Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹38Cr
Rev Gr TTM
Revenue Growth TTM
11.30%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CITADEL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 12.9 | 12.9 | 12.7 | 12.7 | 12.9 | 11.4 | 11.3 | 11.3 | 10.1 | 12.5 | 11.2 | 11.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 85.7 | 93.7 | 88.8 | 92.5 | 91.1 | 93.2 | 85.4 | 93.3 | 82.8 | 92.9 | 92.9 | 91.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 150.0 | 400.0 | -47.1 | 31.8 | 35.0 | 3.3 | -7.4 | 17.2 | -3.7 | 29.0 | 44.0 | 5.9 |
| 28.6 | 38.0 | 33.8 | 36.3 | 34.2 | 35.2 | 28.1 | 38.2 | 29.9 | 40.4 | 36.4 | 36.4 |
| 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -83.8 | 57.3 | -8.3 | 9.7 | 12.0 | 12.1 | 12.3 | 11.6 | 8.5 |
| 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 57.4 | 36.0 | 82.5 | 82.4 | 89.5 | 91.4 | 90.3 | 91.7 | 89.0 | 90.4 |
Other Income Other IncomeCr | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 5 | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
|
| | -79.9 | -67.0 | 11.9 | 15.6 | 15.3 | 153.2 | 13.8 | 2.6 | 19.0 |
| 45.4 | 56.1 | 11.8 | 14.3 | 15.1 | 15.6 | 35.2 | 35.6 | 32.8 | 35.9 |
| 5.5 | 1.4 | 0.6 | 0.7 | 0.4 | 0.6 | 1.4 | 1.4 | 1.5 | 1.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| 2 | 2 | 0 | 1 | 2 | 2 | 3 | 4 | 8 | 8 |
Current Liabilities Current LiabilitiesCr | 15 | 12 | 14 | 15 | 17 | 19 | 14 | 16 | 16 | 16 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 20 | 19 | 21 | 22 | 24 | 26 | 29 | 32 | 36 | 37 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -6 | 2 | 1 | -1 | 0 | 0 | 0 | -1 | -1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 2 | 2 | 2 | 2 | 3 | 3 | 4 |
Financing Cash Flow Financing Cash FlowCr | 6 | -2 | -2 | -1 | -2 | -2 | -2 | -3 | -3 |
|
Free Cash Flow Free Cash FlowCr | -6 | 2 | 1 | -1 | 0 | 0 | 0 | -1 | -1 |
| -151.1 | 288.4 | 193.5 | -277.2 | -77.6 | -79.6 | -33.2 | -63.0 | -50.7 |
CFO To EBITDA CFO To EBITDA% | -119.3 | 449.8 | 27.6 | -48.3 | -13.1 | -13.6 | -12.9 | -24.5 | -18.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 14 | 28 | 14 | 8 | 7 | 13 | 17 | 22 | 41 |
Price To Earnings Price To Earnings | 3.5 | 25.9 | 29.5 | 14.1 | 20.4 | 28.8 | 16.4 | 19.1 | 35.0 |
Price To Sales Price To Sales | 1.6 | 19.6 | 6.0 | 3.8 | 3.2 | 5.0 | 6.0 | 6.9 | 11.5 |
Price To Book Price To Book | 2.3 | 3.5 | 1.7 | 0.8 | 0.7 | 1.3 | 1.5 | 1.8 | 2.6 |
| 5.7 | 77.7 | 14.5 | 13.4 | 11.8 | 13.6 | 11.9 | 13.0 | 17.7 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 98.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 57.4 | 36.0 | 82.5 | 82.4 | 89.5 | 91.4 | 90.3 | 91.7 | 89.0 |
| 45.4 | 56.1 | 11.8 | 14.3 | 15.1 | 15.6 | 35.2 | 35.6 | 32.8 |
| 29.0 | 11.5 | 8.7 | 7.0 | 7.7 | 8.0 | 10.3 | 10.3 | 10.0 |
| 66.3 | 8.7 | 3.3 | 3.2 | 3.5 | 3.9 | 9.0 | 9.3 | 7.1 |
| 18.2 | 3.7 | 1.1 | 1.2 | 1.3 | 1.4 | 3.1 | 3.2 | 3.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Citadel Realty & Developers Limited (formerly known as Rohit Pulp & Papers Mills Ltd) is a Mumbai-based real estate developer with a legacy spanning over **50 years**. Operating under the established **"Marathon"** brand, the company has transitioned from its industrial roots to become a specialized player in the **Mumbai Metropolitan Region (MMR)**. The company is currently focused on high-yield redevelopment and affordable housing projects, leveraging a lean operational model and a digitally-integrated sales ecosystem.
---
### **Strategic Focus: The Affordable Housing & SRA Niche**
Citadel has strategically pivoted its core operations toward the **Affordable Housing** segment, aligning itself with national urban development goals such as the **Pradhan Mantri Awas Yojana-Urban (PMAY-U)**, which targets the construction of **2 crore additional houses** over the next five years.
**Core Execution Pillars:**
* **Slum Rehabilitation Authority (SRA) Projects:** A primary focus area where the company rehabilitates slum dwellers in exchange for valuable development rights in prime Mumbai locations.
* **Bhandup Redevelopment:** The company’s current flagship activity involves an ongoing SRA project in the eastern suburbs of Mumbai.
* **Joint Ventures (JV) & Partnerships:** To optimize risk and resource allocation, Citadel frequently partners with third parties and group companies. A notable **50:50 partnership** exists in the firm **Shree Swami Samarth Builders and Developers (SSSBD)** with Mr. Vaibhav Kokate.
* **Development Rights Management:** In the SSSBD venture, Citadel transferred development rights of **2,159 sq. mtrs** of slum property. The company is entitled to a **37.50% share in profits** and a specific percentage of the saleable area upon the issuance of the **Occupation Certificate (OC)**.
---
### **Operational Model & Digital Transformation**
The company employs a hybrid operational model that combines internal expertise with external scalability. This is supported by a transition toward a **buyer-centric digital ecosystem** to navigate the current "buyer's market."
| Operational Component | Implementation Strategy |
| :--- | :--- |
| **Design & Execution** | Internal highly skilled design teams supplemented by renowned external architects and contractors for large-scale projects. |
| **Digital Product Stimulation** | Advanced tools allowing prospective buyers to visualize and interact with properties virtually before visiting. |
| **Hybrid Sales Journey** | A "Phygital" approach: Online transaction facilities and digital previews integrated with **secure, on-site physical sampling** to validate quality. |
| **Permit Efficiency** | Adoption of **Online Building Permission Systems (OBPS)** to reduce the time and cost associated with construction permits. |
---
### **Financial Performance & Capital Structure**
Citadel maintains a single-segment focus on **Real Estate** (as per **Ind AS 108**) and has demonstrated marginal growth in its latest fiscal cycles.
**Consolidated Financial Highlights (as of September 2025):**
* **Revenue from Operations:** **Rs. 3.54 Crores** (up **11.7%** from **Rs. 3.17 Crores** in FY 2023-24).
* **Net Profit:** **Rs. 1.17 Crores** (a steady **~2%** increase YoY).
* **Basic EPS:** **Rs. 1.47** (compared to **Rs. 1.45** in the previous year).
**Capital Augmentation & Debt Restructuring:**
The company has aggressively restructured its balance sheet to reduce interest burdens and fund working capital:
* **Warrant Conversion:** In **January 2026**, the company allotted **6,95,000 equity shares** following the conversion of warrants issued at **Rs. 125** (including a **Rs. 40** premium). This followed a prior conversion of **4,12,802** warrants in **March 2025** at **Rs. 50**.
* **Promoter Commitment:** Following full conversion of the **11,07,802** warrants, the promoter group's holding is projected to reach **12.3%** of the post-issue capital.
* **CCD Restructuring:** In **March 2023**, the company issued **13,500 Compulsorily Convertible Debentures (CCDs)** at **Rs. 1,000** each to **Fibre Box Bombay Pvt Ltd** to restructure **Rs. 2.43 Crores** of outstanding Inter-Corporate Deposits (ICDs).
* **Bonus Issue:** A **1:1 Bonus Issue** of **1,86,112 shares** was previously allotted to CCD holders upon conversion to equity.
---
### **Human Capital & Governance Framework**
To align employee interests with long-term shareholder value, the company introduced the **CRDL ESOP Plan-2025** in **September 2025**.
* **ESOP Scope:** Authorization to grant up to **4,50,000 stock options** to employees and directors of the company, its subsidiaries, and associates.
* **Leadership:** **Mr. Parmeet M. Shah** serves as **Whole-Time Director** (appointed for a five-year term effective **May 30, 2024**).
* **Audit Oversight:** **ATMS & Co. LLP** (Statutory) and **AUS & Co.** (Secretarial) have been appointed for five-year terms through **FY 2029-30**.
---
### **Risk Profile & Mitigation Strategies**
Citadel operates in a high-stakes regulatory environment and faces several macroeconomic and legal headwinds.
**1. Macroeconomic & Market Risks:**
* **Interest Rate Sensitivity:** While rising rates impact buyers, Citadel’s own borrowings are primarily at **fixed rates**, providing a hedge against direct interest fluctuations.
* **Geopolitical Volatility:** Management monitors global trade headwinds (such as **US tariffs** and **Red Sea tensions**) which may impact commodity prices and construction costs.
**2. Legal & Tax Contingencies:**
The company is currently managing several legacy tax disputes:
* **Income Tax (AY 2017-18):** A demand of **₹30.73 Lakhs** is currently under appeal with the CIT(A).
* **Indirect Tax (FY 2012-13):** A demand of **₹99.63 Lakhs** was recently heard in favor of the company (**Sept 2024**); a refund of appeal fees is pending.
* **Income Tax (AY 2006-07):** An appeal by the Department is pending in the **Bombay High Court** following an ITAT ruling in favor of the company.
**3. Compliance Observations:**
Recent audits identified areas for administrative tightening, including:
* **KMP Overlap:** Instances of Key Managerial Personnel holding positions in other firms (Section 203 compliance).
* **Reporting Delays:** Historical delays in **SEBI (SAST)** disclosures and the maintenance of the **Structured Digital Database** for insider trading.
---
### **Future Outlook**
The company’s growth trajectory is tied to the successful execution of its **Bhandup SRA project** and the commencement of construction in its new **Joint Venture** with a group entity. With a **conservative debt policy** and a focus on **100% dematerialized promoter holdings**, Citadel is positioned to capitalize on the net absorption of office space (which reached **3.83 crore sq. ft.** in top cities) and the burgeoning demand for affordable residential units in the Mumbai corridor.