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 ₹ 2,851 Cr.
- Current Price ₹ 100
- High / Low ₹ 110 / 100
- Stock P/E 15.4
- Book Value ₹ 95.1
- Dividend Yield 5.39 %
- ROCE %
- ROE %
- Face Value ₹ 100
Pros
- Stock is trading at 1.05 times its book value
Cons
- Earnings include an other income of Rs.331 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | |
|---|---|---|---|---|
| 638 | 525 | 249 | 289 | |
| 710 | 534 | 276 | 197 | |
| Operating Profit | -72 | -9 | -28 | 92 |
| OPM % | -11% | -2% | -11% | 32% |
| 302 | 318 | 345 | 331 | |
| Interest | 190 | 196 | 218 | 199 |
| Depreciation | 0 | 0 | 0 | 0 |
| Profit before tax | 40 | 114 | 99 | 224 |
| Tax % | 25% | 23% | 30% | 14% |
| 30 | 88 | 69 | 194 | |
| EPS in Rs | 6.79 | |||
| Dividend Payout % | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -18% |
| TTM: | % |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 30% |
| TTM: | % |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -1% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | % |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 46 | 46 | 46 | 2,594 | 2,416 |
| Reserves | 684 | 795 | 154 | 274 | 293 |
| 2,520 | 2,659 | 3,173 | 3,146 | 3,094 | |
| 261 | 501 | 79 | 127 | 125 | |
| Total Liabilities | 3,511 | 4,001 | 3,452 | 6,140 | 5,929 |
| 0 | 0 | 0 | 0 | 0 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 159 | 250 | 154 | 736 | 861 |
| 3,352 | 3,751 | 3,298 | 5,404 | 5,067 | |
| Total Assets | 3,511 | 4,001 | 3,452 | 6,140 | 5,929 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | |
|---|---|---|---|---|
| -579 | 149 | -27 | 260 | |
| 34 | 80 | 15 | -1,094 | |
| 523 | -56 | -7 | 1,049 | |
| Net Cash Flow | -22 | 173 | -19 | 215 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | |
|---|---|---|---|---|
| Debtor Days | 105 | 47 | 72 | 70 |
| Inventory Days | ||||
| Days Payable | ||||
| Cash Conversion Cycle | 105 | 47 | 72 | 70 |
| Working Capital Days | 24 | 47 | 621 | 710 |
| ROCE % | 9% | 9% |
Documents
Announcements
-
Disclosure of details of any credit rating obtained by the InvIT and any change in such rating
28 November 2025 - CRISIL reaffirmed CRISIL AAA/Stable for Rs.3,550 crore bank facilities (reaffirmed 27-11-2025).
-
Outcome of Board Meeting
25 November 2025 - Declared ₹944.15m distribution (₹3.3128/unit) for quarter ended Sep 30, 2025; record date Nov 19, payment by Nov 26, 2025.
-
Updates
14 November 2025 - Declared ₹944.15m distribution (₹3.3128/unit); record date Nov 19, 2025; payment by Nov 26, 2025.
-
Record Date
14 November 2025 - Declared ₹944.15m (₹3.3128/unit) distribution; record date Nov 19, 2025; approved Q2 results.
-
Updates
14 November 2025 - Raised INR 15,20,00,00,000; no deviations; INR13,89,50,00,000 lent to SPVs; remaining in FDs.
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.