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 ₹ 4,855 Cr.
- Current Price ₹ 96.2
- High / Low ₹ 100 / 93.8
- Stock P/E 36.8
- Book Value ₹ 84.7
- Dividend Yield 1.20 %
- ROCE 6.35 %
- ROE 3.82 %
- Face Value ₹ 100
Pros
- Stock is trading at 1.14 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -12.9% over past five years.
- Earnings include an other income of Rs.288 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 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|
| 638 | 525 | 249 | 289 | 321 | 327 | |
| 710 | 534 | 276 | 197 | 210 | 220 | |
| Operating Profit | -72 | -9 | -28 | 92 | 111 | 107 |
| OPM % | -11% | -1.6% | -11% | 32% | 35% | 33% |
| 302 | 318 | 345 | 331 | 256 | 288 | |
| Interest | 190 | 196 | 218 | 199 | 240 | 233 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 40 | 114 | 99 | 224 | 126 | 161 |
| Tax % | 25% | 23% | 30% | 14% | 20% | |
| 30 | 88 | 69 | 194 | 101 | 132 | |
| EPS in Rs | 6.79 | 3.54 | 4.63 | |||
| Dividend Payout % | 0% | 0% | 0% | 0% | 485% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -13% |
| 3 Years: | 9% |
| TTM: | -12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 13% |
| TTM: | -44% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -4% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Equity Capital | 46 | 46 | 46 | 2,594 | 2,839 |
| Reserves | 684 | 795 | 154 | 274 | -425 |
| 2,520 | 2,659 | 3,173 | 3,146 | 3,112 | |
| 261 | 501 | 79 | 127 | 130 | |
| Total Liabilities | 3,511 | 4,001 | 3,452 | 6,140 | 5,656 |
| 0 | 0 | 0 | 0 | 0 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 159 | 250 | 154 | 736 | 663 |
| 3,352 | 3,751 | 3,298 | 5,404 | 4,993 | |
| Total Assets | 3,511 | 4,001 | 3,452 | 6,140 | 5,656 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| -579 | 149 | -27 | 260 | 187 | |
| 34 | 80 | 15 | -1,094 | 602 | |
| 523 | -56 | -7 | 1,049 | -829 | |
| Net Cash Flow | -22 | 173 | -19 | 215 | -41 |
| Free Cash Flow | -579 | 149 | -27 | 260 | 186 |
| CFO/OP | 828% | -1,765% | 83% | 305% | 193% |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Debtor Days | 105 | 47 | 72 | 70 | 49 |
| Inventory Days | |||||
| Days Payable | |||||
| Cash Conversion Cycle | 105 | 47 | 72 | 70 | 49 |
| Working Capital Days | 24 | 47 | 621 | 710 | 644 |
| ROCE % | 9% | 9% | 6% |
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
-
Updates
- Actis Highway Infra sold 19,125,000 Nxt-Infra Trust units on 20 August 2026 at ₹93.85 each.
-
Updates
- Sponsor sold 19.125 million units on 20 Aug 2026; Trust now meets minimum public unitholding rules.
-
Updates
- Actis Highway Infra plans to sell up to 19,125,000 Nxt-Infra Trust units from 20 August 2026.
-
Disclosure of additional issue of units by the INVIT
- Nxt-Infra Trust allotted 60,26,830 units at ₹95, completing acquisition of DJHPL and VKEPL.
-
Outcome of Board Meeting
- Board approved Q1 FY27 results, Rs 1.1482/unit distribution, director change, and 51% MCP acquisition.
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.