#myChart {
width: 100%;
height: 100%;
margin: 0;
padding: 0;
}
30060090012001500180021002021202320252022202409 Feb 2025Price: 1900DDCCDB20212023202520222024
About NSDL Unlisted Shares
A) Introduction to NSDL:
- National Securities Depository Limited (NSDL) was the original and biggest depository in the world when it was set up first.
- Established in August 1996, NSDL runs an extremely well-equipped infrastructure for dematerialized security handling in the Indian capital market.
- NSDL was created as per the provisions of the Depositories Act of 1996 to eliminate paper settlements.
- NSDL provides depositories that resemble a depository account in which securities are held like bank accounts, allowing for the seamless transfer of ownership through account transfers. This proxies a risk-free zone by way of not going that route of risk with paper transactions, allowing the costs to be borne economized.
B) Business Partners and Functions
NSDL? The scope of business is branched into various business partners, such as:
- Depository participants (DPs): the DPs provide the depository services to investors on behalf of NSDL. From 3 DPs, NSDL has covered a nationwide presence.
- Issuer Companies along with their Registrars and Share Transfer Agents.
- Clearinghouses of stock exchanges enable the settlement of trades made on stock exchanges for dematerialized shares. Major clearing houses will always be in electronic touch with NSDL.
C) Market Presence:
- Client Accounts: More than 3.57 crore active client accounts. An increase from 2.17 crore in 2021. NSDL along supports its extents.
- Geographical Coverage: Working in 2,048 cities and towns, in 99.31% of all pincodes. This is a clear projection for its nationwide coverage.
- Market Influence: Managing the demat custody for value of ₹423.44 lakh crore (approximately US$ 5079 billion), comprising NSDL’s significant influence over the Indian capital market, in terms of 281 DPs and having on boarded 46,015 companies; NSDL averaged 5,270 new accounts opened daily since November 1996.
- Number of Deposit Participants (DPs): NSDL has a network of 281 DPs, showcasing the wide partnership it has.
- Number of Companies Joined: Joined by NSDL are 46,015 companies underlining and at the same time giving the feel of wide industry integration.

Fundamentals
NSDL Unlisted Shares Price
₹ 850
Per Equity Share
Per Equity Share
Lot Size
** Shares
52 Week High
₹ **
52 Week Low
₹ **
Depository
**
PAN Number
AADCN9802F
ISIN Number
INE435H01023
CIN
U74120MH2012PLC230380
RTA
N/A
Market Cap (in cr.)
₹ 17000
P/E Ratio
61.82
P/B Ratio
10.08
Debt to Equity
0
ROE (%)
16.33
Book Value
84.3
Face Value
2
Total Shares
200000000
Financial
Income Statement
Balance Sheet
Cash Flow
Income Statement
P&L Statement
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 466 | 761 | 1022 | 1268 |
Cost of Material Consumed | 0 | 0 | 0 | 0 |
Gross Margins | 100 | 100 | 100 | 100 |
Change in Inventory | 0 | 0 | 0 | 0 |
Employee Benefit Expenses | 88 | 104 | 110 | 123 |
Other Expenses | 172 | 417 | 657 | 860 |
EBITDA | 206 | 240 | 255 | 285 |
OPM | 44.21 | 31.54 | 24.95 | 22.48 |
Other Income | 58 | 59 | 73 | 96 |
Finance Cost | 0.8 | 2 | 1.5 | 2 |
D&A | 17 | 19 | 22 | 24 |
EBIT | 189 | 221 | 233 | 261 |
EBIT Margins | 40.56 | 29.04 | 22.8 | 20.58 |
PBT | 246 | 278 | 305 | 355 |
PBT Margins | 52.79 | 36.53 | 29.84 | 28 |
Tax | 58 | 66 | 70 | 80 |
PAT | 188 | 212 | 235 | 275 |
NPM | 40.34 | 27.86 | 22.99 | 21.69 |
EPS | 47 | 53 | 11.75 | 13.75 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 44.21 | 31.54 | 24.95 | 22.48 |
Net Profit Margin | 40.34 | 27.86 | 22.99 | 21.69 |
Earning Per Share (Diluted) | 47 | 53 | 11.75 | 13.75 |
Balance Sheet
Balance Sheet
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 33 | 33 | 34 | 277 |
CWIP | 6 | 0 | 0.24 | 13 |
Investments | 728 | 930 | 1457 | 1493 |
Trade Receivables | 109 | 102 | 86 | 83 |
Inventory | 0 | 0 | 0 | 0 |
Other Assets | 623 | 628 | 515.76 | 392 |
Total Assets | 1499 | 1693 | 2093 | 2258 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 40 | 40 | 40 | 40 |
FV | 10 | 10 | 2 | 2 |
Reserves | 979 | 1172 | 1389 | 1644 |
Borrowings | 0 | 0 | 0 | 0 |
Trade Payables | 34 | 25 | 61 | 70 |
Other Liabilities | 446 | 456 | 603 | 504 |
Total Liabilities | 1499 | 1693 | 2093 | 2258 |
Cash Flow
Cash-Flow Statement
Cash-Flow Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
PBT | 246 | 278 | 305 | 355 |
OPBWC | 232 | 282 | 279 | 317 |
Change in Receivables | -33 | -3 | 9 | -11 |
Change in Inventories | 0 | 0 | 0 | 0 |
Change in Payables | 7 | -9 | 36 | 8 |
Other Changes | -53 | -46 | 261 | -122 |
Working Capital Change | -79 | -58 | 306 | -125 |
Cash Generated From Operations | 153 | 224 | 585 | 192 |
Tax | -49 | -77 | -77 | -79 |
Cash Flow From Operations | 104 | 147 | 508 | 113 |
Purchase of PPE | -23 | -9 | -49 | -244 |
Sale of PPE | 0 | 0 | 0 | 0 |
Cash Flow From Investment | -36 | -64 | -447 | -173 |
Borrowing | 0 | 0 | 0 | 0 |
Divided | -16 | -20 | -20 | -20 |
Equity | 0 | 0 | 0 | 0 |
Others From Financing | 0 | 0 | 0 | 0 |
Cash Flow from Financing | -16 | -20 | -20 | -20 |
Net Cash Generated | 52 | 63 | 41 | -80 |
Cash at the Start | 29 | 81 | 144 | 186 |
Cash at the End | 81 | 144 | 185 | 106 |
Share Holding Pattern
2021
2022
2023
2024
Individuals
16.2%
Corporates-Listed
1.58%
Corporates- Unlisted
15.47%
Financial Institutions/Banks
4.57%
Insurance Companies
19.35%
Venture Capital Fund/AIFs
3.65%
Foreign Holding
36.45%
Others
2.72%
Individuals
16.2%
Corporates-Listed
1.58%
Corporates- Unlisted
15.47%
Financial Institutions/Banks
4.57%
Insurance Companies
19.35%
Venture Capital Fund/AIFs
3.65%
Foreign Holding
36.45%
Others
2.72%
Individuals
16.2%
Corporates-Listed
1.58%
Corporates- Unlisted
15.47%
Financial Institutions/Banks
4.57%
Insurance Companies
19.35%
Venture Capital Fund/AIFs
3.65%
Foreign Holding
36.45%
Others
2.72%
Individuals
16.2%
Corporates-Listed
1.58%
Corporates- Unlisted
15.47%
Financial Institutions/Banks
4.57%
Insurance Companies
19.35%
Venture Capital Fund/AIFs
3.65%
Foreign Holding
36.45%
Others
2.72%
Peer Ratio
Particulars (cr) | NSDL | CDSL |
Revenue (FY23) | 1022 | 555 |
EBITDA (FY23) | 255 | 323 |
OPM (%) | 24.95 | 58.20 |
PAT | 235 | 276 |
P/E (as on 04/05/2024) | 65.8 | 81.2 |
Mcap (as on 04/05/2024) | 15400 | 21746 |