Login
Products
Login
Home
Alerts
Search
Watchlists
Products

NDR INVIT Trust

NDRINVIT
NSE
130.00
4.84%
Last Updated:
02 Apr '26, 3:59 PM
Company Overview
Alert
Watchlist
Note

NDR INVIT Trust

NDRINVIT
NSE
130.00
4.84%
02 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
5,148Cr
Close
Close Price
130.00
Industry
Industry
Infrastructure Investment Trusts
PE
Price To Earnings
36.31
PS
Price To Sales
12.69
Revenue
Revenue
406Cr
Rev Gr TTM
Revenue Growth TTM
48.95%
PAT Gr TTM
PAT Growth TTM
15.52%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
4375757995102104106
Growth YoY
Revenue Growth YoY%
121.335.138.033.5
Expenses
ExpensesCr
1210101012141313
Operating Profit
Operating ProfitCr
3165657082889193
OPM
OPM%
72.286.486.287.987.186.587.988.0
Other Income
Other IncomeCr
511210743
Interest Expense
Interest ExpenseCr
6881233323333
Depreciation
DepreciationCr
815161618192021
PBT
PBTCr
2243424441434342
Tax
TaxCr
431568569
PAT
PATCr
1839273733383733
Growth YoY
PAT Growth YoY%
80.0-3.735.9-10.7
NPM
NPM%
43.152.435.947.035.037.435.331.4
EPS
EPS
0.51.00.71.00.81.00.90.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
14017021743324406
Growth
Revenue Growth%
22.027.2-80.3658.725.1
Expenses
ExpensesCr
303445124251
Operating Profit
Operating ProfitCr
11013717131282354
OPM
OPM%
78.580.179.172.286.987.4
Other Income
Other IncomeCr
441251424
Interest Expense
Interest ExpenseCr
555874662131
Depreciation
DepreciationCr
47553786579
PBT
PBTCr
11287222169169
Tax
TaxCr
363443228
PAT
PATCr
7223818137141
Growth
PAT Growth%
189.477.1-52.0642.83.1
NPM
NPM%
5.412.717.743.142.234.8
EPS
EPS
0.30.92.50.53.53.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1281301273,8183,6913,725
Reserves
ReservesCr
131655187482
Current Liabilities
Current LiabilitiesCr
233237422229149161
Non Current Liabilities
Non Current LiabilitiesCr
6091,0841,2894771,5901,574
Total Liabilities
Total LiabilitiesCr
9781,4621,8894,5365,6085,535
Current Assets
Current AssetsCr
104274297345530357
Non Current Assets
Non Current AssetsCr
8741,1891,5914,1915,0775,178
Total Assets
Total AssetsCr
9781,4621,8894,5365,6085,535

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
140-53226-53280
Investing Cash Flow
Investing Cash FlowCr
-207-352-467-4,009-1,164
Financing Cash Flow
Financing Cash FlowCr
744202484,133832
Net Cash Flow
Net Cash FlowCr
615672-52
Free Cash Flow
Free Cash FlowCr
75-65227-129235
CFO To PAT
CFO To PAT%
1,865.5-245.7589.3-285.6205.1
CFO To EBITDA
CFO To EBITDA%
127.3-39.0131.9-170.599.5

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
003,9004,158
Price To Earnings
Price To Earnings
0.00.0206.729.4
Price To Sales
Price To Sales
0.00.091.312.8
Price To Book
Price To Book
0.00.01.01.1
EV To EBITDA
EV To EBITDA
7.57.8137.919.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0
OPM
OPM%
78.580.179.172.286.9
NPM
NPM%
5.412.717.743.142.2
ROCE
ROCE%
9.27.19.40.74.4
ROE
ROE%
5.314.921.10.53.6
ROA
ROA%
0.81.52.00.42.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** NDR INVIT Trust is India’s first listed perpetual warehousing and industrial parks Infrastructure Investment Trust (InvIT), publicly traded on the National Stock Exchange (NSE). Managed by **NDR InvIT Managers Private Limited** and sponsored by **NDR Warehousing Private Limited**—a part of the NDR Group backed by global investor Investcorp—the trust focuses on owning, operating, and acquiring high-quality, income-generating Grade-A logistics infrastructure assets across India. With a pan-India footprint and strong alignment with national economic corridors, NDR INVIT is strategically positioned as a leading logistics real estate platform serving top-tier domestic and multinational corporations. --- ### **Portfolio & Asset Base** As of November 2025, NDR INVIT manages a diversified portfolio comprising: - **37 industrial parks** across **15 Indian cities**, housing **over 60 warehouses**. - **Total Assets Under Management (AUM): ~19.22 million square feet**, supported by a robust expansion and acquisition strategy. - Strategic geographic distribution: - **South India** (57%): Chennai, Bengaluru, Hyderabad, Coimbatore, Hosur, Kochi - **West India** (26%): Pune, Mumbai (Bhiwandi), Goa, Surat - **North & East India** (17%): Delhi-NCR, Lucknow, Kanpur, Kolkata The portfolio includes **operational, under-construction, and future-ready facilities**, offering both **ready-to-use** and **built-to-suit (BTS)** warehousing solutions located near India’s key **manufacturing, consumption, and port-led industrial hubs**. --- ### **Operational Highlights (as of Nov 2025)** - **High Occupancy & Stable Cash Flows**: Portfolio-wide **occupancy rate at ~98%**, with less than 10% of AUM under construction, indicating a stabilized, income-generating portfolio with minimal development risk. - **Rental Performance**: - Q1 FY26 rental income: **₹1,016 million** (up from ₹752 million in Q1 FY25) - Quarterly rental income in Sep 2025: **₹1,036.05 million** - Average in-place rent: **₹18.33 per sq. ft. per month**, ~20% below prevailing market rates—indicating embedded re-leasing upside. - **Weighted Average Lease Expiry (WALE)**: Over **11.3 years**, one of the longest in the sector, ensuring long-term revenue visibility and reduced tenant churn. - **Lease Escalation**: Standard clauses include **5% annual increases** or **15% every three years**, aligned with market norms and inflation-protected. --- ### **Tenant & Sector Diversification** - **Tenant Base**: Over **100 national and international tenants**, including Fortune 500 companies, global e-commerce giants, automotive OEMs, 3PLs, and leading FMCG and retail brands. - Notable tenants: **Amazon, Flipkart, DHL, FedEx, Havells, Delhivery, Reliance, IKEA, Apollo, Volvo, Mahindra, IFB, Coca-Cola, Liebherr, and Siemens**. - **Sectoral Mix**: - **Logistics & 3PL**: 44% of space, 43% of rental income (largest segment) - **Auto & Industrial**: 14% area, 18% rent - **Home Appliances & Consumer Durables**: ~11% area, ~10% rent - **E-commerce**: 6% area, 7% rent (high-growth segment) - Other sectors: **FMCG, Electronics, Retail, Q-Commerce, Telecom** - **Tenant Concentration**: Top 10 tenants contribute **32–33%** of gross rental income, and **no single tenant exceeds 10% of revenue**, ensuring robust revenue diversification and reduced concentration risk. --- ### **Key Acquisitions & Portfolio Expansion** - **June 2025**: Acquired a **2.01 million sq. ft. Grade-A industrial portfolio** in **Surat, Hyderabad, Bengaluru, and Pune** for ₹7,061 million. The portfolio is **100% occupied** with a **WALE of 15.4 years**, significantly enhancing income stability. - **Financed** via cash and a **preferential unit issue at a 21.6% premium**, reflecting strong investor confidence. - **Surat asset** is the largest component (0.9 million sq. ft.), leased to marquee clients and contributing significantly to Gross Asset Value (GAV). - Post-acquisition, GAV increased by **15.22%**, and WALE rose to **12.1 years**. - **October 2025**: Acquired **Lucknow MLG Warehouse**, expanding into **North India’s high-growth consumption markets** and reinforcing its pan-India footprint. - **Impact of Acquisitions**: - Expanded AUM from **~17 million sq. ft. (Mar 2024)** to **19.22 million sq. ft. (Jun 2025)**. - Portfolio scaled from **13 to 15 cities**, and industrial parks from **33 to 37**. --- ### **Right of First Offer (ROFO) Pipeline** NDR INVIT holds a strong **ROFO pipeline** of over **5 million sq. ft.** across high-growth corridors, supporting future organic growth: - **West Zone**: **0.97–1.29 million sq. ft.** (incl. Pune, Hyderabad) in automotive, industrial, and agriculture sectors. - **South Zone**: Assets in **Hosur, Coimbatore, Kochi, Chennai, and Hyderabad** (~1.29 million sq. ft. ROFO). - **North Zone**: ROFO in **Ghaziabad, Lucknow, and Kanpur**—key consumption centers. - **East Zone**: **Kolkata** and **Lucknow-Kanpur corridor**, with under-construction and ready facilities in strategic industrial clusters. This pipeline ensures a **low-cost, high-certainty expansion** path, de-risking future growth. --- ### **Development Activity & Market Positioning** - **New Deliveries (Q1 FY26)**: - **1.12 lakh sq. ft.** delivered in Hyderabad - **2.2 lakh sq. ft.** completed in Goa with new Q-Commerce anchor tenant - **Key Projects Under Development/Partially Operational**: - **NDR Pagalmedu (Chennai)**: 0.862 million sq. ft. Grade-A warehousing, ~38.8 acres, in NH-16 / Periyapalayam cluster - **NDR LSA (NCR), Sohna Road**: 0.35 million sq. ft., under development in emerging Gurugram warehousing corridor - **NDR Svahgraha Sri City (AP)**: 0.53 million sq. ft. under construction near Chennai - **Strategic Clusters**: Presence in high-demand micro-markets such as: - **Chakan-Talegaon (Pune)**: Key logistics hub near JNPT, airport, and MIDC - **Sriperumbudur-Oragadam (Chennai)**: Part of CBIC corridor, hosting Xander, Pragati, Embassy - **Hoskote-Narasapura (Bengaluru)**: Favored for KIA access and government-backed industrial policy - **Panvel-JNPT (Mumbai)**: Benefiting from NMIA, port expansion, and Virar-Alibaug corridor - **Sohna, Bilaspur (NCR)**: Emerging logistics zones supported by DMIC and IMT development --- ### **Sustainability & Financial Strength** - **Sustainability Leadership**: First InvIT in India to issue **Sustainability-Linked Bonds (SLBs)** in Jun 2025, attracting anchor investors like **IFC** and **NaBFID**. - Proceeds used to refinance debt, reduce cost of capital, and fund green development. - **Credit Rating**: Rated **AAA/Stable** by both **CareEdge and India Ratings (Fitch)**, reflecting strong financial discipline. - **Debt Management**: Prudent leverage and debt reduction have improved **interest cost coverage** and **cash surplus**, enabling reinvestment in growth assets. --- ### **Sponsor Strength & Governance** - **Sponsor**: **NDR Warehousing Pvt. Ltd.** brings end-to-end expertise in: - Warehousing, cold storage, CFS, PFT, bonded units, 3PL, and logistics parks - Develops and manages **over 21 million sq. ft.** across 42+ projects in 18 cities - Strong operational backing ensures **high-quality asset delivery, tenant retention, and governance alignment** with investor interests. ---