Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹23,526Cr
Real Estate Investment Trusts
Rev Gr TTM
Revenue Growth TTM
11.06%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NXST
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% | | | | | | 92.8 | 3.0 | 4.0 | 7.1 | 10.8 | 13.2 | 12.9 |
| 3 | 98 | 183 | 185 | 166 | 180 | 179 | 189 | 182 | 192 | 203 | 220 |
Operating Profit Operating ProfitCr |
| | 66.0 | 66.1 | 67.7 | 69.3 | 67.5 | 67.9 | 68.2 | 68.6 | 68.7 | 67.9 | 67.2 |
Other Income Other IncomeCr | 0 | 6 | 18 | 19 | 20 | 28 | 21 | 39 | 35 | 26 | 21 | 23 |
Interest Expense Interest ExpenseCr | 0 | 53 | 95 | 97 | 93 | 91 | 93 | 104 | 106 | 113 | 116 | 116 |
Depreciation DepreciationCr | 0 | 78 | 147 | 148 | 148 | 145 | 147 | 148 | 146 | 155 | 162 | 153 |
| -3 | 65 | 134 | 161 | 156 | 165 | 159 | 193 | 181 | 180 | 172 | 204 |
| 0 | -29 | -118 | 54 | 9 | 25 | 49 | 74 | 67 | 61 | 40 | 65 |
|
Growth YoY PAT Growth YoY% | | | | | 5,061.4 | 48.7 | -56.2 | 11.1 | -21.9 | -14.3 | 20.0 | 17.4 |
| | 32.7 | 46.5 | 18.7 | 27.0 | 25.2 | 19.8 | 20.0 | 19.7 | 19.5 | 21.0 | 20.8 |
| -29.5 | 1.1 | 1.7 | 0.7 | 1.0 | 0.9 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | 19.1 | 9.3 |
| 3 | 632 | 731 | 797 |
Operating Profit Operating ProfitCr |
| | 67.0 | 68.0 | 68.0 |
Other Income Other IncomeCr | 0 | 88 | 126 | 106 |
Interest Expense Interest ExpenseCr | 0 | 337 | 394 | 450 |
Depreciation DepreciationCr | 0 | 520 | 586 | 616 |
| -3 | 515 | 698 | 738 |
| 0 | -84 | 215 | 232 |
|
| | 20,383.1 | -19.3 | 4.7 |
| | 31.2 | 21.1 | 20.3 |
| 0.0 | 4.5 | 3.2 | 3.3 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 15,095 | 15,095 | 15,095 |
| -3 | -160 | -956 | -1,345 |
Current Liabilities Current LiabilitiesCr | 48 | 848 | 1,279 | 2,024 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 4,327 | 5,131 | 4,931 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 45 | 1,278 | 1,375 | 1,317 |
Non Current Assets Non Current AssetsCr | 0 | 18,832 | 19,173 | 19,388 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 1,217 | 1,532 |
Investing Cash Flow Investing Cash FlowCr | 0 | -398 | -965 |
Financing Cash Flow Financing Cash FlowCr | 0 | -780 | -588 |
|
Free Cash Flow Free Cash FlowCr | 0 | 1,131 | 1,387 |
| 0.0 | 203.4 | 317.4 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 94.8 | 98.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 19,325 | 19,737 |
Price To Earnings Price To Earnings | 0.0 | 32.1 | 40.7 |
Price To Sales Price To Sales | | 10.1 | 8.7 |
Price To Book Price To Book | 0.0 | 1.3 | 1.4 |
| 0.0 | 18.3 | 16.1 |
Profitability Ratios Profitability Ratios |
| | 99.2 | 99.2 |
| | 67.0 | 68.0 |
| | 31.2 | 21.1 |
| 100.0 | 4.4 | 5.6 |
| 100.0 | 4.0 | 3.4 |
| -6.5 | 3.0 | 2.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Nexus Select Trust (NXST) is **India’s first and largest publicly listed retail Real Estate Investment Trust (REIT)**, focused exclusively on owning and operating Grade-A urban consumption centers. Established in August 2022 and sponsored by Wynford Investments Limited (an affiliate of Blackstone), the company operates a premium portfolio of **19 high-quality retail destinations across 15 tier-1 and tier-2 Indian cities**, with a total gross leasable area (GLA) of **10.6 million square feet**.
NXST has evolved from a mall operator into a modern **urban consumption platform**, integrating retail with office, hospitality, and solar assets to create mixed-use, experiential hubs. The company serves over **133 million visitors annually**, hosts **more than 3,200 stores** featuring **over 1,000 domestic and international brands**, and maintains a **97% retail occupancy rate**, underscoring strong tenant and consumer confidence.
---
### **Investment Thesis and Strategic Vision**
#### **1. Growth Strategy: "Nexus 2.0" and Vision 2030**
NXST is executing a strategic five-year evolution called **“Nexus 2.0”**, aimed at **doubling its portfolio by 2030**—expanding from 19 to **30–35 malls** and increasing GLA from 10.6 million to **18–20 million square feet**. The vision is anchored in:
- **Portfolio Expansion**: Targeting inorganic growth through a **$1 billion acquisition fund**, focusing on single-owner, high-potential Grade-A retail assets with strong fundamentals and scalability.
- **NOI Growth**: Aiming to **double retail Net Operating Income (NOI)** from ~INR 16 billion (FY25) to over **INR 30 billion by 2030**, driven by organic and inorganic growth.
- **CAGR Target**: Projecting **over 15% compound annual growth rate (CAGR)** in NOI over the next five years.
#### **2. Plug-and-Play Acquisition Model**
NXST follows a **disciplined, value-accretive acquisition strategy**, acquiring underperforming or undervalued assets and rapidly repositioning them through:
- **Operational Turnaround**: Proven track record in revitalizing assets (e.g., **Fiza by Nexus, Nexus MBD Neopolis, Nexus Vega City**) to boost occupancy and tenant sales.
- **Plug-and-Play Integration**: A six-step model involving acquisition, capital expenditure, premiumization, marketing, cost optimization, and yield enhancement for faster value realization.
- **Funding Model**: Maintaining conservative leverage (current LTV at **18%**) and aiming for **28–30% LTV** to support growth. Acquisitions are funded via debt, sustainability-linked bonds, and cash, ensuring **no equity dilution**.
---
### **Portfolio Highlights**
| Metric | Value |
|-------|-------|
| **Malls** | 19 Grade-A urban consumption centers |
| **Cities** | 15 key Indian cities including Mumbai, Delhi, Bengaluru, Hyderabad, Pune, and Ahmedabad |
| **Gross Leasable Area (Retail)** | 10.6 million sq ft |
| **Total Portfolio GLA (Retail + Office + Hospitality)** | ~12 million sq ft |
| **Occupancy (Retail)** | 97% |
| **Annual Footfall** | 133+ million |
| **Brands** | 1,000+ domestic and international brands |
| **Stores** | 3,200+ |
| **Office GLA** | 1.3 million sq ft (88% occupied) |
| **Hospitality** | 450 keys (68% aggregate occupancy) |
| **Solar Power** | 15 MW capacity |
#### **Key Assets (Notable Properties)**
- **Nexus Elante (Chandigarh)**: India’s largest retail center in the North, 1.3M sq ft GLA, 98% occupancy, ₹8,473M tenant sales (H1 FY25–26).
- **Nexus Seawoods (Navi Mumbai)**: India’s largest **transit-oriented development**, direct access to Seawoods railway station, 30-km catchment radius, 97–99% occupancy.
- **Nexus Whitefield (Bengaluru)**: Located in a major IT hub, 98% occupancy, includes EV charging zone and 143-key Oakwood Residence.
- **Nexus Hyderabad**: First Grade-A mall in the city, 99% occupancy, hosts 184+ brands.
- **Nexus Select Citywalk (Delhi)**: Among India’s highest-performing malls by tenant sales per sq ft; hosted **Apple’s first company-owned store in Delhi**.
- **Mangaluru, Amritsar, and Udaipur Properties**: Strategic Tier-II city expansions focusing on local consumer aspirations and tourism-linked demand.
---
### **Business Model & Revenue Drivers**
#### **1. Dual-Engine Revenue Model**
- **Base Rental Income**: Supported by **contractual rent escalation (5% annually or 15% every 3 years)**.
- **Turnover Rent**: **88% of leases** include revenue-sharing of **5%–25%** above a sales threshold, linking income directly to tenant performance.
- **Ancillary Revenue Streams**: Event space rentals, digital advertising (via NexusONE), parking, convenience services, food court branding, and ticketed experiences.
- **Pioneered food court naming rights** monetization—the first in India.
- Ticketed events (e.g., *Pokemon Fiesta, Dinoverse*) generated **INR 60 million in FY25**.
#### **2. Lease Management & Re-leasing Advantage**
- Over **95% leases** have **minimum guaranteed rents**.
- **50% of gross rental income** is up for renewal in the next 3.5 years (Q3 FY26–FY29), with **estimated 20% mark-to-market upside** over expiring rates.
- Weighted Average Lease Expiry (WALE): ~5–6 years, providing **long-term income visibility**.
- Re-leasing spreads consistently **positive (20–21%)**, reflecting strong tenant demand.
---
### **Tenant and Category Strategy**
NXST is repositioning its portfolio to align with evolving consumer behavior, especially Gen Z and millennial preferences. Key focus areas:
- **High-Growth Categories**: Deepening presence in **Jewellery, Beauty, Food & Beverage (F&B), and Experiential Retail**.
- Launched **seven new jewellery stores** and created **jewellery zones** (e.g., at Nexus Seawoods).
- Enhanced F&B offerings, doubling F&B rental income in key properties.
- **Brand Mix Premiumization**: Introducing **aspirational and D2C brands** (e.g., Snitch, Zouk, Lenskart, Sephora, Nykaa) and exclusive brand outlets (EBOs).
- **Anchor Tenants**: Partnerships with global brands such as **Zara, H&M, Apple, Sephora, Decathlon, and Cinepolis** ensure consistent footfall.
- **Key Account Management**: Supports national and international brands in their pan-India expansion, enabling faster rollouts and co-developed store formats.
---
### **Technology and Digital Transformation**
#### **NexusONE App – Driving Engagement & Revenue**
- **500,000+ users**, responsible for **10% of tenant sales** across the portfolio.
- Features: Personalized rewards, AR navigation, bill uploads (₹10B+ lifetime bills), loyalty programs, and event bookings.
- **40% repeat transaction rate**, indicating high retention and engagement.
- Generates data-driven insights and supports **hyperlocal marketing**.
#### **Experiential & Immersive Retail**
- **Anamorphic digital displays** (e.g., Prismox, Ayaam) and **AI-generated marketing visuals** enhance visual storytelling.
- Hosts **large-scale ticketed experiences** (e.g., Army Boot Camp, Neon Park) to boost footfall and dwell time.
- **Digital advertising platform** monetizes over 130K sq ft of display space.
---
### **Sustainability and ESG Leadership**
- **15 MW Solar Power Plant** operational in Solapur, significantly reducing carbon footprint.
- **GRESB 5-Star Rating** – ranked **#2 among listed retail REITs in Asia** (June 2025).
- Emissions reduced by **over 12,500 tons of CO₂ annually** through renewable energy.
- Sustainability-linked bonds issued at **7.2% interest**, with proceeds tied to ESG performance (e.g., carbon reduction, energy efficiency).
---
### **Financial and Operational Performance (H1 FY25–26)**
- **13% YoY growth in Net Operating Income (NOI) and tenant consumption**.
- **Leased occupancy at 97%, trading occupancy at 95%**.
- **Nexus 2.0 initiatives yielded double-digit footfall and sales growth** at recently acquired malls:
- **Nexus Vega City (Bengaluru)**: Achieved **20% YoY growth in tenant sales** post-integration.
- **Nexus MBD Neopolis (Ludhiana)**: Positive turnaround with strong consumption growth.
- **Refinanced debt at 7.54%** (Q4 FY25), reducing overall cost of debt to **7.9%**.
- **Distribution growth target of 10% for FY26**, aligned with NOI growth of **15%**.