Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,044Cr
Finance & Investments - Others
Rev Gr TTM
Revenue Growth TTM
-10.71%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CREST
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 77.5 | -94.5 | 126.3 | 94.3 | 31.8 | 149.2 | -42.2 | -14.8 | 19.5 | -18.4 | -16.5 | -19.8 |
| 16 | 14 | 14 | 29 | 18 | 10 | 10 | 20 | 27 | 21 | 18 | 15 |
Operating Profit Operating ProfitCr |
| 46.2 | 55.6 | 77.1 | 43.5 | 55.6 | 87.1 | 72.2 | 54.7 | 42.5 | 67.2 | 40.1 | 58.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 11 | 10 | 40 | 15 | 15 | 61 | 20 | 19 | 14 | 35 | 6 | 15 |
| -1 | 4 | 9 | 4 | 4 | 10 | 2 | 5 | 3 | 9 | 2 | 4 |
|
Growth YoY PAT Growth YoY% | 219.8 | -98.1 | 326.6 | 30.9 | -5.5 | 647.4 | -43.6 | 30.3 | -2.4 | -49.0 | -79.2 | -22.2 |
| 39.1 | 21.8 | 51.8 | 21.6 | 28.1 | 65.2 | 50.6 | 33.0 | 22.9 | 40.8 | 12.6 | 32.1 |
| 4.3 | 2.1 | 11.4 | 4.4 | 3.6 | 17.5 | 6.1 | 5.1 | 2.7 | 9.0 | 1.3 | 3.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 2.1 | -79.4 | 33.4 | 101.0 | -45.3 | 27.4 | -18.2 | 4.4 | 1,042.9 | -71.8 | 11.3 | -14.1 |
| 169 | 29 | 33 | 30 | 32 | 40 | 50 | 60 | 70 | 75 | 67 | 80 |
Operating Profit Operating ProfitCr |
| 2.6 | 17.5 | 30.6 | 68.2 | 39.3 | 40.7 | 8.2 | -5.0 | 89.2 | 59.4 | 67.2 | 54.2 |
Other Income Other IncomeCr | 5 | 13 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 7 | 9 | 9 | 8 | 8 | 10 | 11 | 14 | 11 | 24 | 21 | 19 |
Depreciation DepreciationCr | 3 | 1 | 1 | 1 | 3 | 3 | 3 | 3 | 4 | 5 | 4 | 5 |
| -1 | 10 | 6 | 57 | 49 | 50 | 7 | 15 | 573 | 83 | 111 | 70 |
| 5 | -1 | 1 | 6 | 4 | 5 | 4 | 3 | 177 | 20 | 21 | 19 |
|
| 32.8 | 323.1 | -54.4 | 867.0 | -9.4 | -0.3 | -93.4 | 306.0 | 3,171.7 | -84.3 | 45.3 | -42.7 |
| -2.9 | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 | 29.4 |
| 11.0 | 18.4 | 16.5 | 36.1 | 16.2 | 15.9 | 1.1 | 4.3 | 139.4 | 21.3 | 31.4 | 17.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 17 | 17 | 26 | 26 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| 200 | 236 | 308 | 400 | 501 | 543 | 550 | 562 | 950 | 1,076 | 1,167 | 1,234 |
Current Liabilities Current LiabilitiesCr | 75 | 33 | 16 | 17 | 16 | 15 | 14 | 14 | 47 | 65 | 30 | |
Non Current Liabilities Non Current LiabilitiesCr | 12 | 63 | 61 | 67 | 64 | 96 | 119 | 250 | 158 | 171 | 172 | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 109 | 135 | 78 | 63 | 32 | 30 | 52 | 145 | 404 | 428 | 498 | |
Non Current Assets Non Current AssetsCr | 202 | 222 | 342 | 457 | 578 | 654 | 659 | 710 | 780 | 943 | 923 | |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -12 | -17 | -8 | -12 | -43 | -47 | -2 | -104 | -680 | -7 | -15 |
Investing Cash Flow Investing Cash FlowCr | 54 | 13 | -27 | 5 | -5 | 15 | -9 | -22 | 782 | 48 | 29 |
Financing Cash Flow Financing Cash FlowCr | -38 | 7 | 36 | 5 | 50 | 30 | 19 | 124 | -82 | 26 | -53 |
|
Free Cash Flow Free Cash FlowCr | -16 | -17 | -10 | -13 | -43 | -49 | -2 | -108 | -700 | -20 | -16 |
| 229.1 | -146.6 | -160.3 | -23.6 | -95.2 | -104.1 | -68.5 | -861.9 | -171.7 | -11.9 | -16.9 |
CFO To EBITDA CFO To EBITDA% | -260.8 | -266.2 | -57.1 | -18.1 | -209.8 | -173.4 | -45.8 | 3,681.4 | -117.1 | -6.8 | -11.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 85 | 70 | 463 | 475 | 369 | 135 | 239 | 514 | 456 | 1,062 | 1,057 |
Price To Earnings Price To Earnings | 3.9 | 1.9 | 12.2 | 5.0 | 7.7 | 3.0 | 80.0 | 42.5 | 1.1 | 17.5 | 11.8 |
Price To Sales Price To Sales | 0.5 | 1.4 | 9.7 | 5.0 | 7.0 | 2.0 | 4.3 | 9.0 | 0.7 | 5.8 | 5.2 |
Price To Book Price To Book | 0.4 | 0.3 | 1.4 | 1.1 | 0.7 | 0.2 | 0.4 | 0.9 | 0.5 | 0.9 | 0.9 |
| 20.4 | 18.8 | 34.5 | 8.0 | 20.8 | 8.4 | 77.6 | -264.5 | 1.0 | 10.7 | 8.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 99.8 | 99.3 | 99.0 |
| 2.6 | 17.5 | 30.6 | 68.2 | 39.3 | 40.7 | 8.2 | -5.0 | 89.2 | 59.4 | 67.2 |
| -2.9 | 31.8 | 10.9 | 52.4 | 86.7 | 67.8 | 5.5 | 21.3 | 60.9 | 33.8 | 44.1 |
| 2.7 | 5.9 | 3.9 | 13.2 | 9.7 | 9.0 | 2.6 | 3.5 | 50.8 | 8.1 | 9.7 |
| -2.4 | 4.5 | 1.6 | 11.8 | 8.6 | 7.9 | 0.5 | 2.0 | 40.5 | 5.6 | 7.5 |
| -1.6 | 3.2 | 1.2 | 9.6 | 7.4 | 6.6 | 0.4 | 1.4 | 33.5 | 4.5 | 6.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
- **Headquarters**: Mumbai, India
- **Registration**: Registered as a Non-Banking Finance Company (NBFC) with the Reserve Bank of India (RBI)
- **Listings**: Publicly traded on both the National Stock Exchange (NSE) and Bombay Stock Exchange (BSE)
- **Core Business Verticals**:
1. **Real Estate Development** – High-quality residential, commercial, and mixed-use projects primarily in Mumbai, Chennai, Jaipur, and Raipur.
2. **Financial Services & Credit** – OTC broking, credit lending, structured finance, and capital markets operations.
3. **Investments & Equity Portfolio** – Strategic minority stakes in high-growth sectors such as real estate, agri-food tech, and financial services.
The company operates through a **capital-efficient, asset-light model**, emphasizing **joint development agreements (JDAs), project management contracts, and structured credit partnerships** to minimize upfront capital outlay and enhance returns on equity (RoE) and capital employed (RoCE).
---
### **Strategic Business Model**
- **Asset-Light Approach**: Land is acquired only when projected returns meet financial thresholds.
- **Partnership-Driven**: Collaborates with established developers (e.g., KBK Group) via JDAs; provides funding while managing design, planning, and execution through in-house teams.
- **Geographic Focus**: Concentrated in **Mumbai Metropolitan Region (MMR)** with strategic expansion into **tier-2 cities** such as Jaipur, Raipur, and Chennai.
- **Development Pipeline**: Exceeds **1.2 million sq. ft.**, with projects in various stages from pre-construction to final delivery.
---
### **Key Real Estate Projects (Ongoing & Upcoming)**
#### **1. Ongoing Development Projects (Expected Completion: Q3 FY26 – FY29)**
| **Project** | **Location** | **Type** | **GDV (₹ Crores)** | **Economic Interest** | **Status** |
|------------|--------------|--------|-------------------|------------------------|----------|
| **Crest 4 Pali Hill** | Pali Hill, Bandra (W), Mumbai | Residential Redevelopment | ₹300 | 100% | Under construction; expected FY29 |
| **Crest Oaks** | Marol, Andheri (E), Mumbai | Residential (3 towers, 130+ units) | ₹265 | 11% revenue + interest | >50% sold; CC clearance received; FY26 |
| **Crest Link** | Khar (W), Mumbai | Mixed-Use Redevelopment | ₹140 | 100% | 80%+ construction complete; commercial units partially leased; FY26 |
| **Crest Parkview** | Bandra (W), Mumbai | Boutique Residential | ₹43 | 100% | Completed (OC received); FY24 |
| **Crest Park** | Bani Park, Jaipur | Plot-Based Township | ₹225 | 3% revenue + interest | Phase 1 sold out; Phase 2 ongoing; completion by Q3 FY26 |
| **One National Park** | Velachery, Chennai | Commercial Office | – | 50% JV (with Starboard Hotels) | Construction ongoing; full lease-out planned; Q2 FY26 |
| **Crest @ Palladium** | Velachery, Chennai | Commercial Office (500,000 sq.ft.) | – | 50% | RCC complete; full completion expected by Dec 2024 |
| **Crest Greens Phases 2 & 3** | Raipur | Township & Tower | ₹290 | 50.01% (via Ramayana Realtors) | Phase 2 underway; Phase 3 planning; Q4 FY26–27 |
> **Note**: Crest completed **12+ million sq. ft. of real estate** across Mumbai, Chennai, Kolkata, and Raipur over 30 years.
---
#### **Upcoming Projects (In Planning or Pre-Construction Stage)**
| **Project** | **Location** | **Type** | **GDV (₹ Crores)** | **Economic Model** | **Expected Timeline** |
|------------|--------------|--------|------------------|----------------------|------------------------|
| **Project Lalbaug** | Parel, Central Mumbai | Residential + Commercial | >1 million sq.ft. | Details TBD | Planning phase |
| **Project Central** | Parel, Mumbai | Mixed-Use | >600,000 sq.ft. | JDA with KBK Group | Planning phase |
| **Crest Pantheon** | Dadar (E), Mumbai | Mixed-Use Redevelopment | ₹1,500–2,200 | 50% profit + interest | Launch Q1 FY26; development underway |
| **Project Lotus** | Carter Road, Mumbai | Residential | ₹2,200 | 50% of DM fees + interest | Pre-construction; DA in progress |
| **Project Saidale** | Breach Candy, Mumbai | Residential Redevelopment | ₹1,250 | 50% economic interest | Tenant negotiation phase |
| **Crest Legacy** | Dadar (E), Mumbai | Flagship Redevelopment | – | 100% owned (land secured) | Pre-construction; negotiations ongoing for expansion |
| **Crest Uno** | Union Park, Bandra (W) | Boutique Residential | ₹100 | 100% owned | Construction imminent; high-demand area |
| **Crest Blooming Heights** | Pali Hill, Mumbai | Residential Redevelopment | ₹300 | 100% owned | Launched Jan 2025 |
| **Crest Cedar** | Andheri (E), Mumbai | Residential | ₹370 | 9% revenue share | Pre-construction; sales launched Dec 2024 |
---
### **Financial Services & Investment Division**
#### **OTC Broking & GIFT City**
- Maintains **leading market share** in OTC markets for SLR, forex, and derivatives.
- **GIFT City operations launched**, targeting growth in offshore capital markets.
- Recognizes threat from **electronic trading platforms**, but counters with agility and client relationships.
- Plans to strengthen e-trading platform and expand product offerings.
#### **Structured Credit & Lending**
- Focuses on **real estate-linked credit** with strong covenants and collateralization.
- Lending book supports partnered developments, enabling timely execution.
- Counterparty risks mitigated by lending primarily within promoter group; however, exposure to small, unrated entities remains a concern.
#### **Thematic & Equity Investments**
| **Investee Company** | **Stake** | **Sector** | **Growth Highlights** |
|----------------------|---------|----------|------------------------|
| **TBOF Foods Pvt Ltd** | 15% | D2C Organic Agri-Food | Series A funded in FY25; known for Desi Gir ghee, Khapli atta; CAGR ~76%; 52+ global export markets |
| **Tamarind Global Services** | 23% | Events & MICE | Post-pandemic recovery achieved; exceeds pre-COVID levels |
| **Ramayana Realtors Pvt Ltd** | 50.01% | Real Estate (Raipur) | Subsidiary from Nov 2023; developer of Crest Greens |
| **Inga Capital (now IUI Capital)** | Formerly 100% | Boutique Investment Bank | Successfully divested; provided M&A, PE, advisory services since 2000 |
| **Vascon Engineers Ltd** | Strategic exit in 2024 | EPC & Real Estate | Initial investment (2021) via preferential issue; significant returns unlocked |
| **Intime Spectrum Share Registry** | Fully exited (2011) | IPO & Share Registry | Grew into India’s 2nd-largest registry; partnered with Link Market Services |
> **Note**: Crest follows a **value-creation strategy** via strategic planning, leadership empowerment, and group synergy.
---
### **Subsidiaries & Group Structure**
- **Subsidiaries (12 as of Feb 2025)**:
- Crest Finserv Limited
- Crest Fincap Private Limited
- Crest Capital and Investment Private Limited (CCIPL)
- Escort Developers Private Limited
- Ramayana Realtors Private Limited (50.01%)
- Starboard Hotels Private Limited (50% JV for Palladium Chennai)
- **Geographic Presence**: Mumbai, Delhi, Bengaluru, Chennai, Jaipur, Raipur
- **Exited Entities**: Supernox Infrastructures LLP (ceased July 2024)
---
### **Key Strategic Shifts & Highlights**
- **Transition to Asset-Light Model**: Monetized **Phoenix MarketCity, Chennai (50% stake)** to unlock capital and refocus on high-return development partnerships.
- **Shift from Ownership to Development & Credit**: Generates income via fees, profit share, or revenue share—**not dependent on full equity ownership**.
- **Urban Redevelopment Focus**: Targeting high-demand, low-supply micro-markets in **Bandra, Pali Hill, Dadar, Parel, Breach Candy**.
- **Infrastructure-Led Urban Renewal**: Aligns with Mumbai’s urban renewal policies and government infrastructure investments opening new corridors.
---
### **Recent Milestones (2023–2025)**
- **2023**: Acquired 10.01% additional stake in Ramayana Realtors → consolidated as subsidiary.
- **2024**: Unlocked value from Vascon Engineers stake; Crest @ Palladium (Chennai) RCC completed.
- **2025**: Multiple project launches (Crest Blooming Heights, Cedar, Pantheon); strong sales traction in Crest Oaks, Crest Park.
---