Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,810Cr
Infra/Real Estate Investment Trust
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ISCITRUST
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 3.5 | 4.4 | 2.4 |
| 114 | 115 | 118 | 195 | 205 | 162 | 127 |
Operating Profit Operating ProfitCr |
| 65.7 | 65.1 | 64.8 | 42.4 | 40.5 | 53.0 | 63.2 |
Other Income Other IncomeCr | 4 | 4 | 4 | 8 | 8 | 3 | 3 |
Interest Expense Interest ExpenseCr | 86 | 85 | 83 | 79 | 78 | 76 | 73 |
Depreciation DepreciationCr | 148 | 142 | 145 | 145 | 148 | 149 | 149 |
| -12 | -8 | -5 | -72 | -78 | -39 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | | | -567.5 | -408.0 | 72.8 |
| -3.5 | -2.3 | -1.5 | -21.3 | -22.8 | -11.4 | -0.4 |
| -0.4 | -0.3 | -0.2 | -2.4 | -2.6 | -1.3 | -0.1 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 116.8 | 2.6 |
| 203 | 542 | 688 |
Operating Profit Operating ProfitCr |
| 67.0 | 59.5 | 49.8 |
Other Income Other IncomeCr | 5 | 21 | 22 |
Interest Expense Interest ExpenseCr | 153 | 332 | 306 |
Depreciation DepreciationCr | 258 | 581 | 590 |
| 7 | -97 | -191 |
| 0 | 0 | 0 |
|
| | -1,396.8 | -97.8 |
| 1.2 | -7.2 | -13.9 |
| 0.2 | | -6.3 |
| Financial Year | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3,048 | 3,048 | 3,048 |
| -137 | -571 | -858 |
Current Liabilities Current LiabilitiesCr | 322 | 353 | 390 |
Non Current Liabilities Non Current LiabilitiesCr | 2,564 | 2,280 | 2,141 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 440 | 329 | 335 |
Non Current Assets Non Current AssetsCr | 5,357 | 4,781 | 4,385 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 420 | 1,007 |
Investing Cash Flow Investing Cash FlowCr | -5,193 | -96 |
Financing Cash Flow Financing Cash FlowCr | 4,785 | -921 |
|
Free Cash Flow Free Cash FlowCr | -4,584 | |
| 5,633.6 | -1,042.0 |
CFO To EBITDA CFO To EBITDA% | 101.5 | 126.5 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | |
Price To Earnings Price To Earnings | 0.0 | |
Price To Sales Price To Sales | 0.0 | |
Price To Book Price To Book | 0.0 | |
| 6.8 | |
Profitability Ratios Profitability Ratios |
| 100.0 | 65.5 |
| 67.0 | 59.5 |
| 1.2 | -7.2 |
| 2.8 | 4.7 |
| 0.3 | -3.9 |
| 0.1 | -1.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Intelligent Supply Chain Infrastructure Trust (**ISCIT**) is a SEBI-registered Infrastructure Investment Trust (**InvIT**) established to own, operate, and manage high-grade logistics and warehousing infrastructure in India. Sponsored by **Reliance Retail Ventures Limited (RRVL)**, the Trust serves as a critical infrastructure backbone for India’s largest retailer while providing unitholders with stable, long-term cash flows derived from a massive portfolio of **Grade A** assets.
---
### **Asset Portfolio & Technological Infrastructure**
As of December 31, 2025, the Trust holds **100%** equity in its sole Special Purpose Vehicle (SPV), **Intelligent Supply Chain Infrastructure Management Private Limited (ISCIMPL)**. The portfolio represents one of the most technologically advanced warehousing networks in the country.
* **Scale and Reach:** The network comprises **68 warehouses** (expanded from **64** at inception) located across **30+ cities**. Key hubs include Delhi NCR, Mumbai, Bengaluru, Chennai, Kolkata, Ahmedabad, and Hyderabad.
* **Capacity:** The aggregate operational area stands at approximately **1.32 crore square feet**.
* **Grade A Specifications:** Facilities are designed for high-efficiency throughput, utilizing advanced material handling systems:
* **Inbound Operations:** System-assisted put-away and automated dimensioning/weighing.
* **Internal Movement:** Pick-by-light, put-to-light, and conveyorized systems.
* **Outbound/Dispatch:** Telescopic boom conveyors and Hand-Held Terminal (HHT) scanning for secondary route sortation.
---
### **Strategic Revenue Framework & Anchor Agreements**
The Trust’s financial stability is underpinned by long-term, structured agreements with its Sponsor, ensuring high occupancy and predictable income.
| Agreement | Counterparty | Key Terms & Commitments |
| :--- | :--- | :--- |
| **Warehouse Use Agreement (WUA)** | **RRVL** (Sponsor) | **30-year** term (effective Oct 25, 2023). Comprises **Base Fees** and **Usage Fees**. |
| **Space Commitment** | **RRVL** (Sponsor) | Guaranteed utilization of **60%** of space for the first **10 years**, scaling to **80%** by year 26. |
| **Project Execution (PEA)** | **RPPMSL** | Turnkey procurement, construction, and commissioning of new assets. |
| **Operations & Maintenance (O&M)** | **RPPMSL** | Long-term management; **RPPMSL** bears all maintenance and refurbishment costs. |
*Note: **RRVL** currently accounts for **99%** of operations revenue.*
---
### **Financial Performance & Capital Structure**
Listed on the **BSE Limited** on **October 26, 2023**, the Trust maintains a disciplined balance sheet and a **"CARE AAA; Stable"** credit rating (re-affirmed August 2025).
#### **Key Financial Metrics**
| Particulars (₹ in Crore) | FY 2025 (Full Year) | FY 2024 (Partial*) |
| :--- | :--- | :--- |
| **Revenue from Operations** | **1,337.88** | **616.98** |
| **Total Income** | **1,358.70** | **622.00** |
| **Operating Expenses (O&M)** | **461.98** | - |
| **Depreciation & Amortization** | **580.77** | - |
| **Profit / (Loss) Before Tax** | **(96.61)** | **7.45** |
| **Total Distribution to Unitholders**| **338.03** | - |
*\*FY24 covers Oct 25, 2023, to March 31, 2024.*
#### **Capital & Debt Profile**
* **Unit Capital:** **30.48 crore units** issued at **₹100** par value (**₹3,048 crore** total).
* **Internal Lending:** The Trust has extended **₹5,050 crore** in loans to its SPV, split between a Staggered Interest Loan (**₹2,928 crore**) and a Fixed Interest Loan (**₹2,122 crore**).
* **Leverage:** Consolidated borrowings and deferred payments are at **45.5%** of InvIT assets, well within the regulatory ceiling.
* **Debt Composition:** **₹2,122 crore** in gross debt, maintained entirely as **Fixed Rate** obligations to mitigate interest rate volatility.
---
### **Unitholder Distribution Policy**
In compliance with SEBI regulations, ISCIT distributes at least **90%** of its **Net Distributable Cash Flows (NDCF)**. The Trust transitioned from **monthly** to **quarterly** distributions in June 2025.
**Recent Distributions per Unit (DPU):**
* **December 2025:** ₹ 2.7972
* **September 2025:** ₹ 2.7881
* **January 2025:** ₹ 0.9431
* **January 2024:** ₹ 0.9405
---
### **Growth Strategy & Market Positioning**
The Trust is positioned to capitalize on the structural shift toward organized logistics in India, driven by GST implementation and the rise of digital commerce.
* **Market Tailwinds:** Targeting the expansion of Indian e-commerce (projected **16%** penetration by 2025) and the **3PL (Third-Party Logistics)** sector, which is growing at a **CAGR of 8-9%**.
* **Diversification Mandate:** While anchored by RRVL, the Trust intends to market excess capacity to **3rd party customers** to reduce concentration risk.
* **Network Optimization:** Planned relocation of specific warehouses in **FY26** (Capex: **₹66 crore**) to optimize the supply chain under the WUA.
* **Asset Expansion:** A dedicated Capex of **₹205 crore** is earmarked for existing sites through FY26-27.
* **External Funding:** Authorized to utilize Term Loans, Bonds, NCDs, and **External Commercial Borrowings (ECBs)** for future acquisitions.
---
### **Risk Factors & Mitigation**
Investors should consider the following structural and operational risks:
* **Counterparty Concentration:** **99%** of revenue is derived from a single client (**RRVL**). Any financial stress at the Sponsor level would directly impact the Trust’s ability to distribute cash.
* **Regulatory Size Constraints:** Infrastructure status requires assets to be at least **1,00,000 sq. ft.** with a **₹25 crore** minimum investment. This prevents the Trust from entering the high-growth **Quick Commerce (dark store)** segment.
* **Public Float Requirement:** The Trust must increase public unitholding from **13%** to **25%** by **October 25, 2026**. This may necessitate significant secondary offerings or unit issuances.
* **Operational Dependency:** Heavy reliance on **RPPMSL** for maintenance and project execution.
* **Leverage Limits:** While currently at **45.5%** gearing, expansion beyond the **49%** threshold requires specific unitholder approvals and a track record of six continuous distributions.
---
### **Management & Governance Fees**
The Trust is managed by professional entities with fixed fee structures to ensure cost predictability:
* **Investment Manager:** **Infinite India Investment Management Limited** (Fee: **₹2.00 crore** p.a.).
* **Project Manager:** **Jio Infrastructure Management Services Limited** (Fee: **₹2.00 crore** p.a.).
* **Trustee:** **Axis Trustee Services Limited**.