Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Intelligent Supply Chain Infrastructure Trust

ISCITRUST
BSE
125.00
Last Updated:
15 Apr '26, 3:59 PM
Company Overview
Alert
Watchlist
Note

Intelligent Supply Chain Infrastructure Trust

ISCITRUST
BSE
125.00
15 Apr '26, 3:59 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,810Cr
Close
Close Price
125.00
Industry
Industry
Infra/Real Estate Investment Trust
PE
Price To Earnings
PS
Price To Sales
2.78
Revenue
Revenue
1,372Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does ISCITRUST stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ISCITRUST
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
333330337338345345345
Growth YoY
Revenue Growth YoY%
3.54.42.4
Expenses
ExpensesCr
114115118195205162127
Operating Profit
Operating ProfitCr
219215218144140183218
OPM
OPM%
65.765.164.842.440.553.063.2
Other Income
Other IncomeCr
4448833
Interest Expense
Interest ExpenseCr
86858379787673
Depreciation
DepreciationCr
148142145145148149149
PBT
PBTCr
-12-8-5-72-78-39-1
Tax
TaxCr
0000000
PAT
PATCr
-12-8-5-72-78-39-1
Growth YoY
PAT Growth YoY%
-567.5-408.072.8
NPM
NPM%
-3.5-2.3-1.5-21.3-22.8-11.4-0.4
EPS
EPS
-0.4-0.3-0.2-2.4-2.6-1.3-0.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
6171,3381,372
Growth
Revenue Growth%
116.82.6
Expenses
ExpensesCr
203542688
Operating Profit
Operating ProfitCr
414796684
OPM
OPM%
67.059.549.8
Other Income
Other IncomeCr
52122
Interest Expense
Interest ExpenseCr
153332306
Depreciation
DepreciationCr
258581590
PBT
PBTCr
7-97-191
Tax
TaxCr
000
PAT
PATCr
7-97-191
Growth
PAT Growth%
-1,396.8-97.8
NPM
NPM%
1.2-7.2-13.9
EPS
EPS
0.2-6.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
3,0483,0483,048
Reserves
ReservesCr
-137-571-858
Current Liabilities
Current LiabilitiesCr
322353390
Non Current Liabilities
Non Current LiabilitiesCr
2,5642,2802,141
Total Liabilities
Total LiabilitiesCr
5,7975,1104,720
Current Assets
Current AssetsCr
440329335
Non Current Assets
Non Current AssetsCr
5,3574,7814,385
Total Assets
Total AssetsCr
5,7975,1104,720

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4201,007
Investing Cash Flow
Investing Cash FlowCr
-5,193-96
Financing Cash Flow
Financing Cash FlowCr
4,785-921
Net Cash Flow
Net Cash FlowCr
11-10
Free Cash Flow
Free Cash FlowCr
-4,584
CFO To PAT
CFO To PAT%
5,633.6-1,042.0
CFO To EBITDA
CFO To EBITDA%
101.5126.5

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 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
EV To EBITDA
EV To EBITDA
6.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.065.5
OPM
OPM%
67.059.5
NPM
NPM%
1.2-7.2
ROCE
ROCE%
2.84.7
ROE
ROE%
0.3-3.9
ROA
ROA%
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**.