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 ₹ 2,764 Cr.
- Current Price ₹ 97.0
- High / Low ₹ 100 / 97.0
- Stock P/E 14.1
- Book Value ₹ 95.1
- Dividend Yield 13.3 %
- ROCE %
- ROE 6.75 %
- Face Value ₹ 100
Pros
- Stock is trading at 1.02 times its book value
Cons
- Company has low interest coverage ratio.
- Earnings include an other income of Rs.374 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 | TTM | |
|---|---|---|---|---|---|
| 638 | 525 | 249 | 289 | 353 | |
| 710 | 534 | 276 | 197 | 243 | |
| Operating Profit | -72 | -9 | -28 | 92 | 110 |
| OPM % | -11% | -2% | -11% | 32% | 31% |
| 302 | 318 | 345 | 331 | 374 | |
| Interest | 190 | 196 | 218 | 199 | 250 |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 40 | 114 | 99 | 224 | 234 |
| Tax % | 25% | 23% | 30% | 14% | |
| 30 | 88 | 69 | 194 | 195 | |
| EPS in Rs | 6.79 | 6.86 | |||
| 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: | -5% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 7% |
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 |
| Free Cash Flow | -579 | 149 | -27 | 260 |
| CFO/OP | 828% | -1,765% | 83% | 305% |
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% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Average Annual Daily Traffic (MCP Asset) PCU ・Standalone data |
|
||
| Annuity Received (AM2) No. of Annuities ・Standalone data |
|||
| Annuity Received (CGRG) No. of Annuities ・Standalone data |
|||
| Annuity Received (CT) No. of Annuities ・Standalone data |
|||
| Annuity Received (DME) No. of Annuities ・Standalone data |
|||
| Annuity Received (GSY) No. of Annuities ・Standalone data |
|||
| Number of Revenue Generating Assets Number |
|||
| Solar Generation Capacity MW |
|||
| Total Lane Kilometers Lane Kms |
|||
| Total Portfolio Length Km |
|||
| Weighted Average Balance Life of Portfolio Years |
|||
Extracted by Screener AI
Documents
Announcements
-
Quarterly Compliance Report on Corporate governance - within 21 days from the end of the quarter
21 April 2026 - Submitted corporate governance compliance report for quarter and FY ended March 31, 2026.
-
Updates
21 April 2026 - Nxt-Infra Trust proposes acquiring Calicut Expressway Private Limited as an additional asset.
-
Disclosure of all complaints including SCORES complaints received by the InvIT on a quarterly basis
17 April 2026 - Investor complaint statement for quarter and FY ended March 31, 2026 shows zero complaints.
-
Disclosure of Unitholding pattern
17 April 2026 - Submitted unitholding pattern for quarter ended March 31, 2026; sponsor lock-in released for 4.27 crore units.
-
Outcome of Board Meeting
30 March 2026 - Appointed Jayanta Dixit CEO effective April 1, 2026; Gaurav Chaturvedi proposed as Executive Director, shareholder approval required.
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.