Nazara Technologies Financial Statements

Nazara Technologies Key Financial Ratios

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM 9.06 -- -- --
EBIT margin 4.40 -- -- --
Net profit margin 2.03 -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS 4.48 -- -- --
Dividend per share -- -- -- --
Cash EPS (8.60) -- -- --
Book value per share 216 -- -- --
Valuation ratios        
P/E 327 -- -- --
P/CEPS (170) -- -- --
P/B 6.78 -- -- --
EV/EBIDTA 73.70 -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (16) -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage (22) -- -- --
Net debt / equity (0.60) -- -- --
Net debt / op. profit (9) -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs (11) -- -- --
Other costs (80) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 - - -
Revenue 454 -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs (49) -- -- --
As % of sales 10.70 -- -- --
Other costs (364) -- -- --
As % of sales 80.20 -- -- --
Operating profit 41.10 -- -- --
OPM 9.06 -- -- --
Depreciation (35) -- -- --
Interest expense (0.90) -- -- --
Other income 14.30 -- -- --
Profit before tax 19.10 -- -- --
Taxes (3.10) -- -- --
Tax rate (16) -- -- --
Minorities and other (4.40) -- -- --
Adj. profit 11.60 -- -- --
Exceptional items -- -- -- --
Net profit 9.24 -- -- --
yoy growth (%) -- -- -- --
NPM 2.03 -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 - - -
Profit before tax 19.10 -- -- --
Depreciation (35) -- -- --
Tax paid (3.10) -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 12.20 11.20 11 10.80
Preference capital -- -- -- --
Reserves 646 490 396 341
Net worth 658 501 407 352
Minority interest
Debt 1.31 8.04 9.36 8.30
Deferred tax liabilities (net) 26 31.20 7.58 9.87
Total liabilities 806 609 456 405
Fixed assets 299 333 138 153
Intangible assets
Investments 118 58.30 127 98.30
Deferred tax asset (net) 4.64 2.76 5.88 5.82
Net working capital 12.50 28.40 52 30.50
Inventories -- -- -- --
Inventory Days -- -- -- --
Sundry debtors 68.60 68.10 44.70 43.10
Debtor days 55.10 -- -- --
Other current assets 160 105 65.50 52.90
Sundry creditors (64) (69) (25) (24)
Creditor days 51.40 -- -- --
Other current liabilities (152) (76) (33) (42)
Cash 372 187 133 117
Total assets 806 609 456 405
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2021 Mar-2021 Dec-2020 Sep-2020 Jun-2020
Gross Sales 131 123 130 110 90.50
Excise Duty -- -- -- -- --
Net Sales 131 123 130 110 90.50
Other Operating Income -- -- -- -- --
Other Income 4.90 2.20 5.58 3.65 2.90
Total Income 136 126 136 114 93.40
Total Expenditure ** 106 115 105 91.30 105
PBIDT 29.70 11.10 30.90 22.30 (11)
Interest 0.20 0.10 0.29 0.21 0.30
PBDT 29.50 11 30.60 22.10 (12)
Depreciation 8.40 7.47 11.50 9.92 8.80
Minority Interest Before NP -- -- -- -- --
Tax 9.70 1.90 3.74 1.88 2.70
Deferred Tax (2.10) (2.60) (2.40) (1.40) (1.30)
Reported Profit After Tax 13.50 4.23 17.90 11.60 (22)
Minority Interest After NP 8.20 1.08 7.66 (6.20) 6.20
Net Profit after Minority Interest 5.30 3.15 10.20 17.80 (28)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 5.30 3.15 10.20 17.80 (28)
EPS (Unit Curr.) 1.75 1.06 3.56 6.22 (10)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 12.20 12.20 11.60 11.40 12.20
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 22.60 8.97 23.70 20.20 (12)
PBDTM(%) 22.50 8.89 23.50 20.10 (13)
PATM(%) 10.30 3.43 13.70 10.50 (24)
Open ZERO Brokerage Demat Account