Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Raymond Realty Ltd

RAYMONDREL
NSE
434.70
1.59%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Raymond Realty Ltd

RAYMONDREL
NSE
434.70
1.59%
29 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
2,894Cr
Close
Close Price
434.70
Industry
Industry
Realty - Regional
PE
Price To Earnings
10.82
PS
Price To Sales
1.49
Revenue
Revenue
1,945Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does RAYMONDREL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
RAYMONDREL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
13022692117374696758
Growth YoY
Revenue Growth YoY%
188.7207.7721.1
Expenses
ExpensesCr
11221178103351605666
Operating Profit
Operating ProfitCr
18151415249191
OPM
OPM%
13.56.715.012.66.313.112.1
Other Income
Other IncomeCr
011018108
Interest Expense
Interest ExpenseCr
10111213152617
Depreciation
DepreciationCr
0000555
PBT
PBTCr
7422217077
Tax
TaxCr
0-1-1-151010
PAT
PATCr
7532176067
Growth YoY
PAT Growth YoY%
121.81,123.22,118.9
NPM
NPM%
5.72.23.32.14.48.78.8
EPS
EPS
320.029.818.218.62.59.010.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
35651,945
Growth
Revenue Growth%
16,140.4244.2
Expenses
ExpensesCr
225041,724
Operating Profit
Operating ProfitCr
-1961221
OPM
OPM%
-543.710.811.4
Other Income
Other IncomeCr
1236
Interest Expense
Interest ExpenseCr
274670
Depreciation
DepreciationCr
0116
PBT
PBTCr
-4515170
Tax
TaxCr
-1-225
PAT
PATCr
-4418146
Growth
PAT Growth%
140.1720.8
NPM
NPM%
-1,273.13.17.5
EPS
EPS
-2,953.6137.140.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
0267
Reserves
ReservesCr
-48-311,276
Current Liabilities
Current LiabilitiesCr
2003211,481
Non Current Liabilities
Non Current LiabilitiesCr
5629361,762
Total Liabilities
Total LiabilitiesCr
7621,3044,585
Current Assets
Current AssetsCr
7371,2654,155
Non Current Assets
Non Current AssetsCr
2540430
Total Assets
Total AssetsCr
7621,3044,585

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-226-237
Investing Cash Flow
Investing Cash FlowCr
-6-7
Financing Cash Flow
Financing Cash FlowCr
234261
Net Cash Flow
Net Cash FlowCr
217
Free Cash Flow
Free Cash FlowCr
-228-238
CFO To PAT
CFO To PAT%
510.7-1,331.2
CFO To EBITDA
CFO To EBITDA%
1,195.9-388.2

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00
Price To Earnings
Price To Earnings
0.00.0
Price To Sales
Price To Sales
0.00.0
Price To Book
Price To Book
0.00.0
EV To EBITDA
EV To EBITDA
-12.17.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
20,120.7129.7
OPM
OPM%
-543.710.8
NPM
NPM%
-1,273.13.1
ROCE
ROCE%
-10.014.1
ROE
ROE%
91.7-61.1
ROA
ROA%
-5.81.4
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.