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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9,952.54
130.37
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9,809.16
N/A
2.93

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

-
-
115.03

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
33.98

Earnings Forecasts:

(Updated: 08-11-2025)

Description 2024 2025 2026 2027
Adj EPS 2.72 4.3 5.42 7.05
P/E Ratio 98.57 62.35 49.46 38.03
Revenue 1623.91 2123.77 2449.03 2992.61
EBITDA 121.67 266.73 346.33 440.56
Net Income 86.92 142.28 183.14 262.18
ROA 2.42 1.9 3.3 4.32
P/B Ratio 3.28 3.16 3.00 2.79
ROE 3.58 5.39 6.24 8.48
FCFF -25.01 155.09 248.21 308.89
FCFF Yield -0.25 1.58 2.53 3.14
Net Debt -433.73 -468.55 -884 -941.7
BVPS 81.69 84.82 89.51 96.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 18.02 6.72 168.15% 20.32 7.99 154.32% 12.68 6.48 95.68% 7.03 5.20 35.19%
Expenses 37.52 12.12 209.57% 21.22 14.00 51.57% 16.86 125.28 -86.54% 20.22 10.49 92.76%
EBITDA -19.50 -5.40 - -0.90 -6.01 - -4.18 -118.80 - -13.19 -5.29 -
EBIDTM -108.21% -80.36% -4.43% -75.22% -32.97% -1,833.33% -187.62% -101.73%
Other Income 15.98 17.83 -10.38% 26.20 19.04 37.61% 14.26 17.59 -18.93% 15.31 12.90 18.68%
Interest 0.86 0.13 561.54% 0.96 0.14 585.71% 0.57 0.16 256.25% 0.11 0.32 -65.62%
Depreciation 5.72 0.62 822.58% 5.51 0.59 833.90% 3.14 0.60 423.33% 0.61 0.68 -10.29%
PBT -972.53 11.68 - 18.83 12.30 53.09% 6.37 -101.97 - 1.40 6.61 -78.82%
Tax -5.58 -1.05 - -8.78 2.67 - 2.33 3.38 -31.07% -0.24 0.83 -
PAT -966.95 12.73 - 27.61 9.63 186.71% 4.04 -105.35 - 1.64 5.78 -71.63%
PATM -5,365.98% 189.43% 135.88% 120.53% 31.86% -1,625.77% 23.33% 111.15%
EPS -26.10 0.34 - 0.75 0.26 188.46% 0.11 -2.84 - 0.04 0.16 -75.00%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 526.46 318.94 65.07% 498.77 250.08 99.44% 520.20 266.21 95.41% 534.69 320.40 66.88%
Expenses 466.66 293.78 58.85% 451.33 225.18 100.43% 485.63 262.64 84.90% 497.63 284.07 75.18%
EBITDA 59.80 25.16 137.68% 47.44 24.90 90.52% 34.57 3.57 868.35% 37.06 36.33 2.01%
EBIDTM 11.36% 7.89% 9.51% 9.96% 6.65% 1.34% 6.93% 11.34%
Other Income 1,104.46 25.31 4,263.73% 77.10 25.57 201.53% 18.71 37.69 -50.36% 21.94 17.90 22.57%
Interest 6.77 1.75 286.86% 5.15 0.57 803.51% 4.80 0.82 485.37% 2.81 2.04 37.75%
Depreciation 60.82 25.74 136.29% 64.52 15.20 324.47% 37.29 21.50 73.44% 30.52 15.20 100.79%
PBT 181.97 22.98 691.86% 54.87 34.70 58.13% 11.19 18.94 -40.92% 25.67 36.99 -30.60%
Tax -7.78 3.65 - -5.80 10.41 - -8.04 -0.12 - 11.64 7.95 46.42%
PAT 189.75 19.33 881.63% 60.67 24.29 149.77% 19.23 19.06 0.89% 14.03 29.04 -51.69%
PATM 36.04% 6.06% 12.16% 9.71% 3.70% 7.16% 2.62% 9.06%
EPS -0.79 0.72 - 1.85 0.74 150.00% 0.19 -0.28 - 0.90 0.88 2.27%

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 58.05 34.42 23.31 22.96 20.40 32.90 46.12 43.45 66.35 77.36 116.96 Net Sales Growth 119.97% 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 58.05 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 95.82 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 -37.77 -28.78 -141.08 -45.08 -43.10 -4.30 9.46 -8.05 -1.69 8.01 20.76 EBITDA Margin -65.06% -83.61% -605.23% -196.34% -211.27% -13.07% 20.51% -18.53% -2.55% 10.35% 17.75% Other Income 71.75 66.44 53.02 26.75 12.60 9.00 6.63 11.96 34.98 6.45 24.15 Interest 2.50 0.95 1.52 0.13 0.30 0.20 0.52 0.00 0.21 0.11 0.17 Depreciation 14.98 4.96 2.40 2.73 3.80 5.40 5.11 0.76 1.16 1.07 0.91 PBT -945.93 31.75 -91.98 -21.19 -34.60 -0.90 10.47 3.14 31.93 13.29 43.83 Tax -12.27 3.71 5.52 2.76 -0.80 -1.70 3.51 0.93 6.62 4.04 11.72 Tax Rate 1.30% 11.69% -6.00% -13.03% 2.31% 188.89% 33.52% 29.62% -174.67% 30.40% 26.74% PAT -933.66 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 PAT before Minority Interest -933.66 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 -1,608.37% 81.46% -418.28% -104.31% -165.69% 2.43% 15.09% 5.11% -15.69% 11.94% 27.45% PAT Growth 0.00% - - - - -88.51% 213.51% - - -71.22% EPS -25.20 0.76 -2.63 -0.65 -0.91 0.02 0.19 0.06 -0.28 0.25 0.87

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,080.12 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 80.00% 42.66% 4.33% 75.49% 36.88% 83.51% 45.74% -0.42% -10.31% -9.95% Cost Of Goods Sold 59.89 40.07 80.28 54.21 0.00 0.00 0.00 44.30 8.34 10.73 11.11 Gross Profit 2,020.23 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 97.12% 97.53% 92.95% 95.03% 100% 100% 100% 73.92% 95.11% 94.36% 94.74% Total Expenditure 1,901.25 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 178.87 122.68 91.72 102.43 86.50 41.10 -7.47 9.50 44.57 61.15 76.04 EBITDA Margin 8.60% 7.55% 8.06% 9.39% 13.91% 9.05% -3.02% 5.59% 26.13% 32.16% 36.01% Other Income 1,222.21 91.53 88.59 49.48 24.10 14.30 15.46 16.31 9.82 12.09 7.84 Interest 19.53 10.95 7.87 5.96 1.20 0.90 1.24 0.88 0.96 0.29 0.42 Depreciation 193.15 117.69 66.99 57.15 39.00 35.50 26.32 15.65 4.22 1.16 0.95 PBT 273.70 85.57 105.45 88.80 70.40 19.00 -19.58 9.28 49.21 71.80 82.51 Tax -9.98 15.34 13.98 25.42 19.20 3.00 7.20 4.90 12.22 10.76 17.99 Tax Rate -3.65% 17.93% 13.26% 28.63% 27.27% 15.79% -36.77% 52.80% 90.59% 14.99% 21.80% PAT 283.68 87.39 71.28 41.39 28.40 9.20 -2.13 15.14 2.84 61.03 64.52 PAT before Minority Interest 324.86 62.53 89.46 63.38 50.70 13.60 -26.78 4.38 1.28 61.03 64.52 Minority Interest 41.18 24.86 -18.18 -21.99 -22.30 -4.40 24.65 10.76 1.56 0.00 0.00 PAT Margin 13.64% 5.38% 6.26% 3.79% 4.57% 2.03% -0.86% 8.91% 1.67% 32.09% 30.56% PAT Growth 209.29% 22.60% 72.22% 45.74% 208.70% - - 433.10% -95.35% -5.41% EPS 7.66 2.36 1.92 1.12 0.77 0.25 -0.06 0.41 0.08 1.65 1.74

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:

sbi mutual fund

anantnath skycon private limited

think india opportunities master fund lp

thakkar nileshkumar farshuram (huf)

nksquared

kamath associates

cohesion mk best ideas sub-trust

parijata trading private limited

ram babu gupta

timf holdings

Annual Reports:

News Update:

Nazara Technologies reports consolidated net loss at Rs 29.35 crore in Q2
13th Nov 2025, 15:28 PM

The consolidated total income of the company increased over four-folds at Rs 1,630.92 crore for Q2FY26
Read More
Nazara Technologies’ arm acquires Mumbai franchise in Indian Pickleball League
12th Nov 2025, 14:30 PM

The franchise strengthens Absolute Sports’ mission of bridging digital fandom with on-ground sporting experiences and aligns with its expansion strategy into high-growth sports ecosystems.
Read More
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 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: