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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,228.79
117.15
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,085.18
N/A
3.23

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

-
124.44
119.08

P:BV (Average)

8 Years
5 Years
3 Years

-
4.14
3.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
42.76
30.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 18.44 12.68 45.43% 17.06 7.03 142.67% 18.02 6.72 168.15% 20.32 7.99 154.32%
Expenses 25.95 16.86 53.91% 26.04 20.22 28.78% 37.52 12.12 209.57% 21.22 14.00 51.57%
EBITDA -7.51 -4.18 - -8.98 -13.19 - -19.50 -5.40 - -0.90 -6.01 -
EBIDTM -40.73% -32.97% -52.64% -187.62% -108.21% -80.36% -4.43% -75.22%
Other Income 50.71 14.26 255.61% 15.53 15.31 1.44% 15.98 17.83 -10.38% 26.20 19.04 37.61%
Interest 1.10 0.57 92.98% 0.71 0.11 545.45% 0.86 0.13 561.54% 0.96 0.14 585.71%
Depreciation 4.95 3.14 57.64% 5.14 0.61 742.62% 5.72 0.62 822.58% 5.51 0.59 833.90%
PBT 10.22 6.37 60.44% 0.27 1.40 -80.71% -972.53 11.68 - 18.83 12.30 53.09%
Tax 6.31 2.33 170.82% -0.19 -0.24 - -5.58 -1.05 - -8.78 2.67 -
PAT 3.91 4.04 -3.22% 0.46 1.64 -71.95% -966.95 12.73 - 27.61 9.63 186.71%
PATM 21.20% 31.86% 2.70% 23.33% -5,365.98% 189.43% 135.88% 120.53%
EPS 0.11 0.11 0.00% 0.01 0.04 -75.00% -26.10 0.34 - 0.75 0.26 188.46%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 397.78 520.20 -23.53% 405.97 534.69 -24.07% 526.46 318.94 65.07% 498.77 250.08 99.44%
Expenses 323.74 485.63 -33.34% 338.24 497.63 -32.03% 466.66 293.78 58.85% 451.33 225.18 100.43%
EBITDA 74.04 34.57 114.17% 67.73 37.06 82.76% 59.80 25.16 137.68% 47.44 24.90 90.52%
EBIDTM 18.61% 6.65% 16.68% 6.93% 11.36% 7.89% 9.51% 9.96%
Other Income 50.69 18.71 170.92% 11.34 21.94 -48.31% 1,104.46 25.31 4,263.73% 77.10 25.57 201.53%
Interest 6.23 4.80 29.79% 4.34 2.81 54.45% 6.77 1.75 286.86% 5.15 0.57 803.51%
Depreciation 45.52 37.29 22.07% 59.70 30.52 95.61% 60.82 25.74 136.29% 64.52 15.20 324.47%
PBT 72.98 11.19 552.19% 13.94 25.67 -45.70% 181.97 22.98 691.86% 54.87 34.70 58.13%
Tax -13.24 -8.04 - 5.07 11.64 -56.44% -7.78 3.65 - -5.80 10.41 -
PAT 86.22 19.23 348.36% 8.87 14.03 -36.78% 189.75 19.33 881.63% 60.67 24.29 149.77%
PATM 21.68% 3.70% 2.18% 2.62% 36.04% 6.06% 12.16% 9.71%
EPS 1.27 0.19 568.42% 0.27 0.90 -70.00% -0.79 0.72 - 1.85 0.74 150.00%

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 73.84 34.42 23.31 22.96 20.40 32.90 46.12 43.45 66.35 77.36 116.96 Net Sales Growth 114.53% 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 0.00 0.00 0.00 0.00 Gross Profit 73.84 34.42 23.31 22.96 20.40 32.90 46.12 43.45 66.35 77.36 116.96 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 110.73 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 7.88 14.77 24.02 51.19 % Of Sales - 48.43% 29.94% 7.97% 5.88% 20.06% 18.17% 18.14% 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 -36.89 -28.78 -141.08 -45.08 -43.10 -4.30 9.46 -8.05 -1.69 8.01 20.76 EBITDA Margin -49.96% -83.61% -605.23% -196.34% -211.27% -13.07% 20.51% -18.53% -2.55% 10.35% 17.75% Other Income 108.42 66.44 53.02 26.75 12.60 9.00 6.63 11.96 34.98 6.45 24.15 Interest 3.63 0.95 1.52 0.13 0.30 0.20 0.52 0.00 0.21 0.11 0.17 Depreciation 21.32 4.96 2.40 2.73 3.80 5.40 5.11 0.76 1.16 1.07 0.91 PBT -943.21 31.75 -91.98 -21.19 -34.60 -0.90 10.47 3.14 31.93 13.29 43.83 Tax -8.24 3.71 5.52 2.76 -0.80 -1.70 3.51 0.93 6.62 4.04 11.72 Tax Rate 0.87% 11.69% -6.00% -13.03% 2.31% 188.89% 33.52% 29.62% -174.67% 30.40% 26.74% PAT -934.97 28.04 -97.50 -23.95 -33.80 0.80 6.96 2.22 -10.41 9.24 32.11 PAT before Minority Interest -934.97 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 -1,266.21% 81.46% -418.28% -104.31% -165.69% 2.43% 15.09% 5.11% -15.69% 11.94% 27.45% PAT Growth -3,434.42% - - - - -88.51% 213.51% - - -71.22% EPS -25.24 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 1,828.98 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 12.63% 42.66% 4.33% 75.49% 36.88% 83.51% 45.74% -0.42% -10.31% -9.95% Cost Of Goods Sold 27.84 40.07 80.28 54.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,801.14 1,583.84 1,058.00 1,036.81 621.70 454.20 247.51 169.83 170.55 190.16 211.16 GP Margin 98.48% 97.53% 92.95% 95.03% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,579.97 1,501.23 1,046.56 988.59 535.20 413.10 254.98 160.33 125.99 129.01 135.12 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. - 127.94 87.03 68.18 33.20 21.30 23.58 26.61 19.09 13.03 15.46 % Of Sales - 7.88% 7.65% 6.25% 5.34% 4.69% 9.53% 15.67% 11.19% 6.85% 7.32% Selling & Distn. Exp. - 487.97 248.78 303.69 252.10 276.60 140.06 30.38 43.13 53.80 66.54 % Of Sales - 30.05% 21.86% 27.84% 40.55% 60.90% 56.59% 17.89% 25.29% 28.29% 31.51% Miscellaneous Exp. - 47.24 54.46 25.60 22.20 13.30 6.98 17.83 12.96 17.74 66.54 % Of Sales - 2.91% 4.78% 2.35% 3.57% 2.93% 2.82% 10.50% 7.60% 9.33% 3.85% EBITDA 249.01 122.68 91.72 102.43 86.50 41.10 -7.47 9.50 44.56 61.15 76.04 EBITDA Margin 13.61% 7.55% 8.06% 9.39% 13.91% 9.05% -3.02% 5.59% 26.13% 32.16% 36.01% Other Income 1,243.59 91.53 88.59 49.48 24.10 14.30 15.46 16.31 9.82 12.09 7.84 Interest 22.49 10.95 7.87 5.96 1.20 0.90 1.24 0.88 0.96 0.29 0.42 Depreciation 230.56 117.69 66.99 57.15 39.00 35.50 26.32 15.65 4.22 1.16 0.95 PBT 323.76 85.57 105.45 88.80 70.40 19.00 -19.58 9.28 49.21 71.80 82.51 Tax -21.75 15.34 13.98 25.42 19.20 3.00 7.20 4.90 12.22 10.76 17.99 Tax Rate -6.72% 17.93% 13.26% 28.63% 27.27% 15.79% -36.77% 52.80% 90.59% 14.99% 21.80% PAT 345.51 87.39 71.28 41.39 28.40 9.20 -2.13 15.14 2.77 61.03 64.52 PAT before Minority Interest 359.39 62.53 89.46 63.38 50.70 13.60 -26.78 4.38 1.21 61.03 64.52 Minority Interest 13.88 24.86 -18.18 -21.99 -22.30 -4.40 24.65 10.76 1.56 0.00 0.00 PAT Margin 18.89% 5.38% 6.26% 3.79% 4.57% 2.03% -0.86% 8.91% 1.62% 32.09% 30.56% PAT Growth 349.41% 22.60% 72.22% 45.74% 208.70% - - 446.57% -95.46% -5.41% EPS 9.33 2.36 1.92 1.12 0.77 0.25 -0.06 0.41 0.07 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 24.08 10.86 5.78 16.00 85.90 18.59 4.97 5.10 3.85 5.89 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 0.88 1.35 0.59 0.70 0.80 0.87 0.28 1.41 0.37 0.17 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 15.32 8.10 11.50 Short Term Loans & Adv. 207.71 33.73 5.51 2.80 11.50 6.89 6.37 7.00 5.98 10.98 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 318.45 118.80 93.36 110.00 142.50 76.11 22.47 11.64 15.81 13.61 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 10.89 13.96 12.33 13.20 10.10 3.07 1.54 2.81 0.73 0.47 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 36.55 26.05 Short Term Loans & Adv. 119.06 101.73 56.29 47.50 57.70 56.28 48.14 39.59 33.30 24.22 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:

anantnath skycon private limited

thakkar nileshkumar farshuram (huf)

nksquared

think india opportunities master fund lp

riambel capital pcc - rcc1

kamath associates

cohesion mk best ideas sub-trust

parijata trading private limited

ram babu gupta

timf holdings

Annual Reports:

News Update:

Nazara Technologies’ arm to acquire 50% controlling stake in Bluetile, BestPlay
19th Mar 2026, 10:11 AM

Nazara Technologies UK will acquire a 50% controlling equity stake for a consideration of $100.3 million
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: