Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5,148Cr
Infrastructure Investment Trusts
Rev Gr TTM
Revenue Growth TTM
48.95%
| Quarter | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 121.3 | 35.1 | 38.0 | 33.5 |
| 12 | 10 | 10 | 10 | 12 | 14 | 13 | 13 |
Operating Profit Operating ProfitCr |
| 72.2 | 86.4 | 86.2 | 87.9 | 87.1 | 86.5 | 87.9 | 88.0 |
Other Income Other IncomeCr | 5 | 1 | 1 | 2 | 10 | 7 | 4 | 3 |
Interest Expense Interest ExpenseCr | 6 | 8 | 8 | 12 | 33 | 32 | 33 | 33 |
Depreciation DepreciationCr | 8 | 15 | 16 | 16 | 18 | 19 | 20 | 21 |
| 22 | 43 | 42 | 44 | 41 | 43 | 43 | 42 |
| 4 | 3 | 15 | 6 | 8 | 5 | 6 | 9 |
|
Growth YoY PAT Growth YoY% | | | | | 80.0 | -3.7 | 35.9 | -10.7 |
| 43.1 | 52.4 | 35.9 | 47.0 | 35.0 | 37.4 | 35.3 | 31.4 |
| 0.5 | 1.0 | 0.7 | 1.0 | 0.8 | 1.0 | 0.9 | 0.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 22.0 | 27.2 | -80.3 | 658.7 | 25.1 |
| 30 | 34 | 45 | 12 | 42 | 51 |
Operating Profit Operating ProfitCr |
| 78.5 | 80.1 | 79.1 | 72.2 | 86.9 | 87.4 |
Other Income Other IncomeCr | 4 | 4 | 12 | 5 | 14 | 24 |
Interest Expense Interest ExpenseCr | 55 | 58 | 74 | 6 | 62 | 131 |
Depreciation DepreciationCr | 47 | 55 | 37 | 8 | 65 | 79 |
| 11 | 28 | 72 | 22 | 169 | 169 |
| 3 | 6 | 34 | 4 | 32 | 28 |
|
| | 189.4 | 77.1 | -52.0 | 642.8 | 3.1 |
| 5.4 | 12.7 | 17.7 | 43.1 | 42.2 | 34.8 |
| 0.3 | 0.9 | 2.5 | 0.5 | 3.5 | 3.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 128 | 130 | 127 | 3,818 | 3,691 | 3,725 |
| 13 | 16 | 55 | 18 | 74 | 82 |
Current Liabilities Current LiabilitiesCr | 233 | 237 | 422 | 229 | 149 | 161 |
Non Current Liabilities Non Current LiabilitiesCr | 609 | 1,084 | 1,289 | 477 | 1,590 | 1,574 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 104 | 274 | 297 | 345 | 530 | 357 |
Non Current Assets Non Current AssetsCr | 874 | 1,189 | 1,591 | 4,191 | 5,077 | 5,178 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 140 | -53 | 226 | -53 | 280 |
Investing Cash Flow Investing Cash FlowCr | -207 | -352 | -467 | -4,009 | -1,164 |
Financing Cash Flow Financing Cash FlowCr | 74 | 420 | 248 | 4,133 | 832 |
|
Free Cash Flow Free Cash FlowCr | 75 | -65 | 227 | -129 | 235 |
| 1,865.5 | -245.7 | 589.3 | -285.6 | 205.1 |
CFO To EBITDA CFO To EBITDA% | 127.3 | -39.0 | 131.9 | -170.5 | 99.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | | 0 | 0 | 3,900 | 4,158 |
Price To Earnings Price To Earnings | | 0.0 | 0.0 | 206.7 | 29.4 |
Price To Sales Price To Sales | | 0.0 | 0.0 | 91.3 | 12.8 |
Price To Book Price To Book | | 0.0 | 0.0 | 1.0 | 1.1 |
| | 7.5 | 7.8 | 137.9 | 19.7 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 78.5 | 80.1 | 79.1 | 72.2 | 86.9 |
| 5.4 | 12.7 | 17.7 | 43.1 | 42.2 |
| 9.2 | 7.1 | 9.4 | 0.7 | 4.4 |
| 5.3 | 14.9 | 21.1 | 0.5 | 3.6 |
| 0.8 | 1.5 | 2.0 | 0.4 | 2.4 |
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.
---