Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹483Cr
Finance & Investments - Others
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NISUS
VS
| Quarter | Jun 2024 | Jun 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | 109.1 | |
| 3 | 7 | 181 |
Operating Profit Operating ProfitCr |
| 77.0 | 75.3 | 19.3 |
Other Income Other IncomeCr | 1 | 0 | 4 |
Interest Expense Interest ExpenseCr | 0 | 0 | 12 |
Depreciation DepreciationCr | 0 | 1 | 6 |
| 12 | 20 | 27 |
| 3 | 3 | 6 |
|
Growth YoY PAT Growth YoY% | | 101.6 | |
| 61.6 | 59.3 | 9.3 |
| 4.5 | 6.8 | 8.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | -5.2 | 73.3 | 56.0 | 280.8 | 52.5 |
| 5 | 4 | 5 | 6 | 7 | 23 |
Operating Profit Operating ProfitCr |
| -21.9 | 6.2 | 35.1 | 46.1 | 84.7 | 65.2 |
Other Income Other IncomeCr | 2 | 2 | 0 | 0 | 0 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 2 |
| 0 | 2 | 2 | 4 | 34 | 41 |
| 0 | 0 | 1 | 1 | 10 | 9 |
|
| | 606.6 | -30.9 | 130.8 | 696.4 | 35.5 |
| 6.1 | 45.3 | 18.1 | 26.7 | 55.9 | 49.7 |
| 2.5 | 17.6 | 12.1 | 1.6 | 13.1 | 16.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 24 |
| 4 | 5 | 5 | 8 | 32 | 137 |
Current Liabilities Current LiabilitiesCr | 9 | 9 | 8 | 14 | 15 | 14 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 7 | 7 | 1 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 3 | 14 | 9 | 24 | 104 |
Non Current Assets Non Current AssetsCr | 10 | 12 | 7 | 22 | 26 | 75 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 0 | 1 | -2 | 15 | -6 |
Investing Cash Flow Investing Cash FlowCr | -2 | -1 | -1 | -2 | 0 | -32 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | -1 | 7 | -12 | 98 |
|
Free Cash Flow Free Cash FlowCr | 3 | 0 | 1 | -2 | 15 | -9 |
| 1,036.2 | -12.2 | 101.2 | -59.8 | 64.0 | -18.9 |
CFO To EBITDA CFO To EBITDA% | -287.2 | -89.1 | 52.1 | -34.7 | 42.3 | -14.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 855 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 |
| -5.3 | 24.1 | 2.9 | 2.8 | 0.0 | 18.6 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -21.9 | 6.2 | 35.1 | 46.1 | 84.7 | 65.2 |
| 6.1 | 45.3 | 18.1 | 26.7 | 55.9 | 49.7 |
| 5.1 | 16.5 | 15.4 | 19.9 | 88.2 | 24.9 |
| 5.3 | 31.6 | 20.5 | 32.2 | 72.8 | 20.3 |
| 1.8 | 12.1 | 6.3 | 9.7 | 48.9 | 18.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Nisus Finance Services Co Limited (**NiFCO**) is a pioneering diversified financial services firm and India’s **first listed Alternative Investment Fund (AIF) manager**. The company has evolved into a "full-stack" urban infrastructure platform, uniquely integrating fund management, transaction advisory, and physical engineering, procurement, and construction (EPC) capabilities.
Operating through a strategic "Three-Engine" growth model, NiFCO leverages its presence in **India, GIFT City, and the UAE (DIFC)** to capture capital flows across the real estate lifecycle. With a transition toward institutional-grade assets and a focus on high-yield credit, the company aims to become a **$1 billion global asset manager by 2028**.
---
### **The "Three-Engine" Integrated Business Model**
NiFCO’s competitive advantage lies in its ability to control the entire value chain of a real estate project—from capital sourcing and advisory to physical construction and asset management.
#### **1. Fund & Asset Management (AMC)**
NiFCO manages a suite of specialized real-asset funds designed to capture alpha through performing credit, rescue capital, and stabilized rental assets.
* **RESO (Real Estate Special Opportunities Fund):** A **SEBI Category II AIF** focusing on rescue financing and mezzanine capital for undercapitalized but structurally sound projects.
* **RECOF (Real Estate Credit Opportunities Fund):** A **SEBI Category II AIF** providing senior secured performing credit to late-stage residential and commercial projects.
* **High Yield Growth Fund (Global):** Managed via **DIFC (Dubai)** and **GIFT City**, this fund targets the acquisition and refurbishment of rental-yielding assets in the **GCC region**.
* **SM REIT (Small & Medium REIT):** A new vertical targeting the **₹50 Cr+** asset size market, anticipating a **10x growth** in this segment by **2030**.
#### **2. Transaction Advisory**
This high-velocity segment historically contributes **62-67%** of total revenue. Services include structured credit, private equity syndication, land aggregation, and asset monetization. It serves as a "top-of-funnel" lead generator for the AMC and EPC businesses.
#### **3. Strategic Infrastructure Execution (NCCCL)**
In **August 2025**, NiFCO acquired a majority stake (**69%**) in **New Consolidated Construction Company Limited (NCCCL)**, a **78-year-old** EPC firm. This acquisition provides NiFCO with proprietary on-ground data, enhancing credit underwriting and offering "execution-as-a-service" to fund-backed developers.
---
### **Operational Scale and EPC Execution Depth**
The integration of **NCCCL** has transformed NiFCO from a pure-play financial firm into an infrastructure powerhouse with a robust technical backbone.
| Metric | Details / Targets |
| :--- | :--- |
| **Active Order Book** | **₹2,135 Cr** (as of Dec 2025) |
| **Order Book Target** | **₹5,000 Cr** by **FY28** |
| **Sector Mix Target** | **>70%** Non-residential (Data centers, Hospitals, Grade-A Offices) |
| **Client Profile** | **100% AAA-rated** or fund-backed (e.g., **Lodha, L&T Realty, Prestige**) |
| **Geographic Focus** | Maharashtra (**80.6%**), Karnataka (**9.5%**), Telangana (**6%**) |
| **Technology Advantage** | Monolithic aluminium formwork (**35-40% faster** cycle time) |
---
### **Financial Performance & Growth Trajectory**
NiFCO has demonstrated explosive revenue growth following its **December 2024 IPO** and subsequent consolidation of NCCCL.
#### **Consolidated Financial Snapshot**
| Metric | H1 FY26 (Consolidated) | FY26 Target / Guidance |
| :--- | :--- | :--- |
| **Assets Under Management (AUM)** | **₹1,906 Cr** | **₹4,000 Cr** |
| **Total Income** | **₹365.27 Cr** | **₹650 Cr** (NCCCL standalone target) |
| **EBITDA Margin** | **29.53%** | Focus on high-margin non-residential EPC |
| **PAT Margin** | **16%** | Maintain through GIFT City tax efficiencies |
| **Credit Rating** | **BBB+ (Stable)** | Rated by **CareEdge** |
* **Revenue-to-AUM Yield:** The company maintains a healthy ratio of **3.5% to 4.3%**.
* **Seasonality:** Performance is typically **H2 heavy**, driven by year-end investment divestments and construction milestones.
* **Tax Efficiency:** Utilizing a **10-year tax holiday** in **GIFT City** and lower corporate taxes in the **UAE** significantly bolsters the consolidated bottom line.
---
### **Strategic Growth Pillars & Global Expansion**
* **The UAE/GCC Hub:** NiFCO has established a major presence in **Dubai (DIFC)**, targeting a **$500 million** deployable corpus. It has secured **$74 million** in leverage from global banks like **ENBD** and **Mashreq** to fund acquisitions like **Lootah Avenue (₹536 Cr)**.
* **Digital Innovation (RWA Tokenization):** Partnering with **Toyow**, NiFCO is a first-mover in tokenizing up to **$500 million** in real-world assets, aiming to unlock retail liquidity by **2033**.
* **Capital Conviction:** Management has demonstrated "skin in the game" by more than doubling their own-capital contribution from **₹48 Cr** to **₹119.6 Cr**.
* **Deleveraging Strategy:** Of the **₹110 Cr** debt raised for the NCCCL acquisition, **₹72 Cr** was repaid within seven months. Promoter share pledges have been reduced from **38.52%** to **18.84%**.
---
### **Investment Platforms & Market Opportunity**
NiFCO is diversifying from three core products to **six or seven** to capture the shifting Indian real estate landscape.
| Platform | Strategy | Market Context |
| :--- | :--- | :--- |
| **Performing Credit** | Senior secured debt | Focus on **interest income** and capital recycling. |
| **Special Situations** | Asset turnaround | Targeting **20-22% IRRs** on distressed but viable projects. |
| **SM REIT** | Yield & Governance | Targeting **95%+ cash-flow distribution**; market expected to reach **$5Bn by 2030**. |
| **Land Fund** | Capital Appreciation | Capitalizing on the doubling of land transaction values to **₹28,000 Cr** (2024). |
---
### **Risk Profile & Mitigation Framework**
While NiFCO occupies a unique market niche, it faces specific sectoral and structural risks:
* **Market Concentration:** The portfolio is heavily weighted toward real estate. To mitigate this, the EPC arm is shifting toward **Data Centers, Hospitals, and IT Parks**.
* **Promoter Encumbrances:** While declining, **18.84%** of promoter capital remains pledged to secure acquisition financing.
* **Domestic Moderation:** Management has adopted a cautious stance in India due to a **23% drop** in residential sales in early **2025**, pivoting instead toward high-yield international opportunities.
* **Geopolitical Exposure:** Operations in the **DIFC** are subject to Gulf regional stability. NiFCO maintains a **fully insured portfolio** against force majeure events.
* **Regulatory Oversight:** As a listed AIF, the company is under strict **SEBI** scrutiny. Recent minor deviations in IPO proceed utilization (**₹0.51 Cr**) highlight the need for rigorous compliance.
### **Key Rating Sensitivities (CareEdge)**
Investors should monitor the following triggers for credit health:
1. **Leverage:** Total Debt/Equity exceeding **1.5x**.
2. **AUM Growth:** Any material decline in **Fee-Paying AUM**.
3. **Key Person Risk:** High dependence on core leadership for capital raising and fund performance.