Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Prozone Realty Ltd

PROZONER
NSE
58.27
6.17%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Prozone Realty Ltd

PROZONER
NSE
58.27
6.17%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
889Cr
Close
Close Price
58.27
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
4.55
Revenue
Revenue
195Cr
Rev Gr TTM
Revenue Growth TTM
10.15%
PAT Gr TTM
PAT Growth TTM
165.46%
Peer Comparison
How does PROZONER stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PROZONER
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
565438415232494553384658
Growth YoY
Revenue Growth YoY%
88.787.042.3-33.4-7.3-39.928.68.42.418.8-5.529.8
Expenses
ExpensesCr
413522274525342747202935
Operating Profit
Operating ProfitCr
141816156715176181723
OPM
OPM%
25.634.041.635.411.821.730.038.811.548.037.839.1
Other Income
Other IncomeCr
14123212237333
Interest Expense
Interest ExpenseCr
111011138910109999
Depreciation
DepreciationCr
666665666666
PBT
PBTCr
11142-2-7-614-27611
Tax
TaxCr
61-2-2700051324
PAT
PATCr
6134-1-13-604-53437
Growth YoY
PAT Growth YoY%
13.3302.8-78.3-104.1-332.6-143.6-89.1846.1-299.3166.4776.974.7
NPM
NPM%
10.224.49.4-1.3-25.7-17.70.88.7-100.29.97.411.6
EPS
EPS
0.10.60.10.0-0.3-0.3-0.10.1-2.10.10.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
58866396118854593173185179195
Growth
Revenue Growth%
10.349.3-26.752.223.0-28.1-47.2108.185.56.5-3.19.4
Expenses
ExpensesCr
4163585958372654118130134131
Operating Profit
Operating ProfitCr
17235386148193956554565
OPM
OPM%
29.526.77.839.151.257.042.641.832.029.725.333.1
Other Income
Other IncomeCr
3811121620142257181316
Interest Expense
Interest ExpenseCr
161010273442454041423836
Depreciation
DepreciationCr
161312273433302724242323
PBT
PBTCr
-128-6-58-6-42-6487-222
Tax
TaxCr
04-721-2-1-4945261
PAT
PATCr
-1241-77-4-42-1383-54-39
Growth
PAT Growth%
32.3133.8-70.4-680.9191.0-163.8-901.696.42,682.6-92.6-2,005.728.3
NPM
NPM%
-21.44.81.9-7.55.5-4.9-93.0-1.622.11.6-30.4-19.9
EPS
EPS
-0.40.50.1-0.30.2-0.1-1.8-0.21.70.3-2.5-1.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
313131313131313131313131
Reserves
ReservesCr
469520503493469466450452475472437441
Current Liabilities
Current LiabilitiesCr
81798887215375387384340305275282
Non Current Liabilities
Non Current LiabilitiesCr
262233295364390414456471416417417420
Total Liabilities
Total LiabilitiesCr
1,0341,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,489
Current Assets
Current AssetsCr
299396328244356553637729597582538572
Non Current Assets
Non Current AssetsCr
7357709291,0731,0761,058987913992974933917
Total Assets
Total AssetsCr
1,0341,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,489

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
30-30-52-1028-18-1891826040
Investing Cash Flow
Investing Cash FlowCr
-50-11616-10-11452-5610-12-25
Financing Cash Flow
Financing Cash FlowCr
26153404-20204-47-80-41-32
Net Cash Flow
Net Cash FlowCr
674-16-2638-12127-18
Free Cash Flow
Free Cash FlowCr
30-31-79-3928-18-1991796032
CFO To PAT
CFO To PAT%
-246.8-725.5-4,224.6137.1435.4433.543.8-6,126.1213.62,111.0-72.9
CFO To EBITDA
CFO To EBITDA%
178.9-131.6-1,062.8-26.146.9-37.3-95.7232.9147.5110.087.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
436417564664452126253326328422436
Price To Earnings
Price To Earnings
0.057.00.00.0185.00.00.00.012.992.30.0
Price To Sales
Price To Sales
7.54.88.96.93.81.55.73.51.92.32.4
Price To Book
Price To Book
0.90.81.11.30.90.30.50.70.70.80.9
EV To EBITDA
EV To EBITDA
37.526.9166.426.312.910.134.719.112.213.516.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.066.067.276.599.6100.081.561.563.468.8
OPM
OPM%
29.526.77.839.151.257.042.641.832.029.725.3
NPM
NPM%
-21.44.81.9-7.55.5-4.9-93.0-1.622.11.6-30.4
ROCE
ROCE%
0.62.30.52.65.14.00.33.69.65.34.0
ROE
ROE%
-2.50.80.2-1.41.3-0.8-8.7-0.37.60.6-11.6
ROA
ROA%
-1.20.40.1-0.50.5-0.3-2.6-0.12.40.2-3.7
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.