Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Nazara Technologies Ltd.

IT - Software

Rating :
N/A

BSE: 543280 | NSE: NAZARA

NSE BSE
918.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  914.00
  •  925.60
  •  885.20
  •  910.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  482201
  •  4387.33
  •  1117.00
  •  591.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,041.83
  • 113.67
  • 4
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,439.30
  • N/A
  • 3.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 10.05%
  • 22.31%
  • 31.09%
  • FII
  • DII
  • Others
  • 9.71%
  • 12.02%
  • 14.82%

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
  • -
  • -
  • 118.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 39.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
318.94
297.24
7.30%
250.08
254.43
-1.71%
266.21
289.32
-7.99%
320.40
314.83
1.77%
Expenses
293.78
270.56
8.58%
225.18
221.41
1.70%
262.64
262.01
0.24%
284.07
284.82
-0.26%
EBITDA
25.16
26.68
-5.70%
24.90
33.02
-24.59%
3.57
27.31
-86.93%
36.33
30.01
21.06%
EBIDTM
7.89%
8.98%
9.96%
12.98%
1.34%
9.44%
11.34%
9.53%
Other Income
25.31
12.30
105.77%
25.57
11.74
117.80%
37.69
8.18
360.76%
17.90
11.51
55.52%
Interest
1.75
2.66
-34.21%
0.57
1.28
-55.47%
0.82
2.92
-71.92%
2.04
0.49
316.33%
Depreciation
25.74
15.08
70.69%
15.20
15.21
-0.07%
21.50
16.04
34.04%
15.20
14.92
1.88%
PBT
22.98
21.24
8.19%
34.70
28.27
22.74%
18.94
16.53
14.58%
36.99
26.11
41.67%
Tax
3.65
-1.26
-
10.41
7.41
40.49%
-0.12
4.64
-
7.95
5.99
32.72%
PAT
19.33
22.50
-14.09%
24.29
20.86
16.44%
19.06
11.89
60.30%
29.04
20.12
44.33%
PATM
6.06%
7.57%
9.71%
8.20%
7.16%
4.11%
9.06%
6.39%
EPS
2.87
3.00
-4.33%
2.96
2.95
0.34%
-1.11
0.39
-
3.51
2.48
41.53%

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
1,155.63
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
-0.02%
4.33%
75.49%
36.88%
83.51%
45.74%
-0.42%
-10.31%
-9.95%
38.04%
 
Cost Of Goods Sold
24.53
80.28
54.21
0.00
0.00
0.00
44.30
8.34
10.73
11.11
7.06
Gross Profit
1,131.10
1,058.00
1,036.81
621.70
454.20
247.51
125.54
162.21
179.43
200.06
145.92
GP Margin
97.88%
92.95%
95.03%
100%
100%
100%
73.92%
95.11%
94.36%
94.74%
95.39%
Total Expenditure
1,065.67
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
89.96
100.68
102.43
86.50
41.10
-7.47
9.50
44.57
61.15
76.04
71.00
EBITDA Margin
7.78%
8.84%
9.39%
13.91%
9.05%
-3.02%
5.59%
26.13%
32.16%
36.01%
46.41%
Other Income
106.47
79.63
49.48
24.10
14.30
15.46
16.31
9.82
12.09
7.84
4.78
Interest
5.18
7.87
5.96
1.20
0.90
1.24
0.88
0.96
0.29
0.42
0.23
Depreciation
77.64
66.99
57.15
39.00
35.50
26.32
15.65
4.22
1.16
0.95
0.80
PBT
113.61
105.45
88.80
70.40
19.00
-19.58
9.28
49.21
71.80
82.51
74.75
Tax
21.89
13.98
25.42
19.20
3.00
7.20
4.90
12.22
10.76
17.99
15.65
Tax Rate
19.27%
13.26%
28.63%
27.27%
15.79%
-36.77%
52.80%
90.59%
14.99%
21.80%
20.94%
PAT
91.72
71.28
41.39
28.40
9.20
-2.13
15.14
2.84
61.03
64.52
59.10
PAT before Minority Interest
84.01
89.46
63.38
50.70
13.60
-26.78
4.38
1.28
61.03
64.52
59.10
Minority Interest
-7.71
-18.18
-21.99
-22.30
-4.40
24.65
10.76
1.56
0.00
0.00
0.00
PAT Margin
7.94%
6.26%
3.79%
4.57%
2.03%
-0.86%
8.91%
1.67%
32.09%
30.56%
38.64%
PAT Growth
21.69%
72.22%
45.74%
208.70%
-
-
433.10%
-95.35%
-5.41%
9.17%
 
EPS
11.99
9.32
5.41
3.71
1.20
-0.28
1.98
0.37
7.98
8.43
7.73

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
1,998.60
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
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.)
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

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Nazara Technologies’ Board approves merger of Paperboat Apps
    15th Nov 2024, 09:56 AM

    This move will allow a deeper integration of Kiddopia into the Nazara ecosystem, paving the way for operational synergies and global growth opportunities

    Read More
  • Nazara Technologies integrates with ONDC to launch ‘gCommerce’
    13th Nov 2024, 11:18 AM

    The integration aims to address a persistent challenge for Indian game developers: IAP conversion rates and poor yields from advertising

    Read More
  • Nazara Technologies’ arm acquires 100% stake in Space & Time
    30th Oct 2024, 16:28 PM

    This partnership will enable both companies to deliver more impactful digital advertising solutions and drive further expansion, especially in the European and UK markets

    Read More
  • Nazara Technologies acquires additional 19.35% stake in Absolute Sports
    18th Sep 2024, 17:55 PM

    With this, Nazara now holds a 91% ownership stake in Absolute Sports, solidifying its leadership position in the sports media domain

    Read More
  • Nazara Technologies completes acquisition of 47.7% stake in Moonshine Technology
    13th Sep 2024, 09:46 AM

    PokerBaazi had around 340,000 monthly active users as of May 2024

    Read More
  • Nazara Technologies to acquire 15.86% stake in GetStan Technologies
    11th Sep 2024, 16:51 PM

    Nazara's investment in STAN strengthens company’s position in the rapidly growing gaming and esports landscape

    Read More
  • Nazara Technologies signs MoU with Government of Telangana
    5th Sep 2024, 14:10 PM

    Nazara aims to establish a pioneering AI Center of Excellence focusing on gaming and digital entertainment

    Read More
  • Nazara Technologies’ arm completes acquisition of 100% stake in Fusebox
    26th Aug 2024, 17:56 PM

    Accordingly, Fusebox has become the wholly owned subsidiary of Nazara UK and stepdown subsidiary of the Company

    Read More
  • Nazara Technologies to infuse Rs 45.9 crore into Nazara UK
    22nd Aug 2024, 09:37 AM

    Further, the Company has also entered into a Loan Agreement with Nazara UK

    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.