Nazara Technologies, 543280, NAZARA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12,893.57
170.06
4

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,576.67
N/A
3.84

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.23
35.68
22.34

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.55
-
3.08

PAT CAGR (%)

10 Years
5 Years
3 Years

1.89
-
35.90

P:E (Median)

8 Years
5 Years
3 Years

-
-
118.83

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
33.80

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 10.28 9.92 15.54 20.79
P/E Ratio 135.41 140.32 89.58 66.96
Revenue 1138 1624 2189 2640
EBITDA 100 122 242 325
Net Income 71 87 119 172
ROA 3.2 2.4 2 3.2
P/B Ratio 6.65 4.26 4.36 4.11
ROE 4.59 3.58 4.38 5.75
FCFF 86 -27 13 191
FCFF Yield 0.78 -0.24 0.12 1.73
Net Debt -1406 -491 -1683 -1478
BVPS 209.44 326.74 319.27 338.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 12.68 6.48 95.68% 7.03 5.20 35.19% 6.72 6.88 -2.33% 7.99 4.75 68.21%
Expenses 16.86 125.28 -86.54% 20.22 10.49 92.76% 12.12 11.65 4.03% 14.00 8.50 64.71%
EBITDA -4.18 -118.80 - -13.19 -5.29 - -5.40 -4.77 - -6.01 -3.75 -
EBIDTM -32.97% -1,833.33% -187.62% -101.73% -80.36% -69.33% -75.22% -78.95%
Other Income 14.26 17.59 -18.93% 15.31 12.90 18.68% 17.83 7.44 139.65% 19.04 6.63 187.18%
Interest 0.57 0.16 256.25% 0.11 0.32 -65.62% 0.13 0.81 -83.95% 0.14 0.23 -39.13%
Depreciation 3.14 0.60 423.33% 0.61 0.68 -10.29% 0.62 0.44 40.91% 0.59 0.68 -13.24%
PBT 6.37 -101.97 - 1.40 6.61 -78.82% 11.68 1.42 722.54% 12.30 1.97 524.37%
Tax 2.33 3.38 -31.07% -0.24 0.83 - -1.05 0.87 - 2.67 0.44 506.82%
PAT 4.04 -105.35 - 1.64 5.78 -71.63% 12.73 0.55 2,214.55% 9.63 1.53 529.41%
PATM 31.86% -1,625.77% 23.33% 111.15% 189.43% 7.99% 120.53% 32.21%
EPS 0.44 -11.38 - 0.18 0.62 -70.97% 1.37 0.06 2,183.33% 1.04 0.17 511.76%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 520.20 266.21 95.41% 534.69 320.40 66.88% 318.94 297.24 7.30% 250.08 254.43 -1.71%
Expenses 485.63 262.64 84.90% 497.63 284.07 75.18% 293.78 270.56 8.58% 225.18 221.41 1.70%
EBITDA 34.57 3.57 868.35% 37.06 36.33 2.01% 25.16 26.68 -5.70% 24.90 33.02 -24.59%
EBIDTM 6.65% 1.34% 6.93% 11.34% 7.89% 8.98% 9.96% 12.98%
Other Income 18.71 37.69 -50.36% 21.94 17.90 22.57% 25.31 12.30 105.77% 25.57 11.74 117.80%
Interest 4.80 0.82 485.37% 2.81 2.04 37.75% 1.75 2.66 -34.21% 0.57 1.28 -55.47%
Depreciation 37.29 21.50 73.44% 30.52 15.20 100.79% 25.74 15.08 70.69% 15.20 15.21 -0.07%
PBT 11.19 18.94 -40.92% 25.67 36.99 -30.60% 22.98 21.24 8.19% 34.70 28.27 22.74%
Tax -8.04 -0.12 - 11.64 7.95 46.42% 3.65 -1.26 - 10.41 7.41 40.49%
PAT 19.23 19.06 0.89% 14.03 29.04 -51.69% 19.33 22.50 -14.09% 24.29 20.86 16.44%
PATM 3.70% 7.16% 2.62% 9.06% 6.06% 7.57% 9.71% 8.20%
EPS 0.76 -1.11 - 3.59 3.51 2.28% 2.87 3.00 -4.33% 2.96 2.95 0.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 34.42 23.31 22.96 20.40 32.90 46.12 43.45 66.35 77.36 116.96 89.61 Net Sales Growth 47.66% 1.52% 12.55% -37.99% -28.66% 6.14% -34.51% -14.23% -33.86% 30.52% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 11.28 5.64 5.42 4.19 1.18 Gross Profit 34.42 23.31 22.96 20.40 32.90 46.12 32.16 60.72 71.94 112.76 88.43 GP Margin 100.00% 100% 100% 100% 100% 100% 74.02% 91.51% 92.99% 96.41% 98.68% Total Expenditure 63.20 155.93 68.04 63.50 37.20 36.66 51.50 68.04 69.35 96.20 55.04 Power & Fuel Cost - 0.13 0.13 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.56% 0.57% 0.49% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 20.41 21.11 20.60 17.40 14.02 15.99 25.43 21.10 19.77 9.92 % Of Sales - 87.56% 91.94% 100.98% 52.89% 30.40% 36.80% 38.33% 27.28% 16.90% 11.07% Manufacturing Exp. - 0.19 0.16 0.20 0.30 0.27 0.45 1.74 5.97 10.63 6.75 % Of Sales - 0.82% 0.70% 0.98% 0.91% 0.59% 1.04% 2.62% 7.72% 9.09% 7.53% General & Admin Exp. - 8.61 8.17 5.50 3.20 4.65 9.55 12.10 8.63 9.48 5.50 % Of Sales - 36.94% 35.58% 26.96% 9.73% 10.08% 21.98% 18.24% 11.16% 8.11% 6.14% Selling & Distn. Exp. - 6.98 1.83 1.20 6.60 8.38 0.91 14.77 24.02 51.19 31.36 % Of Sales - 29.94% 7.97% 5.88% 20.06% 18.17% 2.09% 22.26% 31.05% 43.77% 35.00% Miscellaneous Exp. - 117.33 33.35 31.60 7.50 4.94 13.32 8.37 4.22 0.95 31.36 % Of Sales - 503.35% 145.25% 154.90% 22.80% 10.71% 30.66% 12.61% 5.46% 0.81% 0.38% EBITDA -28.78 -132.62 -45.08 -43.10 -4.30 9.46 -8.05 -1.69 8.01 20.76 34.57 EBITDA Margin -83.61% -568.94% -196.34% -211.27% -13.07% 20.51% -18.53% -2.55% 10.35% 17.75% 38.58% Other Income 66.44 44.56 26.75 12.60 9.00 6.63 11.96 34.98 6.45 24.15 3.49 Interest 0.95 1.52 0.13 0.30 0.20 0.52 0.00 0.21 0.11 0.17 0.08 Depreciation 4.96 2.40 2.73 3.80 5.40 5.11 0.76 1.16 1.07 0.91 0.69 PBT 31.75 -91.98 -21.19 -34.60 -0.90 10.47 3.14 31.93 13.29 43.83 37.28 Tax 3.71 5.52 2.76 -0.80 -1.70 3.51 0.93 6.62 4.04 11.72 12.63 Tax Rate 11.69% -6.00% -13.03% 2.31% 188.89% 33.52% 29.62% -174.67% 30.40% 26.74% 33.88% PAT 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 24.65 PAT before Minority Interest 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 24.65 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 81.46% -418.28% -104.31% -165.69% 2.43% 15.09% 5.11% -15.69% 11.94% 27.45% 27.51% PAT Growth 128.76% - - - -88.51% 213.51% - - -71.22% 30.26% EPS 3.03 -10.53 -2.59 -3.65 0.09 0.75 0.24 -1.12 1.00 3.47 2.66

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,623.91 1,138.28 1,091.02 621.70 454.20 247.51 169.83 170.55 190.16 211.16 152.97 Net Sales Growth 42.66% 4.33% 75.49% 36.88% 83.51% 45.74% -0.42% -10.31% -9.95% 38.04% Cost Of Goods Sold 40.07 80.28 54.21 0.00 0.00 0.00 44.30 8.34 10.73 11.11 7.06 Gross Profit 1,583.84 1,058.00 1,036.81 621.70 454.20 247.51 125.54 162.21 179.43 200.06 145.92 GP Margin 97.53% 92.95% 95.03% 100% 100% 100% 73.92% 95.11% 94.36% 94.74% 95.39% Total Expenditure 1,502.22 1,037.60 988.59 535.20 413.10 254.98 160.33 125.98 129.01 135.12 81.97 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.43 0.36 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0.17% 0.21% 0% 0% 0% 0% Employee Cost - 186.00 149.01 88.10 48.70 31.88 40.85 37.20 25.38 23.24 13.58 % Of Sales - 16.34% 13.66% 14.17% 10.72% 12.88% 24.05% 21.81% 13.35% 11.01% 8.88% Manufacturing Exp. - 0.00 0.00 0.00 0.80 1.35 0.00 5.27 8.33 10.65 6.75 % Of Sales - 0% 0% 0% 0.18% 0.55% 0% 3.09% 4.38% 5.04% 4.41% General & Admin Exp. - 87.03 68.18 33.20 21.30 23.58 26.61 19.09 13.03 15.46 10.56 % Of Sales - 7.65% 6.25% 5.34% 4.69% 9.53% 15.67% 11.19% 6.85% 7.32% 6.90% Selling & Distn. Exp. - 248.78 303.69 252.10 329.00 140.06 30.38 43.13 53.80 66.54 41.01 % Of Sales - 21.86% 27.84% 40.55% 72.44% 56.59% 17.89% 25.29% 28.29% 31.51% 26.81% Miscellaneous Exp. - 45.50 25.60 22.20 13.30 6.98 17.83 12.96 17.74 8.13 41.01 % Of Sales - 4.00% 2.35% 3.57% 2.93% 2.82% 10.50% 7.60% 9.33% 3.85% 1.98% EBITDA 121.69 100.68 102.43 86.50 41.10 -7.47 9.50 44.57 61.15 76.04 71.00 EBITDA Margin 7.49% 8.84% 9.39% 13.91% 9.05% -3.02% 5.59% 26.13% 32.16% 36.01% 46.41% Other Income 91.53 79.63 49.48 24.10 14.30 15.46 16.31 9.82 12.09 7.84 4.78 Interest 9.93 7.87 5.96 1.20 0.90 1.24 0.88 0.96 0.29 0.42 0.23 Depreciation 108.75 66.99 57.15 39.00 35.50 26.32 15.65 4.22 1.16 0.95 0.80 PBT 94.54 105.45 88.80 70.40 19.00 -19.58 9.28 49.21 71.80 82.51 74.75 Tax 17.66 13.98 25.42 19.20 3.00 7.20 4.90 12.22 10.76 17.99 15.65 Tax Rate 18.68% 13.26% 28.63% 27.27% 15.79% -36.77% 52.80% 90.59% 14.99% 21.80% 20.94% PAT 76.88 71.28 41.39 28.40 9.20 -2.13 15.14 2.84 61.03 64.52 59.10 PAT before Minority Interest 101.18 89.46 63.38 50.70 13.60 -26.78 4.38 1.28 61.03 64.52 59.10 Minority Interest 24.30 -18.18 -21.99 -22.30 -4.40 24.65 10.76 1.56 0.00 0.00 0.00 PAT Margin 4.73% 6.26% 3.79% 4.57% 2.03% -0.86% 8.91% 1.67% 32.09% 30.56% 38.64% PAT Growth -15.94% 72.22% 45.74% 208.70% - - 433.10% -95.35% -5.41% 9.17% EPS 8.30 7.70 4.47 3.07 0.99 -0.23 1.63 0.31 6.59 6.97 6.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,603.05 915.87 898.70 469.90 342.78 252.66 222.29 91.86 75.26 63.07 Share Capital 30.62 26.47 13.00 12.20 11.20 10.99 10.79 1.99 1.99 1.99 Total Reserves 1,570.76 889.40 873.70 446.00 305.99 216.08 192.04 86.17 73.27 61.08 Non-Current Liabilities 4.06 -1.57 -4.30 -1.00 -0.72 -0.73 -1.16 -0.22 -0.56 -0.44 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.26 1.43 1.60 3.50 1.21 1.57 1.40 1.01 0.88 0.56 Current Liabilities 20.71 8.72 18.60 100.10 27.89 15.48 21.82 13.96 22.70 21.64 Trade Payables 7.03 2.35 1.90 13.40 8.43 10.23 15.31 9.74 16.64 17.70 Other Current Liabilities 12.94 5.78 16.00 85.90 18.59 4.97 5.10 3.85 4.41 2.58 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.74 0.59 0.70 0.80 0.87 0.28 1.41 0.37 1.65 1.36 Total Liabilities 1,627.82 923.02 913.00 569.00 369.95 267.41 242.95 105.60 97.40 84.27 Net Block 4.85 0.93 2.70 0.90 5.09 0.57 1.25 1.68 1.94 0.99 Gross Block 11.00 9.77 23.30 17.90 16.62 7.00 6.91 6.19 5.84 3.98 Accumulated Depreciation 6.15 8.84 20.60 17.00 11.53 6.43 5.67 4.51 3.90 2.99 Non Current Assets 573.18 584.47 517.80 347.70 317.26 168.83 119.01 5.43 4.46 2.13 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.36 0.00 Non Current Investment 565.64 581.55 509.30 338.20 303.30 160.33 114.31 0.07 0.07 0.07 Long Term Loans & Adv. 2.69 1.99 5.50 8.30 4.54 3.80 2.97 3.37 1.93 1.07 Other Non Current Assets 0.00 0.00 0.30 0.30 4.33 4.12 0.48 0.17 0.16 0.00 Current Assets 1,054.64 338.55 395.20 221.30 52.70 98.59 123.94 100.18 92.95 82.15 Current Investments 119.71 224.35 360.90 106.10 32.61 80.15 83.71 72.51 52.82 32.78 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 5.04 3.01 0.50 4.20 8.46 7.15 22.35 11.62 18.39 14.52 Cash & Bank 872.95 100.65 28.50 56.20 3.90 2.86 2.55 7.96 10.24 21.96 Other Current Assets 56.94 5.03 2.50 43.30 7.73 8.42 15.33 8.10 11.50 12.89 Short Term Loans & Adv. 38.03 5.51 2.80 11.50 6.89 6.37 1.80 1.57 1.51 1.78 Net Current Assets 1,033.93 329.83 376.60 121.20 24.80 83.11 102.11 86.22 70.25 60.51 Total Assets 1,627.82 923.02 913.00 569.00 369.96 267.42 242.95 105.61 97.41 84.28

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,998.60 1,104.89 1,041.30 658.20 501.07 407.91 356.21 223.47 158.48 109.35 Share Capital 30.62 26.47 13.00 12.20 11.20 10.99 10.79 1.99 1.99 1.99 Total Reserves 1,966.31 1,078.42 1,016.20 634.20 464.27 371.33 325.96 217.78 156.49 107.36 Non-Current Liabilities 36.69 47.08 32.50 25.50 33.15 17.71 26.77 -2.76 -0.66 -0.14 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 Long Term Provisions 5.32 5.25 5.10 3.50 2.73 2.54 2.05 1.30 1.17 0.85 Current Liabilities 382.11 334.33 173.10 213.60 148.45 48.91 43.24 40.56 40.24 32.35 Trade Payables 240.07 198.22 49.90 61.00 69.27 24.90 28.79 24.02 26.16 24.77 Other Current Liabilities 121.87 93.36 110.00 142.50 76.11 22.47 11.64 15.81 5.47 3.41 Short Term Borrowings 9.28 30.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 10.89 12.33 13.20 10.10 3.07 1.54 2.81 0.73 8.61 4.17 Total Liabilities 2,753.35 1,698.04 1,403.90 1,018.10 751.62 515.48 468.24 261.27 198.06 141.56 Net Block 608.11 582.88 424.00 296.10 326.76 142.88 126.34 1.83 1.97 1.08 Gross Block 860.80 755.18 548.80 382.70 378.10 172.06 139.74 6.46 5.97 4.32 Accumulated Depreciation 252.69 172.30 124.50 86.30 51.33 29.18 13.40 4.63 4.00 3.24 Non Current Assets 855.43 700.60 488.50 336.80 371.94 200.52 172.85 12.42 9.41 5.74 Capital Work in Progress 0.00 0.19 1.10 2.40 6.32 0.68 0.61 0.14 0.36 0.00 Non Current Investment 214.67 65.17 32.50 12.20 21.65 43.53 13.80 4.15 2.40 2.27 Long Term Loans & Adv. 8.16 19.99 30.10 25.80 12.13 8.64 31.63 6.13 4.53 2.40 Other Non Current Assets 24.49 32.37 0.80 0.30 5.08 4.79 0.48 0.17 0.16 0.00 Current Assets 1,896.82 997.44 915.40 681.30 379.69 314.96 295.38 248.84 188.65 135.82 Current Investments 224.17 266.78 409.30 106.00 36.65 83.96 86.76 72.50 52.81 32.78 Inventories 2.11 24.55 1.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 274.93 186.05 84.70 68.60 68.11 46.01 43.10 25.95 33.44 21.16 Cash & Bank 1,209.71 329.24 322.80 372.40 186.70 133.27 117.49 113.83 76.34 53.84 Other Current Assets 185.90 134.53 49.80 76.60 88.22 51.72 48.04 36.56 26.05 28.04 Short Term Loans & Adv. 101.73 56.29 47.50 57.70 56.28 48.14 2.00 1.55 1.78 2.32 Net Current Assets 1,514.71 663.11 742.30 467.70 231.23 266.05 252.15 208.29 148.40 103.46 Total Assets 2,752.25 1,698.04 1,403.90 1,018.10 751.63 515.48 468.23 261.26 198.06 141.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -17.92 -17.61 -48.00 48.70 8.10 3.28 -7.56 8.25 8.31 25.47 PBT -91.98 -21.19 -34.60 -0.90 10.47 3.14 -3.79 13.29 43.83 37.28 Adjustment 78.16 10.86 24.60 4.00 3.09 1.68 18.10 0.58 -22.82 -2.55 Changes in Working Capital -1.12 -7.39 -37.90 46.90 -3.19 0.91 -15.40 -0.25 -0.50 4.48 Cash after chg. in Working capital -14.94 -17.72 -47.90 50.00 10.37 5.73 -1.09 13.62 20.51 39.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.98 0.11 -0.10 -1.30 -2.27 -2.45 -6.47 -5.37 -12.21 -13.74 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -362.40 -24.24 -320.80 -157.80 -4.29 -14.86 -43.56 -10.62 17.73 -6.13 Net Fixed Assets -1.23 13.53 -5.40 -1.28 -9.62 -0.09 -0.58 -0.13 -2.22 0.13 Net Investments 120.55 64.30 -425.90 -108.39 -95.43 -42.46 -125.44 -19.69 -20.04 -15.39 Others -481.72 -102.07 110.50 -48.13 100.76 27.69 82.46 9.20 39.99 9.13 Cash from Financing Activity 749.51 38.91 314.30 107.80 -2.60 11.73 45.86 0.00 -20.31 -16.04 Net Cash Inflow / Outflow 369.19 -2.94 -54.50 -1.30 1.21 0.15 -5.26 -2.37 5.72 3.30 Opening Cash & Equivalents 0.65 3.59 56.20 3.90 2.70 2.55 7.81 10.24 4.41 1.11 Closing Cash & Equivalent 369.84 0.65 1.70 2.60 3.90 2.70 2.55 7.81 10.24 4.41

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 90.79 8.10 62.10 67.90 -2.21 13.69 -5.72 56.79 PBT 88.73 88.80 69.90 16.60 -19.58 9.28 13.49 71.80 Adjustment 46.52 30.94 39.30 36.20 15.92 29.82 54.52 8.98 Changes in Working Capital -3.90 -85.60 -28.10 31.10 8.70 -10.71 -56.70 -9.26 Cash after chg. in Working capital 131.35 34.14 81.10 83.90 5.04 28.39 11.31 71.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -40.56 -26.04 -19.00 -16.00 -7.24 -14.70 -17.03 -14.73 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -603.00 -95.24 -333.60 -268.00 8.89 -67.62 -19.50 -54.45 Net Fixed Assets -1.23 13.53 -5.40 -1.28 -9.62 -0.09 -0.58 Net Investments 120.55 64.30 -425.90 -108.39 -95.43 -42.46 -125.44 Others -722.32 -173.07 97.70 -158.33 113.94 -25.07 106.52 Cash from Financing Activity 946.27 14.84 334.80 217.00 3.37 11.62 45.86 0.00 Net Cash Inflow / Outflow 434.06 -72.30 63.30 16.90 10.05 -42.30 20.64 2.33 Opening Cash & Equivalents 142.12 208.08 140.00 72.10 53.26 88.57 64.84 69.44 Closing Cash & Equivalent 567.02 142.12 208.10 86.40 72.09 53.26 88.58 64.84

Financial Ratios

Consolidated /

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 209.19 138.40 136.42 75.11 113.29 82.65 75.20 443.23 378.40 837.68 ROA -7.64% -2.61% -4.56% 0.17% 2.19% 0.87% -5.97% 9.10% 35.35% 33.52% ROE -7.75% -2.66% -5.03% 0.21% 2.56% 1.03% -7.15% 11.31% 46.85% 42.71% ROCE -7.18% -2.32% -5.01% -0.17% 3.69% 1.32% -2.28% 16.03% 63.61% 63.37% Fixed Asset Turnover 2.24 1.39 0.99 1.91 3.91 6.25 10.13 12.86 23.84 22.16 Receivable days 63.03 27.90 42.05 70.20 61.76 123.94 93.42 70.78 51.35 48.14 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 121.53 157.17 93.44 83.37 72.14 87.79 Cash Conversion Cycle 63.03 27.90 42.05 70.20 -59.77 -33.23 -0.01 -12.59 -20.79 -39.65 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -59.51 -162.00 -114.33 -3.50 21.30 0.00 -17.05 124.03 261.90 455.62

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 260.87 166.96 158.34 105.97 169.83 139.16 124.85 1104.94 796.76 1464.74 ROA 4.02% 4.09% 4.19% 1.54% -4.23% 0.89% 0.35% 26.58% 38.00% 53.66% ROE 5.77% 5.94% 6.05% 2.42% -6.24% 1.22% 0.46% 32.27% 48.41% 67.86% ROCE 7.08% 8.71% 8.37% 3.02% -4.04% 2.66% 4.98% 37.74% 61.93% 84.89% Fixed Asset Turnover 1.41 1.67 1.33 1.19 0.90 1.09 2.33 30.60 41.06 35.00 Receivable days 73.91 45.29 45.00 54.93 84.14 95.75 73.89 56.99 47.18 39.68 Inventory Days 4.27 4.32 0.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 996.36 835.31 0.00 0.00 85.67 73.86 97.88 91.89 82.43 89.45 Cash Conversion Cycle -918.18 -785.69 45.76 54.93 -1.53 21.90 -24.00 -34.90 -35.25 -49.77 Total Debt/Equity 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 14.14 15.90 59.25 19.44 -14.83 11.54 15.13 250.29 195.60 320.44

Top Investors:

plutus wealth management llp

sbi mutual fund

arpit khandelwal

axana estates llp

think india opportunities master fund lp

anantnath skycon private limited

nksquared

junomoneta finsol private limited

kamath associates

cohesion mk best ideas sub-trust

Annual Reports:

News Update:

Nazara Technologies’ arm acquires 92.30% equity share capital of AFK Gaming
2nd Jul 2025, 12:00 PM

Pursuant to the aforesaid acquisition, AFK has become a wholly owned subsidiary of Nodwin and a step-down subsidiary of the Company
Read More
Nazara Technologies launches Pokerverse VR
16th Jun 2025, 12:39 PM

Pokerverse VR is a free to play game, designed to offer entertainment, social interaction, and skill-building
Read More
Nazara Technologies’ arm launches Big Brother: The Game
21st May 2025, 14:30 PM

Big Brother: The Game is now available for download on iOS and Android
Read More
Nazara Technologies’ arm to acquire TJRWrestling.net and ITRWrestling.com
7th May 2025, 17:28 PM

These business assets will be acquired from Titan Insider Digital
Read More

Nazara Technologies Ltd.

IT - Software

BSE: 543280 | NSE: NAZARA

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Nazara Technologies Ltd.

IT - Software

BSE: 543280 | NSE: NAZARA

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: