7	6	-10	-9	-47	-53	-54	-63	-70	-73	-80
Tax %	25%	-69%	14%	1%	2%	1%	0%	1%	3%	-2%	0%	2%	0%
Net Profit	15	-1	-8	6	-10	-9	-47	-53	-55	-62	-70	-74	-80
EPS in Rs	1.14	0.05	-0.72	0.52	-0.85	-0.75	-4.14	-4.68	-4.94	-5.40	-6.24	-6.57	-7.11

Last Updated: February 4, 2026, 8:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 5:02 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	459	571	566	490	426	399	373	358	396	386	370	465	507
Expenses	524	553	600	532	465	358	322	283	296	328	398	638	732
Operating Profit	-65	18	-34	-42	-40	41	52	74	100	58	-28	-173	-225
OPM %	-14%	3%	-6%	-9%	-9%	10%	14%	21%	25%	15%	-8%	-37%	-44%
Other Income	36	7	11	4	2	19	20	49	25	25	22	1	6
Interest	20	21	21	22	21	28	25	23	10	3	5	20	33
Depreciation	27	25	25	18	15	12	11	10	19	17	9	24	34
Profit before tax	-76	-21	-68	-78	-74	21	36	90	96	63	-20	-217	-286
Tax %	11%	119%	11%	10%	15%	45%	21%	17%	12%	16%	7%	0%
Net Profit	-85	-44	-74	-86	-84	11	28	75	85	53	-21	-218	-287
EPS in Rs	-7.20	-3.90	-4.86	-7.13	-7.09	0.91	2.15	6.29	7.08	4.32	-1.79	-19.16	-25.32
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	48.24%	-68.18%	-16.22%	2.33%	113.10%	154.55%	167.86%	13.33%	-37.65%	-139.62%	-938.10%
Change in YoY Net Profit Growth (%)	0.00%	-116.42%	51.97%	18.54%	110.77%	41.45%	13.31%	-154.52%	-50.98%	-101.98%	-798.47%

New Delhi Television Ltd (NDTV) has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	-2%
5 Years:	5%
3 Years:	5%
TTM:	22%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-307%

Stock Price CAGR
10 Years:	5%
5 Years:	32%
3 Years:	-35%
1 Year:	-29%

Return on Equity
10 Years:	-15%
5 Years:	-4%
3 Years:	-28%
Last Year:	-133%

Last Updated: September 5, 2025, 11:40 am

Balance Sheet

Last Updated: February 1, 2026, 1:08 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	26	26	26	26	26	26	26	26	26	26	26	26	26
Reserves	90	48	56	77	23	40	62	126	207	254	233	33	-114
Borrowings	188	188	158	170	191	158	121	75	22	8	113	338	464
Other Liabilities	304	324	309	205	263	270	285	228	225	179	228	246	316
Total Liabilities	608	586	548	478	503	493	494	454	479	466	599	643	691
Fixed Assets	111	98	87	78	65	58	64	60	68	49	133	198	197
CWIP	1	1	2	0	1	0	0	0	0	-0	36	1	-0
Investments	18	10	12	13	20	23	10	42	32	32	35	34	35
Other Assets	478	478	448	386	418	413	419	351	379	385	395	410	459
Total Assets	608	586	548	478	503	493	494	454	479	466	599	643	691

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	1	-19	-3	-7	41	27	16	43	155	-13	-68	-144
Cash from Investing Activity +	60	59	-17	9	5	-15	74	9	-78	40	50	-73
Cash from Financing Activity +	-56	-22	-6	-6	2	-58	-72	-72	-81	-19	21	213
Net Cash Flow	5	19	-25	-4	49	-47	18	-21	-5	7	4	-5
Free Cash Flow	14	-32	-26	-14	42	19	10	35	148	-24	-105	-223
CFO/OP	-42%	19%	-69%	-55%	-163%	120%	65%	74%	170%	6%	256%	88%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-253.00	-170.00	-192.00	-212.00	-231.00	-117.00	-69.00	-1.00	78.00	50.00	-141.00	-511.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	121	118	95	114	121	124	144	108	68	70	128	110
Inventory Days
Days Payable
Cash Conversion Cycle	121	118	95	114	121	124	144	108	68	70	128	110
Working Capital Days	-10	10	-17	-10	-81	-47	-21	-51	-56	-16	14	-14
ROCE %	-14%	2%	-12%	-15%	-16%	21%	24%	49%	39%	19%	-4%	-48%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	69.71%	69.71%	69.71%	69.71%	69.71%	64.71%	64.71%	64.71%	64.71%	64.71%	64.71%	69.02%
FIIs	3.00%	0.02%	0.05%	0.13%	0.14%	0.09%	0.10%	0.10%	0.13%	0.12%	0.11%	0.05%
DIIs	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	27.28%	30.26%	30.21%	30.15%	30.14%	35.20%	35.18%	35.19%	35.15%	35.17%	35.16%	30.92%
No. of Shareholders	81,468	88,261	84,202	85,846	83,769	84,426	80,934	80,922	79,842	78,198	78,358	80,423

Shareholding Pattern Chart

No. of Shareholders

New Delhi Television Ltd (NDTV): Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	4.00	4.00	4.00	4.00	4.00
Basic EPS (Rs.)	-33.52	-3.14	7.56	12.38	11.00
Diluted EPS (Rs.)	-33.52	-3.14	7.56	12.38	11.00
Cash EPS (Rs.)	-29.93	-1.88	10.79	15.72	13.13
Book Value[Excl.RevalReserv]/Share (Rs.)	9.11	44.34	47.84	39.82	26.44
Book Value[Incl.RevalReserv]/Share (Rs.)	9.11	44.34	47.84	39.82	26.44
Revenue From Operations / Share (Rs.)	72.13	57.39	59.85	61.48	55.47
PBDIT / Share (Rs.)	-26.61	-0.96	11.01	19.06	19.13
PBIT / Share (Rs.)	-30.41	-2.43	8.35	16.12	17.62
PBT / Share (Rs.)	-33.58	-3.14	9.73	14.54	14.01
Net Profit / Share (Rs.)	-33.73	-3.35	8.13	12.78	11.62
NP After MI And SOA / Share (Rs.)	-33.52	-3.14	7.56	12.38	11.00
PBDIT Margin (%)	-36.89	-1.67	18.39	31.00	34.48
PBIT Margin (%)	-42.16	-4.23	13.95	26.22	31.76
PBT Margin (%)	-46.55	-5.47	16.26	23.65	25.24
Net Profit Margin (%)	-46.75	-5.83	13.59	20.78	20.94
NP After MI And SOA Margin (%)	-46.47	-5.46	12.62	20.14	19.82
Return on Networth / Equity (%)	-367.97	-7.83	17.42	34.28	46.74
Return on Capital Employeed (%)	-49.92	-3.83	16.59	37.62	56.75
Return On Assets (%)	-33.60	-3.37	10.45	16.65	15.61
Long Term Debt / Equity (X)	4.14	0.11	0.00	0.01	0.06
Total Debt / Equity (X)	4.45	0.11	0.01	0.03	0.39
Asset Turnover Ratio (%)	0.74	0.69	0.81	0.42	0.34
Current Ratio (X)	1.04	1.22	1.56	1.27	0.90
Quick Ratio (X)	1.04	1.22	1.56	1.27	0.90
Interest Coverage Ratio (X)	-8.41	-1.35	24.83	12.06	5.30
Interest Coverage Ratio (Post Tax) (X)	-9.66	-3.70	15.24	9.08	4.22
Enterprise Value (Cr.)	972.14	1385.72	1174.62	1374.61	417.66
EV / Net Operating Revenue (X)	2.09	3.75	3.04	3.47	1.17
EV / EBITDA (X)	-5.67	-223.86	16.55	11.18	3.39
MarketCap / Net Operating Revenue (X)	1.55	3.66	3.21	3.68	1.02
Price / BV (X)	12.26	5.25	4.43	6.26	2.41
Price / Net Operating Revenue (X)	1.55	3.66	3.21	3.68	1.02
EarningsYield	-0.30	-0.01	0.03	0.05	0.19

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

New Delhi Television Ltd. is a Public Limited Listed company incorporated on 08/09/1988 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L92111DL1988PLC033099 and registration number is 033099. Currently Company is involved in the business activities of Television programming and broadcasting activities. Company's Total Operating Revenue is Rs. 261.72 Cr. and Equity Capital is Rs. 25.79 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	W-17, 2nd Floor, Greater Kailash - I, New Delhi Delhi 110048	Contact not found

Management
Name	Position Held
Mr. Upendra Kumar Sinha	Chairperson & Independent Director
Mr. Sanjay Pugalia	Whole Time Director
Mr. Senthil Chengalvarayan	Whole Time Director
Ms. Dipali Goenka	Independent Director
Mr. Viral Jagdish Doshi	Independent Director
Mr. Dinesh Kumar Mittal	Independent Director

FAQ

What is the intrinsic value of New Delhi Television Ltd (NDTV) and is it undervalued?

As of 24 April 2026, New Delhi Television Ltd (NDTV)'s intrinsic value is ₹56.48, which is 17.43% lower than the current market price of ₹68.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (133 %), book value (₹7.85), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of New Delhi Television Ltd (NDTV)?

New Delhi Television Ltd (NDTV) is trading at ₹68.40 as of 24 April 2026, with a FY2026-2027 high of ₹141 and low of ₹58.8. The stock is currently near its 52-week low. Market cap stands at ₹772 Cr..

How does New Delhi Television Ltd (NDTV)'s P/E ratio compare to its industry?

New Delhi Television Ltd (NDTV) has a P/E ratio of , which is below the industry average of 208.76. This is broadly in line with or below the industry average.

Is New Delhi Television Ltd (NDTV) financially healthy?

Key indicators for New Delhi Television Ltd (NDTV): ROCE of 47.8 % indicates efficient capital utilization; ROE of 133 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is New Delhi Television Ltd (NDTV) profitable and how is the profit trend?

New Delhi Television Ltd (NDTV) reported a net profit of ₹-218 Cr in Mar 2025 on revenue of ₹465 Cr. Compared to ₹85 Cr in Mar 2022, the net profit shows a declining trend.

Does New Delhi Television Ltd (NDTV) pay dividends?

New Delhi Television Ltd (NDTV) has a dividend yield of 0.00 % at the current price of ₹68.40. The company is currently not paying meaningful dividends.