Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,370Cr
Realty - Construction & Contracting
Rev Gr TTM
Revenue Growth TTM
-20.99%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KOLTEPATIL
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% | 111.9 | 185.4 | 60.7 | -79.4 | -34.0 | -40.3 | 55.6 | 361.4 | 36.5 | -75.8 | -55.0 | -24.1 |
| 624 | 480 | 207 | 112 | 544 | 313 | 292 | 324 | 612 | 108 | 176 | 257 |
Operating Profit Operating ProfitCr |
| 21.8 | 16.0 | -4.5 | -48.4 | -3.4 | 8.2 | 5.3 | 7.3 | 14.8 | -31.5 | -26.9 | 3.0 |
Other Income Other IncomeCr | 7 | 6 | 4 | 4 | -2 | 12 | 14 | 20 | 6 | 15 | 31 | 17 |
Interest Expense Interest ExpenseCr | 6 | 37 | 9 | 31 | 21 | 19 | 11 | 6 | 6 | 7 | 3 | 11 |
Depreciation DepreciationCr | 3 | 3 | 3 | 4 | 4 | 4 | 2 | 3 | 4 | 4 | 4 | 4 |
| 172 | 58 | -17 | -67 | -45 | 17 | 17 | 36 | 101 | -22 | -14 | 10 |
| 50 | 10 | 9 | -4 | -18 | 10 | 7 | 10 | 35 | -5 | -3 | 6 |
|
Growth YoY PAT Growth YoY% | 354.8 | 82.2 | -281.3 | -133.4 | -121.6 | -86.7 | 139.4 | 141.8 | 353.2 | -365.0 | -207.7 | -83.9 |
| 15.2 | 8.4 | -13.2 | -83.2 | -5.0 | 1.9 | 3.4 | 7.5 | 9.2 | -20.5 | -8.0 | 1.6 |
| 15.4 | 6.0 | -3.3 | -8.3 | -3.6 | 0.8 | 1.3 | 3.3 | 8.6 | -2.2 | -1.2 | 0.5 |
| 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 |
|---|
|
| | 8.2 | 27.9 | 45.5 | -38.0 | 29.9 | -38.8 | 61.5 | 33.2 | -7.9 | 25.2 | -29.8 |
| 492 | 555 | 726 | 1,100 | 622 | 896 | 629 | 931 | 1,299 | 1,344 | 1,542 | 1,154 |
Operating Profit Operating ProfitCr |
| 29.3 | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 | 4.3 |
Other Income Other IncomeCr | 12 | 17 | 10 | 14 | 11 | 47 | 17 | 19 | 31 | 14 | 51 | 68 |
Interest Expense Interest ExpenseCr | 44 | 84 | 86 | 99 | 92 | 80 | 70 | 50 | 41 | 98 | 42 | 27 |
Depreciation DepreciationCr | 10 | 15 | 15 | 15 | 15 | 17 | 12 | 10 | 12 | 14 | 14 | 17 |
| 162 | 116 | 147 | 203 | 151 | 184 | -3 | 145 | 168 | -71 | 171 | 75 |
| 60 | 53 | 62 | 49 | 52 | 84 | 1 | 51 | 55 | -3 | 62 | 33 |
|
| | -38.9 | 36.3 | 80.9 | -35.3 | 0.3 | -103.8 | 2,531.0 | 21.5 | -159.5 | 262.0 | -61.1 |
| 14.6 | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 | 3.5 |
| 8.6 | 7.8 | 11.5 | 16.0 | 9.9 | 9.6 | -0.7 | 10.4 | 13.5 | -9.1 | 14.0 | 5.7 |
| 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 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 89 |
| 766 | 707 | 800 | 908 | 764 | 829 | 818 | 883 | 791 | 677 | 754 | 1,134 |
Current Liabilities Current LiabilitiesCr | 769 | 1,020 | 1,429 | 995 | 2,260 | 2,286 | 2,511 | 2,663 | 2,689 | 3,833 | 4,429 | 5,187 |
Non Current Liabilities Non Current LiabilitiesCr | 263 | 671 | 314 | 481 | 524 | 524 | 496 | 340 | 467 | 354 | 38 | 38 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,796 | 2,466 | 2,436 | 2,258 | 3,085 | 3,006 | 3,163 | 3,305 | 3,459 | 4,270 | 4,548 | 5,661 |
Non Current Assets Non Current AssetsCr | 270 | 313 | 437 | 410 | 545 | 723 | 738 | 665 | 573 | 671 | 757 | 783 |
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 | 34 | 36 | 143 | 230 | 67 | 335 | 324 | 355 | 198 | -111 | 282 |
Investing Cash Flow Investing Cash FlowCr | 0 | -137 | 38 | 38 | 16 | -69 | -155 | -115 | -59 | -134 | -241 |
Financing Cash Flow Financing Cash FlowCr | -53 | 119 | -171 | -254 | -119 | -227 | -137 | -206 | -59 | 319 | -160 |
|
Free Cash Flow Free Cash FlowCr | 34 | 38 | 143 | 232 | 68 | 266 | 212 | 330 | 179 | -153 | 225 |
| 33.7 | 58.5 | 168.0 | 149.6 | 67.8 | 335.9 | -8,432.0 | 380.2 | 174.3 | 164.5 | 257.9 |
CFO To EBITDA CFO To EBITDA% | 16.8 | 18.4 | 59.9 | 76.0 | 27.3 | 143.4 | 519.0 | 190.6 | 104.5 | -401.6 | 160.3 |
| 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 | 1,676 | 785 | 1,376 | 2,246 | 1,903 | 894 | 1,716 | 2,146 | 1,890 | 3,511 | 2,460 |
Price To Earnings Price To Earnings | 28.5 | 13.3 | 15.8 | 18.5 | 25.2 | 12.3 | 0.0 | 27.0 | 18.2 | 0.0 | 23.1 |
Price To Sales Price To Sales | 2.4 | 1.0 | 1.4 | 1.6 | 2.2 | 0.8 | 2.5 | 1.9 | 1.3 | 2.6 | 1.4 |
Price To Book Price To Book | 2.0 | 1.0 | 1.6 | 2.3 | 2.3 | 1.0 | 1.9 | 2.2 | 2.2 | 4.7 | 3.0 |
| 9.4 | 7.2 | 6.8 | 8.6 | 9.7 | 5.7 | 35.8 | 12.9 | 11.1 | 152.6 | 18.0 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 35.1 | 28.3 | 30.9 | 26.8 | 21.5 | 24.5 |
| 29.3 | 26.3 | 24.7 | 21.6 | 28.4 | 20.7 | 9.0 | 16.7 | 12.7 | 2.0 | 10.2 |
| 14.6 | 8.3 | 8.8 | 10.9 | 11.4 | 8.8 | -0.6 | 8.3 | 7.6 | -4.9 | 6.4 |
| 18.2 | 13.3 | 19.5 | 20.7 | 17.4 | 18.3 | 4.3 | 13.0 | 14.6 | 1.4 | 10.8 |
| 12.1 | 8.0 | 9.7 | 15.6 | 11.8 | 11.0 | -0.4 | 9.7 | 13.1 | -9.0 | 13.2 |
| 4.9 | 2.2 | 3.0 | 5.8 | 2.7 | 2.7 | -0.1 | 2.4 | 2.8 | -1.4 | 2.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Kolte-Patil Developers Limited (KPDL), established in 1991 in Pune, is a leading organized real estate developer with a dominant position in the Pune residential market and a rapidly expanding footprint in the Mumbai Metropolitan Region (MMR) and Bengaluru. Listed on the BSE and NSE since its IPO in December 2007, the company has evolved into a pan-India player with a strong focus on quality, design-led housing and integrated townships. KPDL operates under two core brands—**Kolte-Patil** for mid-income housing and **24K** (launched in 2010) for luxury residential developments.
The company is known for its capital-light, execution-focused business model and disciplined financials, maintaining one of the lowest debt levels in the Indian real estate sector.
---
### **Key Financials & Business Performance (as of FY25)**
- **Record Pre-Sales**: Achieved **Rs. 2,822 crore** in pre-sales in FY24 (3.92 million sq. ft.), driven by strong performance of flagship **Life Republic** and premium **24K** projects.
- **Q3 FY25 Performance**:
- Quarterly sales value of **Rs. 770 crore** (highest-ever quarterly sales).
- Sales volume: **1.03 million sq. ft.**, with average realization of **Rs. 7,472/sq. ft.** (+16% YoY).
- Collections: **Rs. 550 crore** (+16% YoY).
- **9M FY25 Performance**:
- Sales value: **Rs. 2,161 crore** across 2.94 million sq. ft.
- Collections: **Rs. 1,895 crore** from ongoing Pune projects.
- **Average Realization**: Ranged from **Rs. 5,502 to Rs. 11,244/sq. ft.**, with premium pricing in Baner (24K Altura: Rs. 10,051/sq. ft., 24K Manor: Rs. 11,202/sq. ft.).
- **Strong Cash Flow**: Demonstrated high conversion of sales to collections, reflecting operational efficiency and buyer confidence.
---
### **Flagship Project: Life Republic, Pune**
- **Total Saleable Area Potential**: ~**19–20 million sq. ft.** across ongoing, approved, and land bank components.
- **Current Status (as of Nov 2024)**:
- Ongoing/unsold: **1.8 million sq. ft.**
- Under approval: **2.16 million sq. ft.**
- Land bank: **15.04 million sq. ft.**
- **Ownership**: 100% owned since October 2023 (up from 95%).
- **Revenue Potential**: Estimated **~Rs. 11,400 crore**.
- **Sales Contribution**:
- Contributed **~65% of total sales over the past five years (2.5 million sq. ft.)**.
- Generated **Rs. 1,270 crore** in FY25 from 1.88 million sq. ft. sold.
- Sales in FY24: **2.3 million sq. ft.** (record volume), up from 1.8 million in FY23.
- **Product Expansion**: Evolved from 1–2 BHK units to include 3–4 BHK apartments, row houses, and villas, enhancing market appeal and pricing power (Rs. 30–250 lacs per unit).
---
### **Geographic Portfolio & Development Pipeline**
#### **Pune**
- **Total Project Portfolio (as of May 2025)**:
- Ongoing/unsold: **1.9 million sq. ft.**
- Under approval: **3.6 million sq. ft.**
- Land bank: **10.6 million sq. ft.**
- **Total Potential**: **16.2 million sq. ft.**
- **Major Projects**:
- **24K Altura (Baner)**: 1.6 million sq. ft. GDA; Rs. 4,300 crore revenue potential.
- **Little Earth (Kiwale)**: 2.5 million sq. ft. total saleable.
- **NIBM, Downtown, Giga, Pimple Nilakh, Springshire (Wagholi)**.
- **Key Land Holdings**:
- **Ghotawade**: 3.2 million sq. ft. (50–100% stake).
- **Aundh & Kalyani Nagar**: 1.0 million sq. ft. each.
- **Ownership**: Full (100%) ownership in Giga, Ivy Estate, Downtown, Little Earth-Kiwale, Pimple Nilakh, and others.
#### **Mumbai (MMR)**
- **Total Portfolio**: **2.1 million sq. ft.**
- Ongoing/unsold: **0.3 million sq. ft.**
- Under approval: **1.0 million sq. ft.**
- Land bank: **0.8 million sq. ft.** (Goregaon, Dahisar, Versova)
- **Top-Line Potential**: ~**Rs. 3,900 crore**.
- **Key Projects**:
- **Golden Pebbles, Sukh Niwas, Vishwakarmanagar, Jal Mangal Deep, La-Vita (Vashi – 50% stake)**.
- **Alora (Santacruz)**: High realization of **Rs. 20,928/sq. ft.** in Q2 FY25.
- **Ownership**: 100% ownership in most projects; 50% in La-Vita, Vashi.
- **Strategic Focus**: Society redevelopment model (capital-light, high ROI). Entered MMR in 2013; now has **10+ projects** signed.
- **Recent Additions**: Mulund (0.6 msf, Rs. 900 crore potential), Vashi, Navi Mumbai (0.12 msf, Rs. 300 crore).
- **New Entity**: **Kolte-Patil Mumbai Projects LLP** (99% ownership, Feb 2024) for focused execution.
#### **Bengaluru**
- **Portfolio**: **0.3 million sq. ft.**
- Ongoing/unsold: **0.1 million sq. ft.**
- Under approval: **0.2 million sq. ft.**
- **Projects**: **24K Grazio (Koramangala)**, **Lakeside 24 / Raaga 3 (Hennur Road)**.
- **Ownership**: 100% in both projects.
- **Top-Line Potential**: ~**Rs. 3,800 crore**.
- **Strategic Goal**: Increase Bengaluru’s contribution to sales alongside Mumbai.
---
### **Project Pipeline & Growth Strategy**
- **Total Portfolio Across Cities**: ~**33.5 million sq. ft.**
- Ongoing/unsold: **3.53 million sq. ft.** (Jan 2024)
- Under approval: **11.51 million sq. ft.**
- Land bank: **18.45 million sq. ft.**
- **Total Revenue Potential**: ~**Rs. 24,570 crore** (Jan 2024).
- **FY25 Launch Target**: ~**Rs. 8,010 crore GDV**, doubling FY24 launches.
- **3-Year Pre-Sales Target**: **Rs. 13,500 crore** (FY24–FY26).
- **Recent Acquisitions**: Six new projects in FY24 (Rs. 3,450 crore potential), including four in MMR and two in Pune.
- **Launch Pace**: Accelerating with 7–8 major projects annually.
---
### **Business Model & Strategic Differentiation**
- **Capital-Light Model**:
- Emphasis on **society redevelopment** (low upfront cost, short payback of 4–6 quarters).
- **100% success rate** in Mumbai redevelopment projects.
- JV/development management model with landowners (KPD provides branding, construction, sales).
- **Joint Ventures & Partnerships**:
- Partners: **KKR, JP Morgan Asset Management, Marubeni Corporation, ICICI Ventures, ASK Capital, IL&FS, Portman Holdings**.
- SPVs: **KP-Rachana Real Estate LLP**, **Nivasti Developers & Builders LLP**, **Kolte-Patil Mumbai Projects LLP**.
- **Subsidiaries & Structure**:
- Over **13 subsidiaries**, including:
- **Kolte-Patil Real Estate**, **Kolte-Patil Integrated Townships**, **KP Smart Spaces** (facility, project, senior living management).
- **Snowflower Properties**, **Tuscan Real Estate**, **Ankit Enterprises** (land holding).
- Decentralized **5 SBUs (Strategic Business Units)** for faster decision-making.
---
### **Financial Strength & Governance**
- **Debt Profile**:
- Low leverage: **Net Debt/Equity of 0.14x** (Mar 2022).
- **Rs. 386 crore net debt reduction** over 3 years (FY20–FY22).
- **Credit Rating**:
- **'A+ / Stable'** (Long-term, CRISIL), among the highest for listed residential developers.
- **'AA– / Stable'** long-term debt, **'A1+'** short-term (CRISIL, Jul 2025).
- **Balance Sheet**: Strong operational cash flow (OCF > Rs. 508 crore in FY22), high collections, and minimal RTMI inventory.
---
### **Technology & Market Intelligence**
- **Proprietary CRE Matrix**: Real-time data on micro-market supply, pricing, absorption, and competitor actions.
- **Digital Channels**: Leveraged as incremental sales drivers.
- **Innovation**: Collaboration with **Planet Smart City** for tech-integrated, sustainable housing.
---
### **Awards & Recognition**
- **ET Real Estate Awards 2025**: Recognized for luxury projects **24K Manor** and **24K Espada**.
- **'Most Reputed Brand in Pune'**.
- Multiple projects IGBC-certified for sustainability.