Nazara Technologies Limited

BSE

NAZARA

Stock

Yield per half year: +24.41%
Dividend yield: 0%
Sector: Communication Services

Reporting Nazara Technologies Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Выручка, млрд ₹	2.48	4.54	6.22	10.91	11.38	11.38	7.11	35.62
Чистая прибыль, млрд ₹	-0.0213	0.0924	0.284	0.394	0.5657	0.5657	0.2630	-292.68
EBIT, млрд ₹	-0.2992	0.13	0.562	0.532		0.532	0.2312	-215.47
EBITDA, млрд ₹	0.0686	0.5258	1.1	1.51		1.51	0.8011	116.60
OIBDA, млрд ₹	-0.2078	0.6086	1.45	1.64			0.8727	-267.61
Баланс стоимость, млрд ₹	5.07	6.58	10.41	11.05	19.99	19.99	10.62	31.57
FCF, млрд ₹	-0.0922	0.6422	0.498	-0.002	0.6394	0.6394	0.3371	-247.30
Операционный денежный поток, млрд ₹	-0.0221	0.679	0.621	0.081	0.9079	0.9079	0.4534	-310.25
Операционная прибыль, млрд ₹	-0.2977	0.1751	0.638	0.526	0.7718	0.7718	0.3626	-220.99
Операционные расходы, млрд ₹	2.77	4.37	5.58	10.38	10.61	10.61	6.74	30.81
CAPEX, млрд ₹	0.0702	0.032	0.123	0.083	0.2685	0.2685	0.1153	30.77

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ₹			2.64	3.15	2.89	2.54	2.97	3.2	2.66	2.5	3.19	5.35	3.38	10.83
Чистая прибыль, млрд ₹			0.102	0.181	-0.004	0.195	0.1982	0.2577	-0.0852	0.2263	0.2197	0.3068	0.1851	3.55
EBIT, млрд ₹			0.11	0.18	0.077								0.1223	-11.21
EBITDA, млрд ₹	0.225	0.367	0.369	0.416	0.354	0.4476							0.3907	4.05
Баланс стоимость, млрд ₹	10.41		11		11.05		11.76		19.99		18.9		14.54	11.43
Операционная прибыль, млрд ₹			0.11	0.18	0.071	0.1788	0.128	0.225	0.24	0.0972	-0.0058	0.2183	0.1549	-0.60
Операционные расходы, млрд ₹			2.53	2.97	2.82	2.37	2.84	2.98	2.42	2.4	3.2	5.13	3.23	11.48

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹	0.7209	1.4	1.92	1.42	5.67	5.67	2.23	51.06
Short Term Investments ₹	1.51	3.44	5.24	6.07	8.59	8.59	4.97	41.58
Total Receivables ₹	0.6811	0.686	0.847	1.86	2.75	2.75	1.36	32.20
Total Current Assets ₹	3.8	6.81	9.15	9.97	18.98	18.98	9.74	37.94
Чистые активы, млрд ₹	0.1088	0.038	0.077	9.97		9.15	2.55	209.40
Активы, млрд ₹	7.77	10.23	14.1	17.02	27.62	27.62	15.35	28.87
Short Term Debt ₹				0.304	0.0928	0.0928	0.1984	-44.75
Long Term Debt ₹		0.004					0.0040	0.00
Задолженность, млрд ₹	1.87	2.44	2.12	3.85	4.27	4.27	2.91	17.96
Interest income ₹	0.0426	0.0408	0.067				0.0501	16.29
Расходы на обслуживание долга ₹	0.008	0.004	0.006	0.047	0.068	0.068	0.0266	53.42
Чист. проц. доходы, млрд ₹	0.0302	0.0318	0.055	-0.047		0.067	0.0175	-211.69
Goodwill ₹	1.6	1.68	2.63	3.41			2.33	20.83
Себестоимость, млрд ₹	0.5069	0.5244	1.4	4.51	4.7	4.7	2.33	56.11
Товарно материальные запасы ₹			0.013	0.246	0.0211	0.0211	0.0934	17.52

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹	1.92		1.6		1.42		2.95		5.67		2.72		2.87	11.20
Short Term Investments ₹	5.24		4.86		6.07		6.12		8.59		7.04		6.54	7.69
Total Receivables ₹	0.847		1.65		3.06		1.71		2.75		2.45		2.32	8.23
Total Current Assets ₹	9.15		8.82		9.97		12.31		18.98		13.83		12.78	9.41
Чистые активы, млрд ₹	9.15		0.151		9.97								6.42	2.90
Активы, млрд ₹	14.1		16.67		17.02		19.47		27.62		29.74		22.10	12.27
Short Term Debt ₹			0.106		0.304		0.9078		0.0928		0.5233		0.3868	37.62
Задолженность, млрд ₹	2.12		3.71		3.85		4.59		4.27		6.89		4.66	13.18
Расходы на обслуживание долга ₹			0.009	0.005	0.029	0.0128	0.0266	0.0204	0.0082	0.0057	0.0175	0.0281	0.0160	6.61
Чист. проц. доходы, млрд ₹	0.057	-0.004	-0.009	-0.005	-0.029	-0.0128	-0.0266	-0.0204					-0.0188	32.47
Goodwill ₹	2.63		3.88		3.41		3.59						3.38	8.09
Себестоимость, млрд ₹			0.908	1.43	1.34	0.9038	1.3	1.44	1.09	0.8499	1.3	1.69	1.27	3.25
Товарно материальные запасы ₹	0.013		0.146		0.246		0.4837		0.0211		0.0489		0.1891	-19.65

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.3491	1.52	2.18	5.95	7.39		7.39	3.34	-284.14
Цена акции ао		2293.75	580.05	856.85	1015.1	1280.95	1280.95	1205.34	-11.00
Число акций ао, млн	60.91	60.91	130.48	66.17	76.54		76.54	79.00	4.67
FCF/акцию	-1.51	10.54	3.82	-0.0302	8.35		8.35	4.23	-240.78

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	1.36	0.3372		1.55	2.74	-0.0604	2.95	2.7	3.47	-1.11	2.87			2.18	-0.55
Цена акции ао		2017.93	1285.69	645.77	625.7	551.07	605.38	742.49	825.72			949.95	1280.95	880.90	16.17

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-0.4192	1.4	3.34	3.67	3.65		3.65	17.02	2.33	-254.16
ROA, %	-0.2737	0.9033	2.34	2.53	2.53		2.53	-5.37	1.61	-256.02
ROS, %	-0.859	2.03	4.57	3.61	4.97	4.97	4.97	-9.11	4.03	19.61
ROCE, %	-5.07	1.67	4.54	3.89		2.28	2.28	13.74	1.46	-185.23
Ebit margin, %	-12.09	2.86	9.04	4.88		4.67	4.67		1.87	-182.68
Рентаб EBITDA, %	2.77	11.58	17.61	13.8		13.23	13.23	24.76	11.80	36.71
Чистая рентаб, %	-0.859	2.03	4.57	3.61	4.97		4.97	-9.11	2.86	-242.06
Operation Margin, %	-12.03	3.86	10.26	4.82	6.78	6.78	6.78	14.03	6.50	11.93

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	0.2305		0.9276		-0.045		2.15		-0.7792		1.68			17.02	0.7867	12.61
ROA, %	0.1702		0.6117		-0.047		1.09		-0.3619		0.766			-5.37	0.4118	4.60
ROS, %				5.75	-0.1383	7.66	6.67	8.04	-3.2	9.05	6.89	5.74	4.97	-9.11	4.69	-209.20
ROCE, %			0.8482		0.5842								2.28	13.74	1.24	39.04
Ebit margin, %													4.67		4.67	0.00
Рентаб EBITDA, %	12.85	16.45	13.99	13.21	12.24	17.59							13.23	24.76	14.05	-1.11
Чистая рентаб, %			3.87	5.75	-0.1383	7.66	6.67	8.04	-3.2	9.05	6.89	5.74		-9.11	5.30	-6.52
Operation Margin, %				5.72	2.45	7.03	4.31	7.02	9.02	3.89	-0.1819	4.08	6.78	14.03	4.72	-5.55

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	550.46	380.78	84.26	90.88		90.88	117.31	276.60	-36.26
P/BV	6.53	9.02	2.52	2.2		2.2	5.95	5.07	-23.81
P/S	11.2	17.39	3.04	4.52		4.52	6.81	9.04	-20.30
P/FCF			0	0	0	0	28.56
E/P			0	0	0	0	-0.10
EV/EBIT				0	0	0
EV/S			0	0	0	0	8.16
EV/FCF				0	0	0	34.07
Debt/EBITDA			0	0	0	0	8.49
Netdebt/Ebitda			0	0	0	0	6.23
Debt/Ratio			0	0	0	0	1.77
Debt/Equity			0	0	0.183	0.183	1.13	0.1830	0.00
Debt/Net Income			0	0	0	0	-10.60
PEG					-455.31	-455.31		-455.3100	0.00
Бета			2.28	-0.7987	2.18	2.18	0.64	1.22	-1.48
Индекс Альтмана			0.6867	0.449	0.449	0.449	4.03	0.5282	-13.21

	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	4505.94	379.97		317.82		231.64			117.31	1358.84	-52.38
P/BV	9.02	3.34	2.52	4.14	2.2	3.41			5.95	3.12	0.42
P/S	61.76	12.31	5.99	9.97	5.64	6.34			6.81	8.05	-12.43
Debt/Equity								0.183	1.13	0.1830	0.00
PEG								-455.31		-455.3100	0.00
Бета							0.3352	2.18	0.64	1.26	155.02
Индекс Альтмана							0.449	0.449	4.03	0.4490	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	0.77

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.84	0.7045	1.98	0.7608	2.36	2.36	-3.64
Персонал, чел				74	74		0.00

	CAGR 5

	CAGR 5