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 ₹ 2,793 Cr.
- Current Price ₹ 98.0
- High / Low ₹ 100 / 97.0
- Stock P/E 14.3
- Book Value ₹ 95.1
- Dividend Yield 13.1 %
- ROCE %
- ROE 6.75 %
- Face Value ₹ 100
Pros
- Stock is trading at 1.03 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: | -4% |
| 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
-
Outcome of Board Meeting
28 May 2026 - Nxt-Infra Trust approved FY26 audited results, ₹4.3475/unit distribution, ₹27,000 million fund raise and ₹10,000 million placement.
-
Record Date
28 May 2026 - Nxt-Infra Trust approved FY26 audited results, ₹1,239.04 million distribution, ₹27,000 million fundraising, and ₹10,000 million placement.
-
Updates
28 May 2026 - Nxt-Infra Trust approved FY26 audited results, Rs1,239.04 million distribution, Rs27,000 million capital raise and Rs10,000 million placement.
-
Updates
28 May 2026 - Investor presentation for year ended March 31, 2026; FY26 distribution was INR 17.23 per unit.
-
Disclosure of Valuation report
28 May 2026 - Submitted FY26 valuation report; NAV was Rs 97.13 pre-distribution and Rs 92.78 post-distribution.
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.