Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹889Cr
Rev Gr TTM
Revenue Growth TTM
10.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PROZONER
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% | 88.7 | 87.0 | 42.3 | -33.4 | -7.3 | -39.9 | 28.6 | 8.4 | 2.4 | 18.8 | -5.5 | 29.8 |
| 41 | 35 | 22 | 27 | 45 | 25 | 34 | 27 | 47 | 20 | 29 | 35 |
Operating Profit Operating ProfitCr |
| 25.6 | 34.0 | 41.6 | 35.4 | 11.8 | 21.7 | 30.0 | 38.8 | 11.5 | 48.0 | 37.8 | 39.1 |
Other Income Other IncomeCr | 14 | 12 | 3 | 2 | 1 | 2 | 2 | 3 | 7 | 3 | 3 | 3 |
Interest Expense Interest ExpenseCr | 11 | 10 | 11 | 13 | 8 | 9 | 10 | 10 | 9 | 9 | 9 | 9 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 6 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
| 11 | 14 | 2 | -2 | -7 | -6 | 1 | 4 | -2 | 7 | 6 | 11 |
| 6 | 1 | -2 | -2 | 7 | 0 | 0 | 0 | 51 | 3 | 2 | 4 |
|
Growth YoY PAT Growth YoY% | 13.3 | 302.8 | -78.3 | -104.1 | -332.6 | -143.6 | -89.1 | 846.1 | -299.3 | 166.4 | 776.9 | 74.7 |
| 10.2 | 24.4 | 9.4 | -1.3 | -25.7 | -17.7 | 0.8 | 8.7 | -100.2 | 9.9 | 7.4 | 11.6 |
| 0.1 | 0.6 | 0.1 | 0.0 | -0.3 | -0.3 | -0.1 | 0.1 | -2.1 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 10.3 | 49.3 | -26.7 | 52.2 | 23.0 | -28.1 | -47.2 | 108.1 | 85.5 | 6.5 | -3.1 | 9.4 |
| 41 | 63 | 58 | 59 | 58 | 37 | 26 | 54 | 118 | 130 | 134 | 131 |
Operating Profit Operating ProfitCr |
| 29.5 | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 | 33.1 |
Other Income Other IncomeCr | 3 | 8 | 11 | 12 | 16 | 20 | 14 | 22 | 57 | 18 | 13 | 16 |
Interest Expense Interest ExpenseCr | 16 | 10 | 10 | 27 | 34 | 42 | 45 | 40 | 41 | 42 | 38 | 36 |
Depreciation DepreciationCr | 16 | 13 | 12 | 27 | 34 | 33 | 30 | 27 | 24 | 24 | 23 | 23 |
| -12 | 8 | -6 | -5 | 8 | -6 | -42 | -6 | 48 | 7 | -2 | 22 |
| 0 | 4 | -7 | 2 | 1 | -2 | -1 | -4 | 9 | 4 | 52 | 61 |
|
| 32.3 | 133.8 | -70.4 | -680.9 | 191.0 | -163.8 | -901.6 | 96.4 | 2,682.6 | -92.6 | -2,005.7 | 28.3 |
| -21.4 | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 | -19.9 |
| -0.4 | 0.5 | 0.1 | -0.3 | 0.2 | -0.1 | -1.8 | -0.2 | 1.7 | 0.3 | -2.5 | -1.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| 469 | 520 | 503 | 493 | 469 | 466 | 450 | 452 | 475 | 472 | 437 | 441 |
Current Liabilities Current LiabilitiesCr | 81 | 79 | 88 | 87 | 215 | 375 | 387 | 384 | 340 | 305 | 275 | 282 |
Non Current Liabilities Non Current LiabilitiesCr | 262 | 233 | 295 | 364 | 390 | 414 | 456 | 471 | 416 | 417 | 417 | 420 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 299 | 396 | 328 | 244 | 356 | 553 | 637 | 729 | 597 | 582 | 538 | 572 |
Non Current Assets Non Current AssetsCr | 735 | 770 | 929 | 1,073 | 1,076 | 1,058 | 987 | 913 | 992 | 974 | 933 | 917 |
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 | 30 | -30 | -52 | -10 | 28 | -18 | -18 | 91 | 82 | 60 | 40 |
Investing Cash Flow Investing Cash FlowCr | -50 | -116 | 16 | -10 | -11 | 4 | 52 | -56 | 10 | -12 | -25 |
Financing Cash Flow Financing Cash FlowCr | 26 | 153 | 40 | 4 | -20 | 20 | 4 | -47 | -80 | -41 | -32 |
|
Free Cash Flow Free Cash FlowCr | 30 | -31 | -79 | -39 | 28 | -18 | -19 | 91 | 79 | 60 | 32 |
| -246.8 | -725.5 | -4,224.6 | 137.1 | 435.4 | 433.5 | 43.8 | -6,126.1 | 213.6 | 2,111.0 | -72.9 |
CFO To EBITDA CFO To EBITDA% | 178.9 | -131.6 | -1,062.8 | -26.1 | 46.9 | -37.3 | -95.7 | 232.9 | 147.5 | 110.0 | 87.8 |
| 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 | 436 | 417 | 564 | 664 | 452 | 126 | 253 | 326 | 328 | 422 | 436 |
Price To Earnings Price To Earnings | 0.0 | 57.0 | 0.0 | 0.0 | 185.0 | 0.0 | 0.0 | 0.0 | 12.9 | 92.3 | 0.0 |
Price To Sales Price To Sales | 7.5 | 4.8 | 8.9 | 6.9 | 3.8 | 1.5 | 5.7 | 3.5 | 1.9 | 2.3 | 2.4 |
Price To Book Price To Book | 0.9 | 0.8 | 1.1 | 1.3 | 0.9 | 0.3 | 0.5 | 0.7 | 0.7 | 0.8 | 0.9 |
| 37.5 | 26.9 | 166.4 | 26.3 | 12.9 | 10.1 | 34.7 | 19.1 | 12.2 | 13.5 | 16.6 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 66.0 | 67.2 | 76.5 | 99.6 | 100.0 | 81.5 | 61.5 | 63.4 | 68.8 |
| 29.5 | 26.7 | 7.8 | 39.1 | 51.2 | 57.0 | 42.6 | 41.8 | 32.0 | 29.7 | 25.3 |
| -21.4 | 4.8 | 1.9 | -7.5 | 5.5 | -4.9 | -93.0 | -1.6 | 22.1 | 1.6 | -30.4 |
| 0.6 | 2.3 | 0.5 | 2.6 | 5.1 | 4.0 | 0.3 | 3.6 | 9.6 | 5.3 | 4.0 |
| -2.5 | 0.8 | 0.2 | -1.4 | 1.3 | -0.8 | -8.7 | -0.3 | 7.6 | 0.6 | -11.6 |
| -1.2 | 0.4 | 0.1 | -0.5 | 0.5 | -0.3 | -2.6 | -0.1 | 2.4 | 0.2 | -3.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Prozone Realty Ltd., formerly known as Prozone Intu Properties Ltd. (rebranded in May 2023), is a leading Indian real estate developer focused on creating large-scale, integrated mixed-use developments across high-growth urban corridors. The company operates as a retail-led developer with a strategic emphasis on Tier II and Tier III cities, while actively expanding into Tier I markets—particularly the Mumbai Metropolitan Region (MMR). It develops, owns, and operates shopping malls, commercial spaces, and residential projects across key Indian cities including Aurangabad, Coimbatore, Nagpur, Indore, and Mumbai.
Founded by Mr. Nikhil Chaturvedi, a first-generation entrepreneur, the company is managed under a strong promoter-cum-institutional ownership structure, with strategic backing from global investors such as Intu Properties (UK), Old Mutual Group, Triangle Fund (South Africa), and Lewis Trust Group (UK).
---
### **Business Model & Strategy**
Prozone Realty follows a **dual business model** designed for financial sustainability and long-term value creation:
1. **Build & Lease (25% of land parcel)**
- Dedicated to **retail and commercial leasing**, generating stable, recurring annuity income.
- Develops **regional shopping and leisure destinations** as G+1 horizontal malls with racetrack-style circulation for optimal footfall.
- Assets are **debt-free** and self-sustained through internal cash flows.
- Focus on **tenant mix optimization** with anchor brands including H&M, Marks & Spencer, Reliance Trends, Shoppers Stop, Croma, Zudio, Hamleys, and Inox Multiplex.
2. **Build & Sell (75% of land parcel)**
- Covers **residential and commercial developments**, providing high-velocity cash inflows.
- Used to **fund the 'Build & Lease' retail model**, enabling a self-funding, scalable development cycle.
- Emphasizes **infrastructure-first development**: clubhouses, approvals, and site readiness are completed *before* project launch, enhancing credibility and accelerating sales.
This integrated model allows Prozone to create **debt-free annuity-generating retail assets**, while maintaining healthy free cash flow for future expansion.
---
### **Land Bank & Development Pipeline**
- **Total Fully Paid-Up Land Bank:** **15.54 million sq. ft.** in prime urban locations (as of Nov 2025).
- **Developed Area:** 2.10 million sq. ft.
- **Remaining Monetization Potential:** Over **13.44 million sq. ft.** across phased developments.
- **Strategic Locations:** High-growth corridors in **Aurangabad, Coimbatore, Nagpur, Indore, and Mumbai**.
- All land holdings are **100% debt-free**, providing significant strategic and financial flexibility.
---
### **Core Projects & Operational Performance**
#### **Retail Portfolio**
- **Flagship Malls:**
- **Aurangabad Mall** – 86% occupancy (stabilized), key anchor tenants attract strong regional footfall.
- **Coimbatore Mall** – **96% occupancy**, one of the highest in the portfolio; a dominant retail hub.
- **Prozone Trade Centre, Aurangabad** – A major commercial and business destination.
- **Footfall & Retailer Sales (FY2025):**
- **20.8 million visitors** across properties.
- **₹7.66 billion** in retailer sales—**above pre-pandemic levels**.
- **27% YoY footfall growth** (up to 23.5 million visitors in FY24), reflecting recovery and strong consumer engagement.
- **Gross Leasable Area (GLA):**
- Total **>9.67 lakh sq. ft. leased** as of Mar 2024.
- Additional **36,000 sq. ft. under active leasing discussions**.
- Expansion to add **250,000 sq. ft. of new retail space** at Coimbatore Mall planned.
#### **Residential & Mixed-Use Projects**
- **Nagpur:**
- Over **168 units delivered**; strong sales response due to pre-infrastructure readiness.
- **Coimbatore (Prozone Palms):**
- Phase 1: **291 units sold**, 202 booked as of FY2020.
- Generated **₹14 crore in sales (Sep 2024)** and **₹23 crore in cumulative collections**.
- **Indore:**
- Phase 1 residential plots **fully sold out**.
- Phase 2 sales **launched and gaining traction**.
---
### **Expansion & Growth Initiatives**
#### **Strategic Entry into Tier I Markets**
- **Mumbai Metropolitan Region (MMR):**
- Joint venture formed in FY2025 for an **SRA redevelopment project**, marking a strategic foothold in Mumbai.
- Leveraging in-house expertise in **large-scale residential and retail development** to create **integrated lifestyle destinations**.
- Focus on **high-density micro-markets** with strong local demand, transit access, and redevelopment potential.
#### **Redevelopment & Partnerships**
- Expansion via **strategic partnerships** with credible developers and brands.
- Acquisition of **Probliss Realty Pvt. Ltd. in FY25** strengthens the development pipeline.
- Formed dedicated vehicles for project execution under SPVs.
#### **Sustainability & Innovation**
- **Solar Power Expansion:**
- Installed solar plants at Aurangabad and Coimbatore malls.
- Expected annual savings: **₹5 crores post payback**.
- **E-commerce Integration:** Exploring a digital platform for mall store deliveries.
- **Customer Engagement:** Enhanced use of **CRM systems and digital marketing** to boost sales efficiency and buyer experience.
---
### **Financial Performance (FY2024)**
- **Total Revenue:** ₹583.4 million (vs ₹725.3 million in FY23; decline due to project timing).
- **Segment Revenue (FY2024):**
- **Leasing Segment:** ₹1,119.85 crores (approx. 60.7% of total revenue).
- **Outright Sales:** ₹725.28 crores.
- **Segment Profitability:**
- Leasing: **Profit before tax & interest of ₹533.18 crores**.
- Outright Sales: **Loss of ₹145.44 crores**, attributed to timing and development costs.
- **Capital Employed (as of Mar 2024):**
- Leasing: ₹1,045.04 crores
- Outright Sales: ₹2,104.79 crores
- **Financial Structure:**
- **Low leverage, debt-free land holdings**, and strong balance sheet support disciplined capital allocation and financial resilience.
- Refinanced Aurangabad mall debt, **reducing interest cost by 180 bps**.
---
### **Ownership & Corporate Structure**
- **Promoter & Investor Base:**
- In FY2025, the **Chaturvedi family** and **Apax Trust** consolidated **majority ownership**, enhancing strategic alignment.
- Strong institutional backing from **Intu Properties (UK), Old Mutual, Triangle Fund (SA), and Lewis Trust (UK)**.
- **Subsidiaries & Joint Ventures:**
- **Subsidiaries:** Prozone Developers and Realtors Pvt Ltd, Omni Infrastructure Pvt Ltd, Hagwood Commercial Developers Pvt Ltd (61.5%), Empire Mall Pvt Ltd.
- **Jointly Controlled:** Calendula Commerce Pvt Ltd (18.55%), Moontown Trading, and Emerald Buildhome.
- International presence via **Prozone Liberty International Limited (Singapore)**.
---
### **Risks & Mitigation**
- **Economic Risks:** Exposure to global volatility, inflation, and geopolitical tensions impacting consumer spending.
- *Mitigation:* Financial discipline, portfolio diversification, and operational flexibility.
- **Business Risks:** Shifts in consumer behavior due to e-commerce growth.
- *Mitigation:* Focus on **experiential retail**, digital integration, loyalty programs, and hybrid physical+online models.
- **Urbanization & Market Risk:** Managed through **location selection in high-demand corridors**, phased development, and deep local market understanding.