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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,404.51
80.85
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10,087.61
N/A
2.99

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.63
29.02
14.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.90
24.45
3.67

PAT CAGR (%)

10 Years
5 Years
3 Years

3.08
56.87
28.29

P:E (Median)

8 Years
5 Years
3 Years

-
-
116.89

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
34.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 20.32 7.99 154.32% 12.68 6.48 95.68% 7.03 5.20 35.19% 6.72 6.88 -2.33%
Expenses 21.22 14.00 51.57% 16.86 125.28 -86.54% 20.22 10.49 92.76% 12.12 11.65 4.03%
EBITDA -0.90 -6.01 - -4.18 -118.80 - -13.19 -5.29 - -5.40 -4.77 -
EBIDTM -4.43% -75.22% -32.97% -1,833.33% -187.62% -101.73% -80.36% -69.33%
Other Income 26.20 19.04 37.61% 14.26 17.59 -18.93% 15.31 12.90 18.68% 17.83 7.44 139.65%
Interest 0.96 0.14 585.71% 0.57 0.16 256.25% 0.11 0.32 -65.62% 0.13 0.81 -83.95%
Depreciation 5.51 0.59 833.90% 3.14 0.60 423.33% 0.61 0.68 -10.29% 0.62 0.44 40.91%
PBT 18.83 12.30 53.09% 6.37 -101.97 - 1.40 6.61 -78.82% 11.68 1.42 722.54%
Tax -8.78 2.67 - 2.33 3.38 -31.07% -0.24 0.83 - -1.05 0.87 -
PAT 27.61 9.63 186.71% 4.04 -105.35 - 1.64 5.78 -71.63% 12.73 0.55 2,214.55%
PATM 135.88% 120.53% 31.86% -1,625.77% 23.33% 111.15% 189.43% 7.99%
EPS 2.98 1.04 186.54% 0.44 -11.38 - 0.18 0.62 -70.97% 1.37 0.06 2,183.33%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 498.77 250.08 99.44% 520.20 266.21 95.41% 534.69 320.40 66.88% 318.94 297.24 7.30%
Expenses 451.33 225.18 100.43% 485.63 262.64 84.90% 497.63 284.07 75.18% 293.78 270.56 8.58%
EBITDA 47.44 24.90 90.52% 34.57 3.57 868.35% 37.06 36.33 2.01% 25.16 26.68 -5.70%
EBIDTM 9.51% 9.96% 6.65% 1.34% 6.93% 11.34% 7.89% 8.98%
Other Income 77.10 25.57 201.53% 18.71 37.69 -50.36% 21.94 17.90 22.57% 25.31 12.30 105.77%
Interest 5.15 0.57 803.51% 4.80 0.82 485.37% 2.81 2.04 37.75% 1.75 2.66 -34.21%
Depreciation 64.52 15.20 324.47% 37.29 21.50 73.44% 30.52 15.20 100.79% 25.74 15.08 70.69%
PBT 54.87 34.70 58.13% 11.19 18.94 -40.92% 25.67 36.99 -30.60% 22.98 21.24 8.19%
Tax -5.80 10.41 - -8.04 -0.12 - 11.64 7.95 46.42% 3.65 -1.26 -
PAT 60.67 24.29 149.77% 19.23 19.06 0.89% 14.03 29.04 -51.69% 19.33 22.50 -14.09%
PATM 12.16% 9.71% 3.70% 7.16% 2.62% 9.06% 6.06% 7.57%
EPS 1.85 0.74 150.00% 0.19 -0.28 - 0.90 0.88 2.27% 0.72 0.75 -4.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 46.75 34.42 23.31 22.96 20.40 32.90 46.12 43.45 66.35 77.36 116.96 Net Sales Growth 76.08% 47.66% 1.52% 12.55% -37.99% -28.66% 6.14% -34.51% -14.23% -33.86% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.28 5.64 5.42 4.19 Gross Profit 46.75 34.42 23.31 22.96 20.40 32.90 46.12 32.16 60.72 71.94 112.76 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 74.02% 91.51% 92.99% 96.41% Total Expenditure 70.42 63.20 164.39 68.04 63.50 37.20 36.66 51.50 68.04 69.35 96.20 Power & Fuel Cost - 0.13 0.13 0.13 0.10 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.38% 0.56% 0.57% 0.49% 0% 0% 0% 0% 0% 0% Employee Cost - 22.99 20.41 21.11 20.60 17.40 14.02 15.99 25.43 21.10 19.77 % Of Sales - 66.79% 87.56% 91.94% 100.98% 52.89% 30.40% 36.80% 38.33% 27.28% 16.90% Manufacturing Exp. - 0.16 0.19 0.16 0.20 0.30 0.27 0.45 1.74 5.97 10.63 % Of Sales - 0.46% 0.82% 0.70% 0.98% 0.91% 0.59% 1.04% 2.62% 7.72% 9.09% General & Admin Exp. - 14.77 8.61 8.17 5.50 3.20 4.65 9.55 12.10 8.63 9.48 % Of Sales - 42.91% 36.94% 35.58% 26.96% 9.73% 10.08% 21.98% 18.24% 11.16% 8.11% Selling & Distn. Exp. - 16.67 6.98 1.83 1.20 6.60 8.38 0.91 14.77 24.02 51.19 % Of Sales - 48.43% 29.94% 7.97% 5.88% 20.06% 18.17% 2.09% 22.26% 31.05% 43.77% Miscellaneous Exp. - 6.69 125.79 33.35 31.60 7.50 4.94 13.32 8.37 4.22 51.19 % Of Sales - 19.44% 539.64% 145.25% 154.90% 22.80% 10.71% 30.66% 12.61% 5.46% 0.81% EBITDA -23.67 -28.78 -141.08 -45.08 -43.10 -4.30 9.46 -8.05 -1.69 8.01 20.76 EBITDA Margin -50.63% -83.61% -605.23% -196.34% -211.27% -13.07% 20.51% -18.53% -2.55% 10.35% 17.75% Other Income 73.60 66.44 53.02 26.75 12.60 9.00 6.63 11.96 34.98 6.45 24.15 Interest 1.77 0.95 1.52 0.13 0.30 0.20 0.52 0.00 0.21 0.11 0.17 Depreciation 9.88 4.96 2.40 2.73 3.80 5.40 5.11 0.76 1.16 1.07 0.91 PBT 38.28 31.75 -91.98 -21.19 -34.60 -0.90 10.47 3.14 31.93 13.29 43.83 Tax -7.74 3.71 5.52 2.76 -0.80 -1.70 3.51 0.93 6.62 4.04 11.72 Tax Rate -20.22% 11.69% -6.00% -13.03% 2.31% 188.89% 33.52% 29.62% -174.67% 30.40% 26.74% PAT 46.02 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 PAT before Minority Interest 46.02 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 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 98.44% 81.46% -418.28% -104.31% -165.69% 2.43% 15.09% 5.11% -15.69% 11.94% 27.45% PAT Growth 151.48% - - - - -88.51% 213.51% - - -71.22% EPS 4.97 3.03 -10.53 -2.59 -3.65 0.09 0.75 0.24 -1.12 1.00 3.47

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,872.60 1,623.91 1,138.28 1,091.02 621.70 454.20 247.51 169.83 170.55 190.16 211.16 Net Sales Growth 65.14% 42.66% 4.33% 75.49% 36.88% 83.51% 45.74% -0.42% -10.31% -9.95% Cost Of Goods Sold 50.63 40.07 80.28 54.21 0.00 0.00 0.00 44.30 8.34 10.73 11.11 Gross Profit 1,821.97 1,583.84 1,058.00 1,036.81 621.70 454.20 247.51 125.54 162.21 179.43 200.06 GP Margin 97.30% 97.53% 92.95% 95.03% 100% 100% 100% 73.92% 95.11% 94.36% 94.74% Total Expenditure 1,728.37 1,501.23 1,046.56 988.59 535.20 413.10 254.98 160.33 125.98 129.01 135.12 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.43 0.36 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0.17% 0.21% 0% 0% 0% Employee Cost - 287.44 186.00 149.01 88.10 48.70 31.88 40.85 37.20 25.38 23.24 % Of Sales - 17.70% 16.34% 13.66% 14.17% 10.72% 12.88% 24.05% 21.81% 13.35% 11.01% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.80 1.35 0.00 5.27 8.33 10.65 % Of Sales - 0% 0% 0% 0% 0.18% 0.55% 0% 3.09% 4.38% 5.04% General & Admin Exp. - 122.49 87.03 68.18 33.20 21.30 23.58 26.61 19.09 13.03 15.46 % Of Sales - 7.54% 7.65% 6.25% 5.34% 4.69% 9.53% 15.67% 11.19% 6.85% 7.32% Selling & Distn. Exp. - 487.97 248.78 303.69 252.10 329.00 140.06 30.38 43.13 53.80 66.54 % Of Sales - 30.05% 21.86% 27.84% 40.55% 72.44% 56.59% 17.89% 25.29% 28.29% 31.51% Miscellaneous Exp. - 52.69 54.46 25.60 22.20 13.30 6.98 17.83 12.96 17.74 66.54 % Of Sales - 3.24% 4.78% 2.35% 3.57% 2.93% 2.82% 10.50% 7.60% 9.33% 3.85% EBITDA 144.23 122.68 91.72 102.43 86.50 41.10 -7.47 9.50 44.57 61.15 76.04 EBITDA Margin 7.70% 7.55% 8.06% 9.39% 13.91% 9.05% -3.02% 5.59% 26.13% 32.16% 36.01% Other Income 143.06 91.53 88.59 49.48 24.10 14.30 15.46 16.31 9.82 12.09 7.84 Interest 14.51 10.95 7.87 5.96 1.20 0.90 1.24 0.88 0.96 0.29 0.42 Depreciation 158.07 117.69 66.99 57.15 39.00 35.50 26.32 15.65 4.22 1.16 0.95 PBT 114.71 85.57 105.45 88.80 70.40 19.00 -19.58 9.28 49.21 71.80 82.51 Tax 1.45 15.34 13.98 25.42 19.20 3.00 7.20 4.90 12.22 10.76 17.99 Tax Rate 1.26% 17.93% 13.26% 28.63% 27.27% 15.79% -36.77% 52.80% 90.59% 14.99% 21.80% PAT 113.26 87.39 71.28 41.39 28.40 9.20 -2.13 15.14 2.84 61.03 64.52 PAT before Minority Interest 155.59 62.53 89.46 63.38 50.70 13.60 -26.78 4.38 1.28 61.03 64.52 Minority Interest 42.33 24.86 -18.18 -21.99 -22.30 -4.40 24.65 10.76 1.56 0.00 0.00 PAT Margin 6.05% 5.38% 6.26% 3.79% 4.57% 2.03% -0.86% 8.91% 1.67% 32.09% 30.56% PAT Growth 19.36% 22.60% 72.22% 45.74% 208.70% - - 433.10% -95.35% -5.41% EPS 12.23 9.44 7.70 4.47 3.07 0.99 -0.23 1.63 0.31 6.59 6.97

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,681.13 1,603.05 915.87 898.70 469.90 342.78 252.66 222.29 91.86 75.26 Share Capital 35.05 30.62 26.47 13.00 12.20 11.20 10.99 10.79 1.99 1.99 Total Reserves 2,645.80 1,570.76 889.40 873.70 446.00 305.99 216.08 192.04 86.17 73.27 Non-Current Liabilities 13.87 4.06 -1.57 -4.30 -1.00 -0.72 -0.73 -1.16 -0.22 -0.56 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 1.86 1.26 1.43 1.60 3.50 1.21 1.57 1.40 1.01 0.88 Current Liabilities 39.46 20.71 8.72 18.60 100.10 27.89 15.48 21.82 13.96 22.70 Trade Payables 14.50 8.50 2.35 1.90 13.40 8.43 10.23 15.31 9.74 16.64 Other Current Liabilities 22.95 10.86 5.78 16.00 85.90 18.59 4.97 5.10 3.85 4.41 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 2.01 1.35 0.59 0.70 0.80 0.87 0.28 1.41 0.37 1.65 Total Liabilities 2,734.46 1,627.82 923.02 913.00 569.00 369.95 267.41 242.95 105.60 97.40 Net Block 84.01 4.85 0.93 2.70 0.90 5.09 0.57 1.25 1.68 1.94 Gross Block 93.70 11.00 9.77 23.30 17.90 16.62 7.00 6.91 6.19 5.84 Accumulated Depreciation 9.69 6.15 8.84 20.60 17.00 11.53 6.43 5.67 4.51 3.90 Non Current Assets 2,239.35 573.18 584.47 517.80 347.70 317.26 168.83 119.01 5.43 4.46 Capital Work in Progress 5.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.36 Non Current Investment 2,147.18 565.64 581.55 509.30 338.20 303.30 160.33 114.31 0.07 0.07 Long Term Loans & Adv. 2.99 2.69 1.99 5.50 8.30 4.54 3.80 2.97 3.37 1.93 Other Non Current Assets 0.00 0.00 0.00 0.30 0.30 4.33 4.12 0.48 0.17 0.16 Current Assets 397.64 1,054.64 338.55 395.20 221.30 52.70 98.59 123.94 100.18 92.95 Current Investments 86.80 119.71 224.35 360.90 106.10 32.61 80.15 83.71 72.51 52.82 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 17.00 9.34 3.01 0.50 4.20 8.46 7.15 22.35 11.62 18.39 Cash & Bank 74.48 872.95 100.65 28.50 56.20 3.90 2.86 2.55 7.96 10.24 Other Current Assets 219.36 18.91 5.03 2.50 54.80 7.73 8.42 15.33 8.10 11.50 Short Term Loans & Adv. 207.71 33.73 5.51 2.80 11.50 6.89 6.37 1.80 1.57 1.51 Net Current Assets 358.18 1,033.93 329.83 376.60 121.20 24.80 83.11 102.11 86.22 70.25 Total Assets 2,636.99 1,627.82 923.02 913.00 569.00 369.96 267.42 242.95 105.61 97.41

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,863.05 1,998.60 1,104.89 1,041.30 658.20 501.07 407.91 356.21 223.47 158.48 Share Capital 35.05 30.62 26.47 13.00 12.20 11.20 10.99 10.79 1.99 1.99 Total Reserves 2,827.72 1,966.31 1,078.42 1,016.20 634.20 464.27 371.33 325.96 217.78 156.49 Non-Current Liabilities 243.50 36.69 47.08 32.50 25.50 33.15 17.71 26.77 -2.76 -0.66 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 91.94 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 Long Term Provisions 7.13 5.32 5.25 5.10 3.50 2.73 2.54 2.05 1.30 1.17 Current Liabilities 925.91 382.11 334.33 173.10 213.60 148.45 48.91 43.24 40.56 40.24 Trade Payables 547.24 240.07 198.22 49.90 61.00 69.27 24.90 28.79 24.02 26.16 Other Current Liabilities 313.88 118.80 93.36 110.00 142.50 76.11 22.47 11.64 15.81 5.47 Short Term Borrowings 49.33 9.28 30.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 15.46 13.96 12.33 13.20 10.10 3.07 1.54 2.81 0.73 8.61 Total Liabilities 4,406.75 2,753.35 1,698.04 1,403.90 1,018.10 751.62 515.48 468.24 261.27 198.06 Net Block 1,730.95 608.11 582.88 424.00 296.10 326.76 142.88 126.34 1.83 1.97 Gross Block 2,086.69 860.80 755.18 548.80 382.70 378.10 172.06 139.74 6.46 5.97 Accumulated Depreciation 336.41 233.36 172.30 124.50 86.30 51.33 29.18 13.40 4.63 4.00 Non Current Assets 2,906.54 855.43 700.60 488.50 336.80 371.94 200.52 172.85 12.42 9.41 Capital Work in Progress 13.92 0.00 0.19 1.10 2.40 6.32 0.68 0.61 0.14 0.36 Non Current Investment 1,117.39 214.67 65.17 32.50 12.20 21.65 43.53 13.80 4.15 2.40 Long Term Loans & Adv. 31.43 8.16 19.99 30.10 25.80 12.13 8.64 31.63 6.13 4.53 Other Non Current Assets 12.85 24.49 32.37 0.80 0.30 5.08 4.79 0.48 0.17 0.16 Current Assets 1,407.73 1,896.82 997.44 915.40 681.30 379.69 314.96 295.38 248.84 188.65 Current Investments 194.42 224.17 266.78 409.30 106.00 36.65 83.96 86.76 72.50 52.81 Inventories 2.52 2.11 24.55 1.30 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 575.99 274.93 186.05 84.70 68.60 68.11 46.01 43.10 25.95 33.44 Cash & Bank 458.17 1,209.71 329.24 322.80 372.40 186.70 133.27 117.49 113.83 76.34 Other Current Assets 176.63 84.17 134.53 49.80 134.30 88.22 51.72 48.04 36.56 26.05 Short Term Loans & Adv. 119.06 101.73 56.29 47.50 57.70 56.28 48.14 2.00 1.55 1.78 Net Current Assets 481.82 1,514.71 663.11 742.30 467.70 231.23 266.05 252.15 208.29 148.40 Total Assets 4,314.27 2,752.25 1,698.04 1,403.90 1,018.10 751.63 515.48 468.23 261.26 198.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -43.71 -17.92 -17.61 -48.00 48.70 8.10 3.28 -7.56 8.25 8.31 PBT 31.75 -91.98 -21.19 -34.60 -0.90 10.47 3.14 -3.79 13.29 43.83 Adjustment -52.83 78.16 10.86 24.60 4.00 3.09 1.68 18.10 0.58 -22.82 Changes in Working Capital -17.49 -1.12 -7.39 -37.90 46.90 -3.19 0.91 -15.40 -0.25 -0.50 Cash after chg. in Working capital -38.57 -14.94 -17.72 -47.90 50.00 10.37 5.73 -1.09 13.62 20.51 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.14 -2.98 0.11 -0.10 -1.30 -2.27 -2.45 -6.47 -5.37 -12.21 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 -1,147.24 -362.40 -24.24 -320.80 -157.80 -4.29 -14.86 -43.56 -10.62 17.73 Net Fixed Assets -87.87 -1.23 13.53 -5.40 -1.28 -9.62 -0.09 -0.58 -0.13 -2.22 Net Investments -1,548.63 120.55 64.30 -425.90 -108.39 -95.43 -42.46 -125.44 -19.69 -20.04 Others 489.26 -481.72 -102.07 110.50 -48.13 100.76 27.69 82.46 9.20 39.99 Cash from Financing Activity 850.07 749.51 38.91 314.30 107.80 -2.60 11.73 45.86 0.00 -20.31 Net Cash Inflow / Outflow -340.88 369.19 -2.94 -54.50 -1.30 1.21 0.15 -5.26 -2.37 5.72 Opening Cash & Equivalents 369.84 0.65 3.59 56.20 3.90 2.70 2.55 7.81 10.24 4.41 Closing Cash & Equivalent 28.89 369.84 0.65 1.70 2.60 3.90 2.70 2.55 7.81 10.24

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 65.50 90.79 8.10 62.10 67.90 -2.21 13.69 -5.72 56.79 PBT 66.22 88.73 88.80 69.90 16.60 -19.58 9.28 13.49 71.80 Adjustment 99.80 46.52 30.94 39.30 36.20 15.92 29.82 54.52 8.98 Changes in Working Capital -47.72 -3.90 -85.60 -28.10 31.10 8.70 -10.71 -56.70 -9.26 Cash after chg. in Working capital 118.30 131.35 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 0.00 Tax Paid -52.80 -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 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1,133.95 -603.00 -95.24 -333.60 -268.00 8.89 -67.62 -19.50 -54.45 Net Fixed Assets -87.87 -1.23 13.53 -5.40 -1.28 -9.62 -0.09 -0.58 Net Investments -1,548.63 120.55 64.30 -425.90 -108.39 -95.43 -42.46 -125.44 Others 502.55 -722.32 -173.07 97.70 -158.33 113.94 -25.07 106.52 Cash from Financing Activity 804.92 946.27 14.84 334.80 217.00 3.37 11.62 45.86 0.00 Net Cash Inflow / Outflow -263.53 434.06 -72.30 63.30 16.90 10.05 -42.30 20.64 2.33 Opening Cash & Equivalents 567.02 142.12 208.08 140.00 72.10 53.26 88.57 64.84 69.44 Closing Cash & Equivalent 298.85 567.02 142.12 208.10 86.40 72.09 53.26 88.58 64.84

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 76.49 52.30 138.40 136.42 75.11 113.29 82.65 75.20 443.23 378.40 ROA 1.29% -7.64% -2.61% -4.56% 0.17% 2.19% 0.87% -5.97% 9.10% 35.35% ROE 1.31% -7.75% -2.66% -5.03% 0.21% 2.56% 1.03% -7.15% 11.31% 46.85% ROCE 1.53% -7.18% -2.32% -5.01% -0.17% 3.69% 1.32% -2.28% 16.03% 63.61% Fixed Asset Turnover 0.66 2.24 1.39 0.99 1.91 3.91 6.25 10.13 12.86 23.84 Receivable days 139.66 96.69 27.90 42.05 70.20 61.76 123.94 93.42 70.78 51.35 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 0.00 121.53 157.17 93.44 83.37 72.14 Cash Conversion Cycle 139.66 96.69 27.90 42.05 70.20 -59.77 -33.23 -0.01 -12.59 -20.79 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 34.42 -59.51 -162.00 -114.33 -3.50 21.30 0.00 -17.05 124.03 261.90

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 81.68 65.22 166.96 158.34 105.97 169.83 139.16 124.85 1104.94 796.76 ROA 1.74% 4.02% 4.09% 4.19% 1.54% -4.23% 0.89% 0.35% 26.58% 38.00% ROE 2.57% 5.77% 5.94% 6.05% 2.42% -6.24% 1.22% 0.46% 32.27% 48.41% ROCE 3.54% 7.08% 8.71% 8.37% 3.02% -4.04% 2.66% 4.98% 37.74% 61.93% Fixed Asset Turnover 1.10 1.41 1.67 1.33 1.19 0.90 1.09 2.33 30.60 41.06 Receivable days 95.63 73.91 45.29 45.00 54.93 84.14 95.75 73.89 56.99 47.18 Inventory Days 0.52 4.27 4.32 0.76 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 3585.83 996.36 835.31 0.00 0.00 85.67 73.86 97.88 91.89 82.43 Cash Conversion Cycle -3489.68 -918.18 -785.69 45.76 54.93 -1.53 21.90 -24.00 -34.90 -35.25 Total Debt/Equity 0.05 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 8.11 14.14 15.90 59.25 19.44 -14.83 11.54 15.13 250.29 195.60

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 to launch globally acclaimed PC title Bodycam in Fortnite
8th Sep 2025, 14:59 PM

This marks the first-ever adaptation of Bodycam into the Fortnite ecosystem as an island, introducing its hyper-realistic tactical gameplay to a massive new audience
Read More
Nazara Technologies - Quarterly Results
12th Aug 2025, 19:14 PM

Read More
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 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)

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)

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: