Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Nazara Technologies

₹778 -25 | 3.1%

Market Cap ₹5704 Cr.

Stock P/E 78.9

P/B 3.3

Current Price ₹778

Book Value ₹ 233.9

Face Value 4

52W High ₹989.6

Dividend Yield 0%

52W Low ₹ 482

Overview Inc. Year: 1999Industry: IT - Software

Nazara Technologies Ltd operates a gaming and sports activities media platform in India and across the world. The organisation operates thru Gamified Early Learning, esports, Freemium, Telco Subscription, and Skill Based Real Money Gaming segments. It offers e-Sports, gamified early learning eco-systems and interactive gaming. The enterprise additionally engages in the provision of subscription/download of games/different contents. In addition, it owns diverse IPs, together with World Cricket Championship and CarromClash in cell video games; Kiddopia in gamified early getting to know; Nodwin and Sportskeeda in eSports and eSports media; and Halaplay and Qunami in skill-based, delusion, and trivia games. Nazara Technologies Ltd was incorporated in 1999 and is based in Mumbai, India.

Read More..

Nazara Technologies Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Nazara Technologies Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 130 186 175 223 264 315 289 254 297 320
Other Income 6 4 10 7 23 12 8 12 12 18
Total Income 135 190 185 230 287 326 298 266 310 338
Total Expenditure 111 157 162 193 250 285 262 221 271 284
Operating Profit 24 33 23 37 37 42 35 45 39 54
Interest 0 0 0 0 1 0 3 1 3 2
Depreciation 9 11 11 14 12 15 16 15 15 15
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 16 22 11 22 24 26 17 28 21 37
Provision for Tax 0 5 6 6 9 6 5 7 -1 8
Profit After Tax 15 17 5 16 15 20 12 21 23 29
Adjustments -5 -7 -3 -5 -6 -4 -9 -1 -3 -3
Profit After Adjustments 10 10 2 11 9 16 3 20 20 26
Adjusted Earnings Per Share 1.7 1.6 0.3 1.7 1.4 2.5 0.4 2.9 3 3.5

Nazara Technologies Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 54 87 153 211 190 171 170 248 454 622 1091 1160
Other Income 2 3 5 8 12 10 16 15 14 24 50 50
Total Income 56 90 158 219 202 180 186 263 469 646 1141 1212
Total Expenditure 37 50 82 135 129 126 160 255 413 535 989 1038
Operating Profit 19 40 76 84 73 54 26 8 55 111 152 173
Interest 0 0 0 0 0 1 1 1 1 1 6 9
Depreciation 1 1 1 1 1 4 16 26 36 39 57 61
Exceptional Income / Expenses 0 0 0 0 0 -36 0 0 0 0 0 0
Profit Before Tax 18 39 75 83 72 13 9 -20 17 70 89 103
Provision for Tax 5 10 16 18 11 12 5 7 3 19 25 19
Profit After Tax 13 29 59 65 61 1 4 -27 14 51 63 85
Adjustments 0 0 0 0 0 2 11 25 -4 -22 -24 -16
Profit After Adjustments 13 29 59 65 61 3 15 -2 9 28 39 69
Adjusted Earnings Per Share 6.7 14.8 32 13 12.3 0.5 2.8 -0.4 1.5 4.4 5.9 9.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 75% 64% 45% 35%
Operating Profit CAGR 37% 167% 23% 23%
PAT CAGR 24% 0% 129% 17%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 45% NA% NA% NA%
ROE Average 6% 5% 2% 23%
ROCE Average 9% 7% 4% 30%

Nazara Technologies Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 38 67 109 158 223 356 408 501 658 1041 1105
Minority's Interest 0 0 0 0 0 42 41 69 121 157 212
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 0 1 -0 -1 -3 27 18 33 26 33 47
Total Current Liabilities 10 11 32 40 41 43 49 148 214 173 334
Total Liabilities 48 79 142 198 261 468 515 752 1018 1404 1698
Fixed Assets 1 1 1 2 2 126 143 327 296 424 583
Other Non-Current Assets 12 6 5 7 11 47 58 45 41 65 118
Total Current Assets 34 72 136 189 249 295 315 380 681 915 997
Total Assets 48 79 142 198 261 468 515 752 1018 1404 1698

Nazara Technologies Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 2 3 9 36 69 65 89 53 72 140 208
Cash Flow from Operating Activities 14 22 52 59 57 -6 14 -2 68 62 8
Cash Flow from Investing Activities -5 -16 -8 -6 -54 -20 -68 9 -268 -334 -95
Cash Flow from Financing Activities -8 0 -16 -20 0 46 12 3 217 335 15
Net Cash Inflow / Outflow 1 6 28 32 2 21 -42 10 17 63 -72
Closing Cash & Cash Equivalent 3 9 36 69 65 89 53 72 86 208 142

Nazara Technologies Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 6.74 14.79 32.03 12.98 12.27 0.51 2.76 -0.38 1.51 4.37 5.95
CEPS(Rs) 7.2 15.19 32.46 13.17 12.51 1.01 3.64 -0.08 8.05 13.8 18.19
DPS(Rs) 0 0 0 40 0 60.4 0 0 0 0 0
Book NAV/Share(Rs) 18.88 33.75 58.59 31.87 44.2 62.42 69.58 84.91 105.97 158.34 166.78
Core EBITDA Margin(%) 32.09 42.35 46.41 36.01 32.16 26.13 5.59 -3.02 9.05 13.91 9.38
EBIT Margin(%) 33.93 44.61 49.02 39.27 37.91 8.43 5.98 -7.41 3.85 11.44 8.68
Pre Tax Margin(%) 33.85 44.41 48.86 39.07 37.76 7.87 5.46 -7.91 3.65 11.24 8.14
PAT Margin (%) 24.34 33.13 38.63 30.56 32.1 0.71 2.58 -10.82 2.99 8.16 5.81
Cash Profit Margin (%) 26.01 34.05 39.15 31 32.71 3.18 11.79 -0.18 10.81 14.43 11.04
ROA(%) 27.33 45.59 53.66 38 26.58 0.33 0.89 -4.23 1.54 4.19 4.09
ROE(%) 35.7 56.19 67.86 48.41 32.27 0.44 1.22 -6.24 2.42 6.05 5.94
ROCE(%) 48.14 73.85 84.89 61.93 37.74 4.96 2.66 -4.04 3.02 8.37 8.7
Receivable days 86.9 52.24 39.68 47.18 56.99 73.89 95.75 84.14 54.93 45 39.86
Inventory Days 0 0 0 0 0 0 0 0 0 0.76 4.33
Payable days 0 0 0 0 0 0 0 0 0 0 426.28
PER(x) 0 0 0 0 0 0 0 0 485.66 187.43 86.85
Price/Book(x) 0 0 0 0 0 0 0 0 6.91 5.17 3.1
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) -0.13 -0.3 -0.34 -0.35 -0.59 -0.63 -0.72 -0.71 9.02 8.04 2.86
EV/Core EBITDA(x) -0.38 -0.66 -0.68 -0.89 -1.53 -1.96 -4.74 -21.99 73.93 45.21 20.57
Net Sales Growth(%) 0 61.14 75.11 38.04 -9.95 -10.31 -0.42 45.74 83.51 36.88 75.49
EBIT Growth(%) 0 111.81 92.42 10.6 -13.08 -80.05 -29.37 -280.55 195.41 306.29 33.19
PAT Growth(%) 0 119.36 104.17 9.18 -5.4 -98.02 261.6 -711.46 150.79 272.79 25.05
EPS Growth(%) 0 119.36 116.62 -59.49 -5.4 -95.81 435.99 -113.8 496.69 189.7 36.11
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0.03
Current Ratio(x) 3.47 6.58 4.2 4.69 6.14 6.83 6.44 2.56 3.19 5.29 2.98
Quick Ratio(x) 3.47 6.58 4.2 4.69 6.14 6.83 6.44 2.56 3.19 5.28 2.91
Interest Cover(x) 391.43 227.88 320.44 195.6 250.29 15.06 11.54 -14.83 19.44 59.25 16.05
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0.01

Nazara Technologies Shareholding Pattern

# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 20.7 19.32 19.32 19.2 19.17 19.14 19.05 19.05 19.01 17.16
FII 8.29 11.1 10.35 10.15 10.34 10.15 8.58 8.58 10.96 10.46
DII 5.84 5.09 3.89 5.5 5.44 6.31 8.19 10.68 9.11 15.9
Public 65.17 64.49 66.44 65.15 65.05 64.41 64.18 61.69 60.92 56.48
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 129% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Promoter holding is low: 17.16%.
  • Company has a low return on equity of 5% over the last 3 years.
  • Debtor days have increased from 0 to 426.28days.
  • Stock is trading at 3.3 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Nazara Technologies News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....