Nazara Technologies Ltd

Nazara Technolo. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Nazara Technologies Ltd

₹ 638 -1.95%
25 Apr - close price
nazara.com BSE: 543280 NSE : NAZARA
About

Nazara Technologies is the leading India based diversified gaming and sports media platform with presence in India and across emerging and developed global markets such as Africa and North America, and offerings across the interactive gaming, eSports and gamified early learning ecosystems.

Key Points

Nazara Technologies is a leading India based diversified gaming and sports media platform with a presence in India and across emerging and developed global markets such as Africa and North America, with offerings across the interactive gaming, eSports and gamified early learning ecosystems. The company owns some of the most recognisable IP, including WCC and CarromClash in mobile games, Kiddopia in gamified early learning, Nodwin and Sportskeeda in eSports and eSports media, and Halaplay Technologies Private Limited (“Halaplay”) and Qunami in skill-based, fantasy and trivia games. Nazara was among the first entrants in the Indian market in eSports (through Nodwin) and cricket simulation (through Nextwave).

Website BSE NSE
  • Market Cap ₹ 4,862 Cr.
  • Current Price ₹ 638
  • High / Low ₹ 990 / 550
  • Stock P/E 73.8
  • Book Value ₹ 160
  • Dividend Yield 0.00 %
  • ROCE 7.17 %
  • ROE 3.56 %
  • Face Value ₹ 4.00
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 3.98 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding has decreased over last quarter: -0.73%
  • Promoter holding is low: 16.4%
  • Company has a low return on equity of 2.99% over last 3 years.
  • Earnings include an other income of Rs.52.3 Cr.

* 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.

Peer comparison

Sector: IT - Software Industry: Computers - Software - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
130 123 131 130 186 175 223 264 315 289 254 297 320
105 114 106 111 157 162 193 250 285 265 221 271 284
Operating Profit 25 9 25 19 29 13 30 14 30 25 33 27 36
OPM % 19% 7% 19% 15% 16% 7% 13% 5% 10% 9% 13% 9% 11%
6 2 5 6 4 10 7 24 12 8 12 14 18
Interest 0 0 0 0 0 0 0 1 0 3 1 3 2
Depreciation 12 8 8 9 11 11 14 10 15 16 15 15 15
Profit before tax 19 4 21 16 22 11 23 26 26 14 28 23 37
Tax % 7% -20% 36% 3% 24% 55% 27% 34% 23% 33% 26% -6% 21%
18 4 14 15 17 5 16 17 20 9 21 24 30
EPS in Rs 1.76 0.53 0.87 1.71 1.58 0.34 1.75 1.55 2.49 0.39 2.95 3.00 3.51
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
211 190 172 170 248 454 622 1,091 1,161
135 129 123 154 255 415 536 989 1,041
Operating Profit 76 61 49 15 -7 39 86 102 121
OPM % 36% 32% 28% 9% -3% 9% 14% 9% 10%
8 12 -26 16 15 14 24 47 52
Interest 0 0 2 1 1 1 1 6 9
Depreciation 1 1 8 20 26 36 39 57 62
Profit before tax 83 72 13 11 -20 17 70 87 103
Tax % 22% 15% 92% 38% -37% 18% 27% 29%
65 61 1 7 -27 14 51 61 84
EPS in Rs 161.30 152.58 0.50 3.19 -0.38 1.51 4.36 5.95 9.85
Dividend Payout % 31% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 45%
3 Years: 64%
TTM: 19%
Compounded Profit Growth
10 Years: %
5 Years: 12%
3 Years: 167%
TTM: 65%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -9%
1 Year: 15%
Return on Equity
10 Years: %
5 Years: 2%
3 Years: 3%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 2 2 11 11 11 12 13 26 26
Reserves 156 221 341 396 490 646 1,028 1,078 1,150
0 0 8 9 8 1 4 38 109
41 42 105 92 243 359 358 555 662
Total Liabilities 200 265 465 509 752 1,018 1,404 1,698 1,947
2 2 152 137 327 296 424 583 598
CWIP 0 0 1 1 6 2 1 0 0
Investments 55 77 98 127 58 118 442 332 367
142 187 214 243 360 601 537 783 982
Total Assets 200 265 465 509 752 1,018 1,404 1,698 1,947

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
59 57 3 19 -2 68 62 8
-6 -61 -17 -60 18 -271 -329 -89
-20 0 37 6 3 217 335 15
Net Cash Flow 33 -5 24 -35 19 14 68 -66

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 58 50 91 96 100 55 50 51
Inventory Days
Days Payable
Cash Conversion Cycle 58 50 91 96 100 55 50 51
Working Capital Days 33 42 83 104 21 -8 8 33
ROCE % 36% 16% 3% -4% 2% 7% 7%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
20.70% 20.70% 19.32% 19.32% 19.20% 19.17% 19.14% 19.05% 19.05% 19.01% 17.16% 16.43%
8.96% 8.29% 11.10% 10.35% 10.15% 10.34% 10.15% 8.58% 8.58% 10.97% 10.46% 9.44%
3.55% 5.84% 5.09% 3.89% 5.50% 5.43% 6.31% 8.19% 10.67% 9.11% 15.90% 16.80%
66.79% 65.17% 64.49% 66.44% 65.15% 65.06% 64.41% 64.19% 61.70% 60.92% 56.48% 57.34%
No. of Shareholders 97,64594,6741,27,1411,52,4011,80,8112,00,1591,94,8661,90,9091,78,9311,71,5511,71,4971,69,481

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls