Login
Home
Charts
Search
Watchlist
Products

Prozone Realty Ltd

PROZONER·NSE
52.19-0.08%Wed, 23 Sept '26

Prozone Realty Ltd

PROZONER
NSE
52.19
-0.08%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
796Cr
Close
Close Price
52.19
Industry
Industry
Miscellaneous
PE
Price To Earnings
69.59
PS
Price To Sales
5.74
Revenue
Revenue
139Cr
Rev Gr TTM
Revenue Growth TTM
-9.87%
PAT Gr TTM
PAT Growth TTM
134.32%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
38415232494553746581915
Growth YoY
Revenue Growth YoY%
42.3-33.4-7.3-39.928.68.42.4-77.0-5.529.8-63.9105.7
Expenses
ExpensesCr
222745253427471129352221
Operating Profit
Operating ProfitCr
16156715176-31723-3-5
OPM
OPM%
41.635.411.821.730.038.811.5-43.737.839.1-16.8-35.6
Other Income
Other IncomeCr
321223713311
Interest Expense
Interest ExpenseCr
1113891010919911
Depreciation
DepreciationCr
666566616611
PBT
PBTCr
2-2-7-614-2-4611-3-7
Tax
TaxCr
-2-2700051024-10
PAT
PATCr
4-1-13-604-5343741
Growth YoY
PAT Growth YoY%
-78.3-104.1-332.6-143.6-89.1846.1-299.3166.4776.974.7107.4-65.6
NPM
NPM%
9.4-1.3-25.7-17.70.88.7-100.251.07.411.620.58.5
EPS
EPS
0.10.0-0.3-0.3-0.10.1-2.10.10.10.10.40.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
38415232494553746581915
Growth YoY
Revenue Growth YoY%
42.3-33.4-7.3-39.928.68.42.4-77.0-5.529.8-63.9105.7
Expenses
ExpensesCr
222745253427471129352221
Operating Profit
Operating ProfitCr
16156715176-31723-3-5
OPM
OPM%
41.635.411.821.730.038.811.5-43.737.839.1-16.8-35.6
Other Income
Other IncomeCr
321223713311
Interest Expense
Interest ExpenseCr
1113891010919911
Depreciation
DepreciationCr
666566616611
PBT
PBTCr
2-2-7-614-2-4611-3-7
Tax
TaxCr
-2-2700051024-10
PAT
PATCr
4-1-13-604-5343741
Growth YoY
PAT Growth YoY%
-78.3-104.1-332.6-143.6-89.1846.1-299.3166.4776.974.7107.4-65.6
NPM
NPM%
9.4-1.3-25.7-17.70.88.7-100.251.07.411.620.58.5
EPS
EPS
0.10.0-0.3-0.3-0.10.1-2.10.10.10.10.40.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
866396118854593173185179195139
Growth
Revenue Growth%
49.3-26.752.223.0-28.1-47.2108.185.56.5-3.19.2-9.9
Expenses
ExpensesCr
63585958372654118130134119107
Operating Profit
Operating ProfitCr
23538614819395655457732
OPM
OPM%
26.77.839.151.257.042.641.832.029.725.339.322.8
Other Income
Other IncomeCr
8111216201422571813188
Interest Expense
Interest ExpenseCr
101027344245404142384420
Depreciation
DepreciationCr
131227343330272424232314
PBT
PBTCr
8-6-58-6-42-6487-2286
Tax
TaxCr
4-721-2-1-49452105
PAT
PATCr
41-77-4-42-1383-541815
Growth
PAT Growth%
133.8-70.4-680.9191.0-163.8-901.696.42,682.6-92.6-2,005.7132.9134.3
NPM
NPM%
4.81.9-7.55.5-4.9-93.0-1.622.11.6-30.49.211.1
EPS
EPS
0.50.1-0.30.2-0.1-1.8-0.21.70.3-2.50.70.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
866396118854593173185179195139
Growth
Revenue Growth%
49.3-26.752.223.0-28.1-47.2108.185.56.5-3.19.2-9.9
Expenses
ExpensesCr
63585958372654118130134119107
Operating Profit
Operating ProfitCr
23538614819395655457732
OPM
OPM%
26.77.839.151.257.042.641.832.029.725.339.322.8
Other Income
Other IncomeCr
8111216201422571813188
Interest Expense
Interest ExpenseCr
101027344245404142384420
Depreciation
DepreciationCr
131227343330272424232314
PBT
PBTCr
8-6-58-6-42-6487-2286
Tax
TaxCr
4-721-2-1-49452105
PAT
PATCr
41-77-4-42-1383-541815
Growth
PAT Growth%
133.8-70.4-680.9191.0-163.8-901.696.42,682.6-92.6-2,005.7132.9134.3
NPM
NPM%
4.81.9-7.55.5-4.9-93.0-1.622.11.6-30.49.211.1
EPS
EPS
0.50.1-0.30.2-0.1-1.8-0.21.70.3-2.50.70.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3131313131313131313131
Reserves
ReservesCr
520503493469466450452475472431419
Current Liabilities
Current LiabilitiesCr
798887215375387384340305275266
Non Current Liabilities
Non Current LiabilitiesCr
233295364390414456471416417417664
Total Liabilities
Total LiabilitiesCr
1,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,418
Current Assets
Current AssetsCr
396328244356553637729597582538525
Non Current Assets
Non Current AssetsCr
7709291,0731,0761,058987913992974933893
Total Assets
Total AssetsCr
1,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,418
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
3131313131313131313131
Reserves
ReservesCr
520503493469466450452475472431419
Current Liabilities
Current LiabilitiesCr
798887215375387384340305275266
Non Current Liabilities
Non Current LiabilitiesCr
233295364390414456471416417417664
Total Liabilities
Total LiabilitiesCr
1,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,418
Current Assets
Current AssetsCr
396328244356553637729597582538525
Non Current Assets
Non Current AssetsCr
7709291,0731,0761,058987913992974933893
Total Assets
Total AssetsCr
1,1661,2571,3171,4321,6111,6241,6411,5891,5561,4711,418

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-30-52-1028-18-189182604074
Investing Cash Flow
Investing Cash FlowCr
-11616-10-11452-5610-12-2571
Financing Cash Flow
Financing Cash FlowCr
153404-20204-47-80-41-32-109
Net Cash Flow
Net Cash FlowCr
74-16-2638-12127-1836
Free Cash Flow
Free Cash FlowCr
-31-79-3928-18-199179603269
CFO To PAT
CFO To PAT%
-725.5-4,224.6137.1435.4433.543.8-6,126.1213.62,111.0-72.9412.1
CFO To EBITDA
CFO To EBITDA%
-131.6-1,062.8-26.146.9-37.3-95.7232.9147.5110.087.896.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-30-52-1028-18-189182604074
Investing Cash Flow
Investing Cash FlowCr
-11616-10-11452-5610-12-2571
Financing Cash Flow
Financing Cash FlowCr
153404-20204-47-80-41-32-109
Net Cash Flow
Net Cash FlowCr
74-16-2638-12127-1836
Free Cash Flow
Free Cash FlowCr
-31-79-3928-18-199179603269
CFO To PAT
CFO To PAT%
-725.5-4,224.6137.1435.4433.543.8-6,126.1213.62,111.0-72.9412.1
CFO To EBITDA
CFO To EBITDA%
-131.6-1,062.8-26.146.9-37.3-95.7232.9147.5110.087.896.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
417564664452126253326328422436625796
Price To Earnings
Price To Earnings
57.0185.012.992.358.569.6
Price To Sales
Price To Sales
4.88.96.93.81.55.73.51.92.32.43.25.7
Price To Book
Price To Book
0.81.11.30.90.30.50.70.70.80.91.41.8
EV To EBITDA
EV To EBITDA
26.9166.426.312.910.134.719.112.213.516.715.743.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
41.755.760.370.590.588.774.054.455.659.662.962.9
OPM
OPM%
26.77.839.151.257.042.641.832.029.725.339.322.8
NPM
NPM%
4.81.9-7.55.5-4.9-93.0-1.622.11.6-30.49.211.1
ROCE
ROCE%
2.30.52.65.14.00.33.69.65.34.06.56.5
ROE
ROE%
0.80.2-1.41.3-0.8-8.7-0.37.60.6-11.84.04.0
ROA
ROA%
0.40.1-0.50.5-0.3-2.6-0.12.40.2-3.71.31.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
417564664452126253326328422436625796
Price To Earnings
Price To Earnings
57.0185.012.992.358.569.6
Price To Sales
Price To Sales
4.88.96.93.81.55.73.51.92.32.43.25.7
Price To Book
Price To Book
0.81.11.30.90.30.50.70.70.80.91.41.8
EV To EBITDA
EV To EBITDA
26.9166.426.312.910.134.719.112.213.516.715.743.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
41.755.760.370.590.588.774.054.455.659.662.962.9
OPM
OPM%
26.77.839.151.257.042.641.832.029.725.339.322.8
NPM
NPM%
4.81.9-7.55.5-4.9-93.0-1.622.11.6-30.49.211.1
ROCE
ROCE%
2.30.52.65.14.00.33.69.65.34.06.56.5
ROE
ROE%
0.80.2-1.41.3-0.8-8.7-0.37.60.6-11.84.04.0
ROA
ROA%
0.40.1-0.50.5-0.3-2.6-0.12.40.2-3.71.31.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
- **Prozone Realty Ltd** - Prozone Realty Ltd is a retail-led developer that builds and runs large shopping centres and residential projects, mostly in India’s faster-urbanising Tier-2 and Tier-3 cities. It was incorporated in 2007 and later secured investment from the UK’s Intu Properties, and rebranded from Prozone Intu Properties to Prozone Realty in May 2023 to sharpen its focus on high-quality mixed-use developments. The recurring approach is a two-speed model: a “Build & Lease” portfolio of malls that throws off steady rental income, and a “Build & Sell” residential-and-commercial engine that turns land into one-time sales proceeds, with each side feeding the other. # Business segments Three engines at different stages - two dominant regional malls that are being sold to unlock capital, a residential-for-sale pipeline that funded the malls in the first place, and a land bank that supplies both - all built on a fully paid-up land reserve. ## 1. Operating retail malls: the cash-generating anchors **Two regionally dominant shopping centres in Aurangabad and Coimbatore that earn recurring rent from national and international brands, and are now being sold to recycle capital into a premium Mumbai market entry.** - **Fixed rent plus a cut of shop sales** - the malls earn income through fixed licence fees with built-in escalations, plus variable rent based on a percentage of each retailer’s turnover, so the company benefits directly when its tenants sell more. - **Designed to dominate their catchment** - both malls use a Ground+1 horizontal layout with racetrack circulation and large parking areas, which makes them the default shopping and leisure destination for their entire region rather than just another high-street option. - **Tenant mix pulls crowds** - the malls house brands such as H&M, Marks & Spencer, INOX multiplexes, Shoppers Stop, Zudio and Croma, creating a combination of fashion, entertainment and daily needs that drew more than 20.8 million footfalls and generated retailer sales of ₹7.66 billion in FY25. ## 2. Residential and commercial development: the capital-unlocking engine **A “Build & Sell” pipeline of apartments, plots and office space across four cities that turns land into upfront cash, which historically funded the construction of the retail malls.** - **Infrastructure built before the first sale** - the company completes the entire clubhouse, site infrastructure and all regulatory approvals before launching a project, which it uses as a unique selling point to build buyer confidence and accelerate sales velocity in markets where credibility is scarce. - **Coimbatore towers delivering units now** - Phase 1 of the Coimbatore residential project comprises 540 apartments across three 18-floor towers; 402 units have been sold for ₹2,167 million, and handovers have begun with 88 units delivered across the Manhattan and Splendour towers. - **Nagpur: homes and future retail on one site** - 254 of 336 launched apartments have been sold for ₹1,780 million, with 209 units already handed over, while the same 15.7-acre parcel also holds 0.5 million sq. ft. of retail space under advanced approvals and a catchment population of 4.5 million. - **Indore plots and a Mumbai joint venture** - the Indore township on 43.5 acres is selling plotted developments in phases, with Phase 1A complete and Phase 1B sales underway. In Mumbai, the company entered the MMR market through a joint-venture SRA redevelopment project where Phase 1 and Phase 2 together have booked 806 of 1,015 launched units. ## 3. Land bank: the fully paid-up foundation **A 15.32 million sq. ft. land reserve, entirely debt-free and already owned, that supplies both the mall and residential pipelines without carrying-cost pressure.** - **No land debt, no hurry** - the entire land bank is fully paid-up and carries no debt, which means the company can phase development according to market demand rather than being forced to launch projects to service land loans. - **Prime locations in growing cities** - the land sits in high-growth urban corridors, with 2.10 million sq. ft. already developed and 13.23 million sq. ft. under various stages of development as of FY25, giving the company a long runway of projects it can activate when conditions are right. - **Land retained even when malls are sold** - in the mall disinvestment to Inorbit, vacant land parcels totalling roughly 6.44 acres from the Aurangabad SPV and 9.82 acres from the Coimbatore SPV are being hived off into separate wholly-owned subsidiaries that Prozone will keep, so the company exits the operating assets but holds onto the development land. # Group structure and partners **A network of project-specific SPVs, recently consolidated to 100% ownership in the core mall entities, with a restructured promoter group that ended years of ownership uncertainty.** - **Each city sits in its own company** - the business operates through separate Special Purpose Vehicles for each major project, with the parent company charging a management consultancy fee to these SPVs and providing loans at interest rates between 7% and 8.5% per annum to subsidiaries/SPVs and at 10% to others. - **Promoter stability after a decade of flux** - in December 2024, Apax Trust (whose beneficiaries are the family of Managing Director Nikhil Chaturvedi) acquired a 28.83% stake from the Mauritius-based seller Nailsfield Limited, taking combined promoter holding to 38.04% and ending a period of fragmented control. - **Original DNA from UK retail real estate** - the company was jointly developed with Intu Properties Plc, one of the UK’s largest retail real estate companies, which provided the design and mall-management expertise that shaped its early projects, while at the SPV level it secured investment from Old Mutual of South Africa and the Lewis Trust Group of the UK.

Documents — Prozone Realty Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/k6qgvh65e3f0j509j3lg39hr.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/v9ifhy1key3wz84i82us5ebr.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/cn8izri1hn67d83mwed22fpk.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/2tci51v87m7kr9n2ci6jougo.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/9fvdeuh7mkowapat1xxyyb8r.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/43a42iaaxpxve04fnz8ew94z.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/l8itutdwgc56a59syjqez6gr.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/kyqm6ua91barestbjojx26u7.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/pjdyk4vqvncnkhtz99oskri0.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/nfxk87zhn5zw5qe3lpu81rm9.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/7bntvkhbns8u8ybtq8f1y8l2.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/01ki7997z0hlgd79rm66ybvl.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/u0qkwv6oikvwvftr1y6i7j6t.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/m02p41osbqvqmug0h2niawt1.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/ikn0bksni2ix9r9xtqycykk4.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/3ipi7640xpwcgl2z5chehqwp.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/ru0bmcqvbekduirpl9pjnxth.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/se9briq6l5sh29ezzlh15do2.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/ngm89parjrm028kzm0v2cjkl.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/krf2s2vj8hzuypw53hppcxg6.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/4xo0vpo81aunt2cwl1gm0dvb.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/7q3pt7mo0wnjd1b3e2pjfa9f.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/f64yif4ttcaxvb78gfwbla1c.pdf