Nifty
:
22609.40
Sensex
:
74509.31
39.05 (0.17%)
169.87 (0.23%)
Nifty
Sensex
:
:
22609.40
74509.31
39.05 (0.17%)
169.87 (0.23%)

Nazara Technologies Ltd.

IT - Software

Rating :
55/99

BSE: 543280 | NSE: NAZARA

NSE BSE
638.15
25-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  651.00
  •  651.00
  •  636.65
  •  650.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  250555
  •  1603.65
  •  989.40
  •  541.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,886.80
  • 72.19
  • 4
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,471.08
  • N/A
  • 2.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.43%
  • 11.42%
  • 31.48%
  • FII
  • DII
  • Others
  • 9.44%
  • 16.57%
  • 14.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.72
  • 45.06
  • 33.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.71
  • 60.85
  • 20.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 22.29
  • 65.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 122.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 71.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
320.40
314.83
1.77%
297.24
263.77
12.69%
254.43
223.10
14.04%
289.30
175.10
65.22%
Expenses
284.07
284.82
-0.26%
270.56
249.94
8.25%
221.41
193.09
14.67%
262.10
162.20
61.59%
EBITDA
36.33
30.01
21.06%
26.68
13.83
92.91%
33.02
30.01
10.03%
27.20
12.90
110.85%
EBIDTM
11.34%
9.53%
8.98%
5.24%
12.98%
13.45%
9.40%
7.37%
Other Income
17.90
11.51
55.52%
12.30
23.18
-46.94%
11.74
6.60
77.88%
8.20
9.60
-14.58%
Interest
2.04
0.49
316.33%
2.66
0.94
182.98%
1.28
0.39
228.21%
2.90
0.40
625.00%
Depreciation
15.20
14.92
1.88%
15.08
11.85
27.26%
15.21
14.31
6.29%
16.00
11.30
41.59%
PBT
36.99
26.11
41.67%
21.24
24.22
-12.30%
28.27
21.91
29.03%
16.50
10.80
52.78%
Tax
7.95
5.99
32.72%
-1.26
8.93
-
7.41
6.03
22.89%
4.60
5.90
-22.03%
PAT
29.04
20.12
44.33%
22.50
15.29
47.16%
20.86
15.88
31.36%
11.90
4.90
142.86%
PATM
9.06%
6.39%
7.57%
5.80%
8.20%
7.12%
4.11%
2.80%
EPS
3.51
2.48
41.53%
3.00
1.38
117.39%
2.95
1.72
71.51%
0.39
0.34
14.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,161.37
1,091.00
621.70
454.20
247.51
169.83
170.55
190.16
211.16
152.97
87.36
Net Sales Growth
18.90%
75.49%
36.88%
83.51%
45.74%
-0.42%
-10.31%
-9.95%
38.04%
75.10%
 
Cost Of Goods Sold
84.78
54.20
0.00
0.00
0.00
44.30
8.34
10.73
11.11
7.06
5.88
Gross Profit
1,076.59
1,036.80
621.70
454.20
247.51
125.54
162.21
179.43
200.06
145.92
81.48
GP Margin
92.70%
95.03%
100%
100%
100%
73.92%
95.11%
94.36%
94.74%
95.39%
93.27%
Total Expenditure
1,038.14
988.70
535.20
413.10
254.98
160.33
125.98
129.01
135.12
81.97
50.36
Power & Fuel Cost
-
0.00
0.00
0.00
0.43
0.36
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0.17%
0.21%
0%
0%
0%
0%
0%
Employee Cost
-
149.00
88.10
48.70
31.88
40.85
37.20
25.38
23.24
13.58
11.88
% Of Sales
-
13.66%
14.17%
10.72%
12.88%
24.05%
21.81%
13.35%
11.01%
8.88%
13.60%
Manufacturing Exp.
-
0.00
0.00
0.80
1.35
0.00
5.27
8.33
10.65
6.75
1.27
% Of Sales
-
0%
0%
0.18%
0.55%
0%
3.09%
4.38%
5.04%
4.41%
1.45%
General & Admin Exp.
-
68.10
33.20
21.30
23.58
26.61
19.09
13.03
15.46
10.56
9.04
% Of Sales
-
6.24%
5.34%
4.69%
9.53%
15.67%
11.19%
6.85%
7.32%
6.90%
10.35%
Selling & Distn. Exp.
-
295.00
252.10
329.00
140.06
30.38
43.13
53.80
66.54
41.01
20.13
% Of Sales
-
27.04%
40.55%
72.44%
56.59%
17.89%
25.29%
28.29%
31.51%
26.81%
23.04%
Miscellaneous Exp.
-
25.70
22.20
13.30
6.98
17.83
12.96
17.74
8.13
3.03
20.13
% Of Sales
-
2.36%
3.57%
2.93%
2.82%
10.50%
7.60%
9.33%
3.85%
1.98%
2.48%
EBITDA
123.23
102.30
86.50
41.10
-7.47
9.50
44.57
61.15
76.04
71.00
37.00
EBITDA Margin
10.61%
9.38%
13.91%
9.05%
-3.02%
5.59%
26.13%
32.16%
36.01%
46.41%
42.35%
Other Income
50.14
49.50
24.10
14.30
15.46
16.31
9.82
12.09
7.84
4.78
2.77
Interest
8.88
5.90
1.20
0.90
1.24
0.88
0.96
0.29
0.42
0.23
0.17
Depreciation
61.49
57.10
39.00
35.50
26.32
15.65
4.22
1.16
0.95
0.80
0.80
PBT
103.00
88.80
70.40
19.00
-19.58
9.28
49.21
71.80
82.51
74.75
38.80
Tax
18.70
25.40
19.20
3.00
7.20
4.90
12.22
10.76
17.99
15.65
9.85
Tax Rate
18.16%
28.60%
27.27%
15.79%
-36.77%
52.80%
90.59%
14.99%
21.80%
20.94%
25.39%
PAT
84.30
41.40
28.40
9.20
-2.13
15.14
2.84
61.03
64.52
59.10
28.95
PAT before Minority Interest
68.03
63.40
50.70
13.60
-26.78
4.38
1.28
61.03
64.52
59.10
28.95
Minority Interest
-16.27
-22.00
-22.30
-4.40
24.65
10.76
1.56
0.00
0.00
0.00
0.00
PAT Margin
7.26%
3.79%
4.57%
2.03%
-0.86%
8.91%
1.67%
32.09%
30.56%
38.64%
33.14%
PAT Growth
50.03%
45.77%
208.70%
-
-
433.10%
-95.35%
-5.41%
9.17%
104.15%
 
EPS
11.02
5.41
3.71
1.20
-0.28
1.98
0.37
7.98
8.43
7.73
3.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,104.90
1,041.30
658.20
501.07
407.91
356.21
223.47
158.48
109.35
67.31
Share Capital
26.50
13.00
12.20
11.20
10.99
10.79
1.99
1.99
1.99
2.03
Total Reserves
1,078.40
1,016.20
634.20
464.27
371.33
325.96
217.78
156.49
107.36
65.28
Non-Current Liabilities
47.10
32.50
25.50
33.15
17.71
26.77
-2.76
-0.66
-0.14
0.51
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
0.02
0.00
0.00
0.00
0.00
Long Term Provisions
5.20
5.10
3.50
2.73
2.54
2.05
1.30
1.17
0.85
0.71
Current Liabilities
334.40
173.10
213.60
148.45
48.91
43.24
40.56
40.24
32.35
10.88
Trade Payables
76.70
49.90
61.00
69.27
24.90
28.79
24.02
26.16
24.77
9.22
Other Current Liabilities
214.90
110.00
142.50
76.11
22.47
11.64
15.81
5.47
3.41
0.54
Short Term Borrowings
30.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
12.40
13.20
10.10
3.07
1.54
2.81
0.73
8.61
4.17
1.12
Total Liabilities
1,698.10
1,403.90
1,018.10
751.62
515.48
468.24
261.27
198.06
141.56
78.70
Net Block
582.90
424.00
296.10
326.76
142.88
126.34
1.83
1.97
1.08
1.18
Gross Block
755.20
548.80
382.70
378.10
172.06
139.74
6.46
5.97
4.32
4.42
Accumulated Depreciation
164.90
124.50
86.30
51.33
29.18
13.40
4.63
4.00
3.24
3.24
Non Current Assets
700.70
488.50
336.80
371.94
200.52
172.85
12.42
9.41
5.74
7.14
Capital Work in Progress
0.20
1.10
2.40
6.32
0.68
0.61
0.14
0.36
0.00
0.00
Non Current Investment
65.20
32.50
12.20
21.65
43.53
13.80
4.15
2.40
2.27
0.00
Long Term Loans & Adv.
20.00
30.10
25.80
12.13
8.64
31.63
6.13
4.53
2.40
0.79
Other Non Current Assets
32.40
0.80
0.30
5.08
4.79
0.48
0.17
0.16
0.00
5.17
Current Assets
997.40
915.40
681.30
379.69
314.96
295.38
248.84
188.65
135.82
71.56
Current Investments
266.80
409.30
106.00
36.65
83.96
86.76
72.50
52.81
32.78
17.39
Inventories
24.60
1.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
153.60
84.70
68.60
68.11
46.01
43.10
25.95
33.44
21.16
12.10
Cash & Bank
329.20
322.80
372.40
186.70
133.27
117.49
113.83
76.34
53.84
28.41
Other Current Assets
223.20
49.80
76.60
31.94
51.72
48.04
36.56
26.05
28.04
13.66
Short Term Loans & Adv.
88.60
47.50
57.70
56.28
48.14
2.00
1.55
1.78
2.32
0.77
Net Current Assets
663.00
742.30
467.70
231.23
266.05
252.15
208.29
148.40
103.46
60.68
Total Assets
1,698.10
1,403.90
1,018.10
751.63
515.48
468.23
261.26
198.06
141.56
78.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
8.10
62.10
67.90
-2.21
13.69
-5.72
56.79
PBT
88.80
69.90
16.60
-19.58
9.28
13.49
71.80
Adjustment
30.90
39.30
36.20
15.92
29.82
54.52
8.98
Changes in Working Capital
-85.60
-28.10
31.10
8.70
-10.71
-56.70
-9.26
Cash after chg. in Working capital
34.10
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
Tax Paid
-26.00
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-95.20
-333.60
-268.00
8.89
-67.62
-19.50
-54.45
Net Fixed Assets
13.60
-5.40
-1.28
-9.62
-0.09
-0.58
Net Investments
64.20
-425.90
-108.39
-95.43
-42.46
-125.44
Others
-173.00
97.70
-158.33
113.94
-25.07
106.52
Cash from Financing Activity
14.80
334.80
217.00
3.37
11.62
45.86
0.00
Net Cash Inflow / Outflow
-72.30
63.30
16.90
10.05
-42.30
20.64
2.33
Opening Cash & Equivalents
208.10
140.00
72.10
53.26
88.57
64.84
69.44
Closing Cash & Equivalent
142.10
208.10
86.40
72.09
53.26
88.58
64.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
166.78
158.34
105.97
169.83
139.16
124.85
1104.94
796.76
1464.74
843.70
ROA
4.09%
4.19%
1.54%
-4.23%
0.89%
0.35%
26.58%
38.00%
53.66%
45.59%
ROE
5.94%
6.05%
2.42%
-6.24%
1.22%
0.46%
32.27%
48.41%
67.86%
56.19%
ROCE
8.70%
8.37%
3.02%
-4.04%
2.66%
4.98%
37.74%
61.93%
84.89%
73.85%
Fixed Asset Turnover
1.67
1.33
1.19
0.90
1.09
2.33
30.60
41.06
35.00
20.94
Receivable days
39.86
45.00
54.93
84.14
95.75
73.89
56.99
47.18
39.68
52.24
Inventory Days
4.33
0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
426.28
0.00
0.00
85.67
73.86
97.88
91.89
82.43
89.45
82.98
Cash Conversion Cycle
-382.09
45.76
54.93
-1.53
21.90
-24.00
-34.90
-35.25
-49.77
-30.74
Total Debt/Equity
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
16.05
59.25
19.44
-14.83
11.54
15.13
250.29
195.60
320.44
227.88

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Nazara Technologies’ step down subsidiary inks pacts to acquire 100% stake in Ninja Global FZCO
    14th Feb 2024, 16:58 PM

    Ninja has assets in esports and gaming production assets in Turkey and the Middle East

    Read More
  • Nazara Technologies - Quarterly Results
    6th Feb 2024, 18:44 PM

    Read More
  • Nazara Technologies’ arm’s fully-owned subsidiary invests in Germany based Freaks 4U Gaming
    31st Jan 2024, 09:29 AM

    The total investment of NODWIN in Freaks 4U Gaming stands at 8 million Euro for a 13.51% stake in the company

    Read More
  • Nazara Technologies’ arm to acquire 100% stake in Comic Con India
    24th Jan 2024, 09:06 AM

    This acquisition not only diversifies NODWIN Gaming's youth portfolio but also marks a strategic expansion in the global entertainment landscape

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.