Nxt-Infra Trust
Incorporated in 2023, Nxt-Infra Trust is a registered Indian infrastructure investment trust which proposes to invest in road infrastructure assets in India[1]
- Market Cap ₹ 5,732 Cr.
- Current Price ₹ 106
- High / Low ₹ 106 / 93.8
- Stock P/E 35.1
- Book Value ₹ 101
- Dividend Yield 8.45 %
- ROCE 7.57 %
- ROE 7.32 %
- Face Value ₹ 100
Pros
- Stock is trading at 1.05 times its book value
- Company's working capital requirements have reduced from 128 days to 35.7 days
Cons
- Company has low interest coverage ratio.
- Tax rate seems low
* 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|
| 417 | 438 | 467 | |
| Sales growth | +5% | +0% | |
| 31 | 10 | 98 | |
| Operating Profit | 387 | 428 | 369 |
| OPM % | 93% | 98% | 79% |
| 142 | 22 | 38 | |
| Interest | 198 | 240 | 251 |
| Depreciation | 0 | 0 | 0 |
| Profit before tax | 331 | 209 | 156 |
| Tax % | 7% | 2% | |
| 308 | 206 | 163 | |
| EPS in Rs | 10.79 | 7.21 | 6.10 |
| Dividend Payout % | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 0% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | -46% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2025 | Mar 2026 | Sep 2026 | |
|---|---|---|---|
| Equity Capital | 2,594 | 2,218 | 5,524 |
| Reserves | 388 | 414 | 214 |
| 3,146 | 3,112 | 5,217 | |
| 37 | 39 | 121 | |
| Total Liabilities | 6,164 | 5,784 | 11,077 |
| 0 | 0 | 0 | |
| CWIP | 0 | 0 | 0 |
| Investments | 1,179 | 1,198 | 3,549 |
| 4,985 | 4,586 | 7,527 | |
| Total Assets | 6,164 | 5,784 | 11,077 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2025 | Mar 2026 | |
|---|---|---|
| -7 | -11 | |
| -4,090 | 807 | |
| 4,132 | -829 | |
| Net Cash Flow | 34 | -33 |
| Free Cash Flow | -7 | -11 |
| CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | -1% | -2% |
Ratios
Standalone / View Consolidated
| Mar 2025 | Mar 2026 | |
|---|---|---|
| Debtor Days | 0 | 0 |
| Inventory Days | ||
| Days Payable | ||
| Cash Conversion Cycle | 0 | 0 |
| Working Capital Days | 220 | 36 |
| ROCE % | 8% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Annual Toll Revenue INR mn |
|
|||
| Average Annual Daily Toll Traffic PCU (Passenger Car Units) |
||||
| Distribution per unit INR per unit |
||||
| Number of Unitholders count |
||||
| Toll Revenue Share (of total revenue) % |
||||
| Total HAM Annuity Receipts INR mn |
||||
Extracted by Screener AI
Documents
Announcements
-
Outcome of Board Meeting
- Nxt-Infra Trust approved Q2 FY27 results, declared ₹7.8073/unit distributions, and completed 100% MCP ownership.
-
Record Date
- Q2 FY26 results approved; ₹7.8073/unit distribution declared; 51% MCP stake transfer completed, now 100% owned.
-
Updates
- Q2 FY27 investor presentation reports NAV ₹103.20/unit, ₹7.8073 distribution, traffic growth, acquisitions, and refinancing.
-
Updates
- Quarterly use-of-proceeds statement filed for September 30, 2026; no deviations in unit issue proceeds.
-
Updates
- Board approved Q2 FY27 results, ₹7.8073/unit distribution, new CS appointed, and 100% MCP ownership completed.
Annual reports
No data available.
Registrations:[1]
NIT is registered as an irrevocable trust under Indian Trust Act, 1882, and as an InvIT under the SEBI Infrastructure Investment Trust Regulations, 2014, since November 8, 2023. It comprises of roads sector assets and is sponsored by Actis Highway Infra Ltd (AHIL) with Walter Infra Manager Pvt. Ltd (WIMPL) as its Investment Manager, Walter Infra Project Manager Pvt. Ltd (WIPMPL) as its Project Manager and Catalyst Trusteeship Ltd as the trustee.