Nazara Technologies Ltd

NSE: NAZARA BSE: 543280

₹406.70

+1.50 (0.37%)

Thu, 22 Oct 2026, 08:59 pm

MTF 5xInvest in Nazara Technologies Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)15000.13

PE Ratio0

Dividend0

Technology Services

Packaged Software

24.5K

Nazara Technologies Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-430.00K	-680.00K	-1.85M	-3.23M	-2.64M	-9.55M	-8.80M	-12.37M	-9.03M	-12.00M	-59.00M	-78.70M	-109.50M
Pretax equity in earnings	0	0	0	0	0	—	—	—	—	—	0	—	—
Equity in earnings	0	0	0	0	0	-630.00K	-9.47M	-18.12M	-23.82M	-5.00M	0	-20.10M	-77.00M
Total assets	486.72M	789.00M	1.43B	2.00B	2.65B	4.75B	5.22B	7.54B	10.23B	14.10B	17.02B	27.62B	44.35B
Total current assets	344.96M	715.63M	1.36B	1.89B	2.49B	2.95B	3.15B	3.80B	6.81B	9.15B	9.97B	18.97B	14.08B
Cash and short term investments	168.15M	457.95M	866.22M	1.29B	1.86B	2.04B	2.17B	2.23B	4.78B	7.32B	5.96B	14.34B	6.53B
Cash & equivalents	31.33M	93.23M	362.89M	694.35M	648.37M	885.85M	532.61M	720.88M	1.40B	2.08B	1.47B	5.75B	3.38B
Short term investments	136.82M	364.72M	503.33M	597.23M	1.21B	1.16B	1.64B	1.51B	3.38B	5.24B	4.49B	8.59B	3.14B
Total receivables, net	176.81M	257.68M	488.66M	566.86M	591.75M	863.53M	867.64M	1.33B	1.71B	1.54B	3.06B	3.75B	6.27B
Accounts receivable - trade, net	167.50M	232.59M	451.58M	552.39M	573.61M	759.24M	851.52M	1.07B	992.98M	1.14B	1.86B	2.75B	5.76B
Other receivables	9.31M	25.09M	37.08M	14.47M	18.14M	104.29M	16.12M	265.56M	717.50M	409.00M	1.20B	1.00B	510.70M
Total inventory	0	0	0	0	0	0	0	0	0	56.00M	510.00M	317.00M	276.50M
Other current assets, total	0	0	3.30M	1.74M	4.09M	1.50M	80.51M	149.43M	217.20M	126.00M	281.00M	405.90M	534.90M
Total non-current assets	141.76M	73.37M	67.34M	112.43M	164.90M	1.79B	2.07B	3.75B	3.41B	4.94B	7.04B	8.65B	30.28B
Long term investments	114.37M	51.73M	22.65M	25.57M	43.22M	139.74M	484.11M	278.14M	121.88M	330.00M	977.00M	2.39B	11.30B
Note receivable - long term	4.87M	2.63M	0	70.00K	30.00K	140.00K	48.82M	61.68M	40.00K	0	1.00M	900.00K	1.40M
Investments in unconsolidated subsidiaries	0	0	0	0	0	22.10M	199.17M	80.51M	41.50M	0	0	171.90M	9.50B
Other investments	109.50M	49.10M	22.65M	25.50M	43.19M	117.50M	236.12M	135.95M	80.34M	330.00M	976.00M	2.22B	1.80B
Net property/plant/equipment	6.54M	5.84M	6.51M	15.17M	10.26M	16.47M	15.40M	108.76M	38.64M	77.00M	148.00M	231.20M	1.23B
Gross property/plant/equipment	19.32M	22.72M	27.11M	39.99M	37.77M	81.77M	91.89M	165.30M	103.63M	155.00M	252.00M	359.40M	1.42B
Deferred tax assets	3.86M	1.97M	9.94M	18.28M	40.68M	63.62M	62.95M	27.58M	46.41M	59.00M	37.00M	83.50M	172.50M
Net intangible assets	8.29M	5.98M	5.57M	8.13M	9.45M	1.25B	1.42B	3.22B	2.95B	4.17B	5.68B	5.85B	16.22B
Goodwill, net	0	0	0	0	0	574.73M	574.73M	1.69B	1.68B	2.63B	3.41B	3.94B	9.77B
Other intangibles, net	8.29M	5.98M	5.57M	8.13M	9.45M	678.31M	845.54M	1.53B	1.26B	1.54B	2.28B	1.91B	6.45B
Other long term assets, total	8.70M	7.85M	22.67M	45.28M	61.29M	316.29M	84.37M	107.34M	257.19M	301.00M	199.00M	93.00M	1.35B
Short term debt	0	0	0	0	0	0	0	60.26M	10.59M	33.00M	330.00M	150.10M	699.10M
Current portion of LT debt and capital leases	0	0	0	0	0	0	0	60.26M	10.59M	33.00M	26.00M	57.30M	205.80M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	304.00M	92.80M	493.30M
Accounts payable	90.04M	92.16M	247.75M	261.65M	240.17M	287.85M	249.04M	692.72M	640.15M	499.00M	767.00M	2.40B	5.47B
Income tax payable	4.85M	9.54M	39.88M	84.37M	3.63M	25.34M	12.59M	20.23M	87.75M	116.00M	102.00M	76.80M	63.30M
Long term debt	0	0	0	0	0	200.00K	0	20.10M	6.62M	10.00M	52.00M	126.90M	1.49B
Long term debt excl. lease liabilities	0	0	0	0	0	200.00K	0	20.10M	6.62M	10.00M	52.00M	126.90M	1.49B
Total equity	382.15M	673.13M	1.09B	1.58B	2.23B	3.98B	4.49B	5.70B	7.79B	11.98B	13.17B	23.35B	32.37B
Shareholders' equity	382.15M	673.13M	1.09B	1.58B	2.23B	3.56B	4.08B	5.01B	6.58B	10.41B	11.05B	19.99B	28.63B
Common equity, total	382.15M	673.13M	1.09B	1.58B	2.23B	3.56B	4.08B	5.01B	6.58B	10.41B	11.05B	19.99B	28.63B
Other common equity	1.06M	3.00M	1.51M	46.79M	66.00M	449.23M	698.32M	1.30B	682.33M	759.00M	807.00M	888.90M	934.40M
Total debt	0	0	0	0	0	200.00K	0	80.36M	17.21M	43.00M	382.00M	277.00M	2.19B
Net debt	-168.15M	-457.95M	-866.22M	-1.29B	-1.86B	-2.04B	-2.17B	-2.15B	-4.77B	-7.28B	-5.58B	-14.06B	-4.34B
Change in accounts receivable	-67.80M	-3.20M	-114.19M	-133.58M	5.41M	-182.30M	-150.95M	-145.96M	-77.76M	-130.00M	-618.00M	-690.70M	-773.50M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	42.26M	3.64M	166.23M	23.03M	-8.41M	37.85M	-19.90M	191.61M	-20.23M	-222.00M	59.00M	841.30M	197.10M
Change in other assets/liabilities	34.70M	-70.65M	-112.69M	33.75M	-89.59M	-380.80M	63.76M	41.30M	404.48M	85.00M	-113.00M	-58.60M	100.40M
Sale of fixed assets & businesses	0	0	0	50.00K	230.00K	100.00K	400.00K	1.36M	11.30M	9.00M	1.00M	100.00K	700.00K
Purchase/sale of investments, net	-57.35M	-165.90M	-107.31M	-79.21M	-580.62M	-216.81M	-655.56M	188.02M	-1.83B	-1.99B	383.00M	-4.82B	-2.94B
Sale/maturity of investments	214.24M	292.67M	559.52M	920.02M	1.40B	1.22B	328.89M	825.82M	389.07M	1.88B	4.70B	3.42B	12.48B
Purchase of investments	-271.59M	-458.57M	-666.83M	-999.23M	-1.98B	-1.44B	-984.45M	-637.80M	-2.21B	-3.87B	-4.32B	-8.24B	-15.42B
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	3.00M	-250.30M	0
Issuance/retirement of debt, net	0	0	0	0	0	-43.03M	-200.00K	0	0	0	262.00M	382.60M	-368.50M
Issuance/retirement of long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	-43.03M	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	-200.00K	0	—	—	262.00M	382.60M	-368.50M
Total cash dividends paid	0	0	0	-199.21M	0	-300.38M	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	-26.46M	-3.91M	0	0	0	0	0	0	0	0	-18.00M

Particulars	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-430.00K	-680.00K	-1.85M	-3.23M	-2.64M	-9.55M	-8.80M	-12.37M	-9.03M	-12.00M	-59.00M	-78.70M	-109.50M
Pretax equity in earnings	0	0	0	0	0	—	—	—	—	—	0	—	—
Equity in earnings	0	0	0	0	0	-630.00K	-9.47M	-18.12M	-23.82M	-5.00M	0	-20.10M	-77.00M
Total assets	486.72M	789.00M	1.43B	2.00B	2.65B	4.75B	5.22B	7.54B	10.23B	14.10B	17.02B	27.62B	44.35B
Total current assets	344.96M	715.63M	1.36B	1.89B	2.49B	2.95B	3.15B	3.80B	6.81B	9.15B	9.97B	18.97B	14.08B
Cash and short term investments	168.15M	457.95M	866.22M	1.29B	1.86B	2.04B	2.17B	2.23B	4.78B	7.32B	5.96B	14.34B	6.53B
Cash & equivalents	31.33M	93.23M	362.89M	694.35M	648.37M	885.85M	532.61M	720.88M	1.40B	2.08B	1.47B	5.75B	3.38B
Short term investments	136.82M	364.72M	503.33M	597.23M	1.21B	1.16B	1.64B	1.51B	3.38B	5.24B	4.49B	8.59B	3.14B
Total receivables, net	176.81M	257.68M	488.66M	566.86M	591.75M	863.53M	867.64M	1.33B	1.71B	1.54B	3.06B	3.75B	6.27B
Accounts receivable - trade, net	167.50M	232.59M	451.58M	552.39M	573.61M	759.24M	851.52M	1.07B	992.98M	1.14B	1.86B	2.75B	5.76B
Other receivables	9.31M	25.09M	37.08M	14.47M	18.14M	104.29M	16.12M	265.56M	717.50M	409.00M	1.20B	1.00B	510.70M
Total inventory	0	0	0	0	0	0	0	0	0	56.00M	510.00M	317.00M	276.50M
Other current assets, total	0	0	3.30M	1.74M	4.09M	1.50M	80.51M	149.43M	217.20M	126.00M	281.00M	405.90M	534.90M
Total non-current assets	141.76M	73.37M	67.34M	112.43M	164.90M	1.79B	2.07B	3.75B	3.41B	4.94B	7.04B	8.65B	30.28B
Long term investments	114.37M	51.73M	22.65M	25.57M	43.22M	139.74M	484.11M	278.14M	121.88M	330.00M	977.00M	2.39B	11.30B
Note receivable - long term	4.87M	2.63M	0	70.00K	30.00K	140.00K	48.82M	61.68M	40.00K	0	1.00M	900.00K	1.40M
Investments in unconsolidated subsidiaries	0	0	0	0	0	22.10M	199.17M	80.51M	41.50M	0	0	171.90M	9.50B
Other investments	109.50M	49.10M	22.65M	25.50M	43.19M	117.50M	236.12M	135.95M	80.34M	330.00M	976.00M	2.22B	1.80B
Net property/plant/equipment	6.54M	5.84M	6.51M	15.17M	10.26M	16.47M	15.40M	108.76M	38.64M	77.00M	148.00M	231.20M	1.23B
Gross property/plant/equipment	19.32M	22.72M	27.11M	39.99M	37.77M	81.77M	91.89M	165.30M	103.63M	155.00M	252.00M	359.40M	1.42B
Deferred tax assets	3.86M	1.97M	9.94M	18.28M	40.68M	63.62M	62.95M	27.58M	46.41M	59.00M	37.00M	83.50M	172.50M
Net intangible assets	8.29M	5.98M	5.57M	8.13M	9.45M	1.25B	1.42B	3.22B	2.95B	4.17B	5.68B	5.85B	16.22B
Goodwill, net	0	0	0	0	0	574.73M	574.73M	1.69B	1.68B	2.63B	3.41B	3.94B	9.77B
Other intangibles, net	8.29M	5.98M	5.57M	8.13M	9.45M	678.31M	845.54M	1.53B	1.26B	1.54B	2.28B	1.91B	6.45B
Other long term assets, total	8.70M	7.85M	22.67M	45.28M	61.29M	316.29M	84.37M	107.34M	257.19M	301.00M	199.00M	93.00M	1.35B
Short term debt	0	0	0	0	0	0	0	60.26M	10.59M	33.00M	330.00M	150.10M	699.10M
Current portion of LT debt and capital leases	0	0	0	0	0	0	0	60.26M	10.59M	33.00M	26.00M	57.30M	205.80M
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	0	0	304.00M	92.80M	493.30M
Accounts payable	90.04M	92.16M	247.75M	261.65M	240.17M	287.85M	249.04M	692.72M	640.15M	499.00M	767.00M	2.40B	5.47B
Income tax payable	4.85M	9.54M	39.88M	84.37M	3.63M	25.34M	12.59M	20.23M	87.75M	116.00M	102.00M	76.80M	63.30M
Long term debt	0	0	0	0	0	200.00K	0	20.10M	6.62M	10.00M	52.00M	126.90M	1.49B
Long term debt excl. lease liabilities	0	0	0	0	0	200.00K	0	20.10M	6.62M	10.00M	52.00M	126.90M	1.49B
Total equity	382.15M	673.13M	1.09B	1.58B	2.23B	3.98B	4.49B	5.70B	7.79B	11.98B	13.17B	23.35B	32.37B
Shareholders' equity	382.15M	673.13M	1.09B	1.58B	2.23B	3.56B	4.08B	5.01B	6.58B	10.41B	11.05B	19.99B	28.63B
Common equity, total	382.15M	673.13M	1.09B	1.58B	2.23B	3.56B	4.08B	5.01B	6.58B	10.41B	11.05B	19.99B	28.63B
Other common equity	1.06M	3.00M	1.51M	46.79M	66.00M	449.23M	698.32M	1.30B	682.33M	759.00M	807.00M	888.90M	934.40M
Total debt	0	0	0	0	0	200.00K	0	80.36M	17.21M	43.00M	382.00M	277.00M	2.19B
Net debt	-168.15M	-457.95M	-866.22M	-1.29B	-1.86B	-2.04B	-2.17B	-2.15B	-4.77B	-7.28B	-5.58B	-14.06B	-4.34B
Change in accounts receivable	-67.80M	-3.20M	-114.19M	-133.58M	5.41M	-182.30M	-150.95M	-145.96M	-77.76M	-130.00M	-618.00M	-690.70M	-773.50M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	42.26M	3.64M	166.23M	23.03M	-8.41M	37.85M	-19.90M	191.61M	-20.23M	-222.00M	59.00M	841.30M	197.10M
Change in other assets/liabilities	34.70M	-70.65M	-112.69M	33.75M	-89.59M	-380.80M	63.76M	41.30M	404.48M	85.00M	-113.00M	-58.60M	100.40M
Sale of fixed assets & businesses	0	0	0	50.00K	230.00K	100.00K	400.00K	1.36M	11.30M	9.00M	1.00M	100.00K	700.00K
Purchase/sale of investments, net	-57.35M	-165.90M	-107.31M	-79.21M	-580.62M	-216.81M	-655.56M	188.02M	-1.83B	-1.99B	383.00M	-4.82B	-2.94B
Sale/maturity of investments	214.24M	292.67M	559.52M	920.02M	1.40B	1.22B	328.89M	825.82M	389.07M	1.88B	4.70B	3.42B	12.48B
Purchase of investments	-271.59M	-458.57M	-666.83M	-999.23M	-1.98B	-1.44B	-984.45M	-637.80M	-2.21B	-3.87B	-4.32B	-8.24B	-15.42B
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	3.00M	-250.30M	0
Issuance/retirement of debt, net	0	0	0	0	0	-43.03M	-200.00K	0	0	0	262.00M	382.60M	-368.50M
Issuance/retirement of long term debt	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	-43.03M	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	-200.00K	0	—	—	262.00M	382.60M	-368.50M
Total cash dividends paid	0	0	0	-199.21M	0	-300.38M	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	-26.46M	-3.91M	0	0	0	0	0	0	0	0	-18.00M