Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,894Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

RAYMONDREL
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 188.7 | 207.7 | 721.1 |
| 112 | 211 | 78 | 103 | 351 | 605 | 666 |
Operating Profit Operating ProfitCr |
| 13.5 | 6.7 | 15.0 | 12.6 | 6.3 | 13.1 | 12.1 |
Other Income Other IncomeCr | 0 | 1 | 1 | 0 | 18 | 10 | 8 |
Interest Expense Interest ExpenseCr | 10 | 11 | 12 | 13 | 15 | 26 | 17 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 5 | 5 | 5 |
| 7 | 4 | 2 | 2 | 21 | 70 | 77 |
| 0 | -1 | -1 | -1 | 5 | 10 | 10 |
|
Growth YoY PAT Growth YoY% | | | | | 121.8 | 1,123.2 | 2,118.9 |
| 5.7 | 2.2 | 3.3 | 2.1 | 4.4 | 8.7 | 8.8 |
| 320.0 | 29.8 | 18.2 | 18.6 | 2.5 | 9.0 | 10.0 |
| Financial Year | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 16,140.4 | 244.2 |
| 22 | 504 | 1,724 |
Operating Profit Operating ProfitCr |
| -543.7 | 10.8 | 11.4 |
Other Income Other IncomeCr | 1 | 2 | 36 |
Interest Expense Interest ExpenseCr | 27 | 46 | 70 |
Depreciation DepreciationCr | 0 | 1 | 16 |
| -45 | 15 | 170 |
| -1 | -2 | 25 |
|
| | 140.1 | 720.8 |
| -1,273.1 | 3.1 | 7.5 |
| -2,953.6 | 137.1 | 40.2 |
| Financial Year | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 2 | 67 |
| -48 | -31 | 1,276 |
Current Liabilities Current LiabilitiesCr | 200 | 321 | 1,481 |
Non Current Liabilities Non Current LiabilitiesCr | 562 | 936 | 1,762 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 737 | 1,265 | 4,155 |
Non Current Assets Non Current AssetsCr | 25 | 40 | 430 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -226 | -237 |
Investing Cash Flow Investing Cash FlowCr | -6 | -7 |
Financing Cash Flow Financing Cash FlowCr | 234 | 261 |
|
Free Cash Flow Free Cash FlowCr | -228 | -238 |
| 510.7 | -1,331.2 |
CFO To EBITDA CFO To EBITDA% | 1,195.9 | -388.2 |
| Financial Year | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 |
| -12.1 | 7.3 |
Profitability Ratios Profitability Ratios |
| 20,120.7 | 129.7 |
| -543.7 | 10.8 |
| -1,273.1 | 3.1 |
| -10.0 | 14.1 |
| 91.7 | -61.1 |
| -5.8 | 1.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Raymond Realty Limited (**RRL**) is a leading pure-play branded real estate developer in India, having successfully demerged from the **Raymond Limited** conglomerate in **2025**. The company has rapidly established itself as a top-10 player in the **Mumbai Metropolitan Region (MMR)**, transitioning from a land-owning division into a high-velocity execution engine. With a total **Gross Development Value (GDV)** pipeline of approximately **₹43,000 crore**, the company combines the monetization of a massive **100-acre** owned land bank in **Thane** with an aggressive, asset-light expansion strategy across Mumbai’s most coveted corridors.
---
### **Strategic Growth Engines: The Dual-Track Model**
Raymond Realty operates a "build fast, sell fast" strategy designed to maximize **Internal Rate of Return (IRR)** and **Return on Capital Employed (ROCE)**, which has historically reached **26%**.
* **Engine 1: Thane Land Monetization (The "Cash Cow"):**
The company owns a contiguous **100-acre** land parcel in **Thane** with a total revenue potential of **~₹25,000 crore**.
* **Active Development:** Currently, **55 acres** are under development (**~0.58 crore sq. ft.** RERA carpet).
* **Future Pipeline:** **60 acres** remain unlaunched, representing **₹16,000 crore** in GDV to be activated over the next **7–8 years**.
* **Engine 2: Asset-Light JDA Expansion:**
To diversify beyond Thane, RRL is aggressively pursuing **Joint Development Agreements (JDA)**. This model minimizes upfront land acquisition costs and accelerates market entry.
* **Portfolio:** **7 JDAs** signed in prime locations including **Bandra, BKC, Mahim, Sion, Wadala, and Kandivali**.
* **Target:** Aiming for **50%** of annual pre-sales to originate from JDA projects by **FY28** (up from **22%** in **FY25**).
---
### **Product Segmentation & Brand Architecture**
The company has developed a tiered branding strategy to capture diverse buyer segments, ensuring high absorption rates across different price points.
| Brand / Segment | Target Audience | Key Projects | Features |
| :--- | :--- | :--- | :--- |
| **Ten X (Aspirational)** | Mid-income / First-time buyers | Ten X Habitat, Ten X Era, District 9 | High-density, high-amenity, "Next-Gen" living. |
| **The Address by GS (Premium)** | Upgraders / Professionals | The Address (Thane, Bandra, Wadala) | Larger configurations (**3–6 BHK**), premium finishes. |
| **Invictus by GS (Luxury)** | Ultra-High Net Worth (UHNW) | Invictus (Thane, BKC) | Exclusive **4.5 BHK** and above, ultra-luxury amenities. |
---
### **Project Portfolio & Execution Track Record**
RRL is distinguished by its "time to market" of **18–24 months** from project signing to launch and a history of delivering towers up to **2 years ahead** of RERA timelines.
**Operational Status (as of Q3/Q4 FY26):**
| Project Name | Location | Segment | Total RERA Carpet | Sales Status | Construction Status |
| :--- | :--- | :--- | :--- | :--- | :--- |
| **Ten X Habitat** | Thane | Aspirational | **~1.7 msf** | **~99% Sold** | Towers 1-8 OC received; 9-10 finishing. |
| **The Address by GS (S1)** | Thane | Premium | **~0.7 msf** | **~98% Sold** | External/Internal finishing & MEP WIP. |
| **Ten X Era** | Thane | Aspirational | **~0.6 msf** | **~80-88% Sold** | Slab work WIP (up to 37th floor). |
| **Invictus by GS** | Thane | Luxury | **~0.2 msf** | **~78-85% Sold** | 15th floor slab WIP. |
| **The Address by GS** | Bandra | Premium (JDA) | **~0.7 msf** | **~59-65% Sold** | Ground floor/Basement slab WIP. |
| **Invictus by GS** | BKC | Ultra-Luxury | **~0.3-0.4 msf** | **~17% Sold** | Recently launched; high GDV potential. |
| **Ten X District 9** | Thane | Next-Gen | **~9 Acres** | **Launched** | Mar 2026 launch; **₹2,000 Cr** potential. |
---
### **Financial Performance & Capital Discipline**
The company maintains a lean financial profile with a focus on self-funded project cycles and high cash flow visibility.
* **Growth Guidance:** Targeting **20% annual growth** in both revenue and pre-sales.
* **Pre-Sales Momentum:** Achieved **₹3,023 crore** in booking value in **FY26**, a **31% YoY** increase.
* **Profitability Targets:** Current **EBITDA margins** are **~13%** (impacted by accounting for JDA rehab portions and launch costs). Management targets a steady-state **EBITDA margin of 17%–20%** by **FY27**.
* **Liquidity & Debt:**
* **Net Debt:** **~₹605 crore** (well below the **1.0x Net Debt/Equity** ceiling).
* **Liquidity Buffer:** **₹414 crore** in cash/equivalents.
* **Receivables:** Over **₹2,800 crore** from sold inventory, providing strong future cash flow.
* **Credit Ratings:** **CARE A+; Stable** for the parent entity; **CARE A-; Stable** for key subsidiaries.
---
### **The "Integrated Ecosystem" Advantage**
RRL projects are designed as self-contained ecosystems rather than standalone buildings:
* **Retail Integration:** Development of high-street boulevards like **'Park Street'** (**~45,000 sq. ft.**) to provide "walk-to-everything" convenience.
* **Social Infrastructure:** Dual **15,000 sq. ft.** clubhouses and up to **75+ lifestyle amenities** (golf simulators, bowling alleys, skyline pools).
* **Post-Handover Excellence:** Managed via **Rayzone Property Services** (**100% subsidiary**) to maintain brand equity and customer experience long-term.
* **Connectivity Focus:** Strategic selection of sites near the **Eastern Express Highway**, **MTHL**, and upcoming **Metro Lines 4, 4A, 5, and 11**.
---
### **Risk Profile & Mitigation Strategies**
| Risk Category | Description | Mitigation / Context |
| :--- | :--- | :--- |
| **Geographic Concentration** | Heavy reliance on the **Thane** micro-market. | Aggressive expansion into **Bandra, BKC, and Wadala** via JDAs. |
| **Execution Complexity** | Redevelopment and **Slum Rehabilitation (SRA)** in Mumbai JDAs. | Use of wholly-owned subsidiaries (e.g., **Chembur Realty**) to ring-fence project risks. |
| **Funding Model** | **70%+** of project costs funded via customer advances. | High sales velocity and **₹2,800 Cr+** in receivables provide a safety net. |
| **Regulatory/Legal** | **Income Tax Show Cause Notices** (March 2026) and **Labour Code** impacts. | Management has recognized financial impacts (**₹1.79 Cr** for labor) and is contesting tax allegations. |
| **Market Cyclicality** | Sensitivity to interest rates and disposable income. | Focus on "prime connected corridors" which historically show higher resilience. |
---
### **Investment Thesis Summary**
Raymond Realty Limited represents a unique play on the **MMR real estate market**, combining the safety of a massive, low-cost land bank with the high-growth potential of an asset-light JDA developer. With a disciplined capital structure, a proven track record of early delivery, and a strategic pivot toward the high-margin **Ultra-Luxury** segment in Mumbai’s core, the company is positioned to deliver sustained **20% compounding growth** while maintaining a net-cash-positive outlook.