Construction - Real Estate · Founded 1993 · www.nimbusprojectsltd.com · BSE 511714 · NSE NIMBSPROJ · ISIN INE875B01015
No Notes Added Yet
Business
Nimbus Projects Ltd. is an Indian company primarily engaged in real estate development, encompassing residential, commercial, and retail projects. Beyond its core construction activities, the company has diversified into other sectors. It is also involved in the generation of solar energy through its 1.25MW plant and operates a cold storage plant, indicating a broader operational footprint in renewable energy and cold chain logistics. The core business model involves developing and selling real estate properties, while also generating revenue from power sales and cold storage services.
Revenue Mix
While specific revenue breakdowns are not consistently and readily available in public domains, Nimbus Projects Ltd.'s primary segments are:
Real Estate Development: This likely forms the largest portion of its revenue, derived from the sale of developed residential, commercial, and retail properties.
Solar Power Generation: Revenue from the sale of electricity generated by its 1.25MW solar plant.
Cold Storage Operations: Revenue generated from providing cold storage services.
Given its history and sector classification, real estate development is generally understood to be the primary revenue driver, with solar and cold storage as complementary or diversification ventures.
Industry
The Indian real estate sector is highly fragmented, competitive, and cyclical, influenced by economic growth, interest rates, and government policies. Nimbus Projects Ltd. operates within this environment, likely as a regional or local player, given its scale, competing with numerous other developers. Its diversification into solar energy places it in the growing renewable energy sector, while cold storage positions it in the logistics and agricultural infrastructure space, both of which are also competitive but have significant growth potential in India. Its positioning appears to be that of a diversified company leveraging multiple infrastructure-related opportunities rather than a pure-play real estate giant.
MOAT
Nimbus Projects Ltd. does not exhibit strong, conventional competitive advantages like a dominant brand, proprietary technology, or significant economies of scale typically seen in larger players. Potential advantages, if any, could stem from:
Local Market Knowledge: Deep understanding of specific micro-markets where it operates in real estate.
Diversification: Its presence in real estate, solar power, and cold storage could offer some resilience against downturns in any single sector, although this also requires managing diverse operational complexities.
Execution Capabilities: Ability to execute projects efficiently in its chosen niches.
Growth Drivers
Urbanization & Housing Demand: Continued urbanization and a growing middle class in India fuel demand for residential and commercial properties.
Government Initiatives: Policies supporting affordable housing, infrastructure development, and "Smart Cities" can create opportunities for real estate and construction.
Renewable Energy Push: India's aggressive targets for renewable energy capacity expansion provide a conducive environment for solar power generation.
Cold Chain Infrastructure Development: Government focus on reducing post-harvest losses and improving food supply chains drives demand for cold storage facilities.
Economic Growth: Overall economic expansion positively impacts all sectors Nimbus operates in.
Risks
Economic Downturns: Real estate is highly susceptible to economic cycles, interest rate fluctuations, and consumer sentiment.
Regulatory & Policy Changes: Changes in real estate regulations (e.g., RERA), environmental norms, and energy policies can impact project viability and profitability.
Project Delays & Cost Overruns: Common risks in construction, leading to liquidity issues and reduced margins.
Intense Competition: Highly competitive landscapes in real estate, renewable energy, and cold storage can pressure pricing and market share.
Financing Risks: Dependence on external financing for projects, making it vulnerable to credit market conditions and rising borrowing costs.
Dependency on Specific Regions: If operations are concentrated in a few geographies, local market downturns or oversupply can pose significant risks.
Management & Ownership
Nimbus Projects Ltd. is promoted by the Nimbus Group. As a publicly listed company in India, its ownership is distributed among promoters, institutional investors, and the public. The promoter group typically holds a significant stake, which indicates a strong alignment of interests between the management and shareholders. Detailed independent assessments of management quality for companies of this scale are less frequently available but can be inferred from consistent financial performance, project delivery, and corporate governance practices over time.
Outlook
Nimbus Projects Ltd. presents a diversified profile in the Indian infrastructure and development landscape. The bull case hinges on India's underlying economic growth driving demand across its three core segments: real estate, renewable energy, and cold storage. Government initiatives promoting affordable housing, green energy, and logistics infrastructure could provide tailwinds. The diversification itself offers a potential hedge against sectoral downturns.
Conversely, the bear case highlights the significant challenges inherent in each segment. The real estate market remains cyclical and competitive, requiring strong execution and financial discipline. The solar and cold storage sectors, while growing, also face intense competition, evolving technologies, and regulatory uncertainties. As a smaller player, the company may face limitations in terms of capital access, economies of scale, and market influence compared to larger, more established players in each of its segments. Its ability to effectively manage diverse operations and capitalize on opportunities across all three distinct sectors will be key to its future trajectory.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 5 | 169 | 6 | 2 | 1 | 4 | 4 | 2 | 218 | 3 |
| Other Income | 21 | -21 | 129 | -69 | 12 | 1 | 22 | -17 | 7 | 11 |
| Total Income | 26 | 149 | 135 | -67 | 13 | 5 | 26 | -15 | 225 | 14 |
| Total Expenditure | 7 | 180 | 9 | -106 | 137 | 39 | -1 | 25 | 229 | 15 |
| Operating Profit | 19 | -31 | 126 | 39 | -124 | -34 | 28 | -40 | -4 | -1 |
| Interest | 1 | 3 | -0 | 3 | 5 | 2 | 2 | 2 | 18 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 16 | 0 | -1 | 0 | 0 |
| Profit Before Tax | 19 | -34 | 126 | 36 | -130 | -21 | 25 | -44 | -22 | -5 |
| Provision for Tax | 3 | 0 | 16 | 18 | -27 | 3 | 8 | -4 | -4 | 0 |
| Profit After Tax | 16 | -35 | 110 | 18 | -102 | -24 | 17 | -40 | -18 | -5 |
| Adjustments | 7 | 70 | -44 | 20 | -11 | -5 | 0 | -1 | 2 | 5 |
| Profit After Adjustments | 23 | 35 | 65 | 38 | -114 | -29 | 17 | -41 | -16 | -1 |
| Adjusted Earnings Per Share | 21 | 32.5 | 60.4 | 35.4 | -104.9 | -26.6 | 9 | -21.2 | -8.2 | -0.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 8 | 8 | 7 | 5 | 10 | 5 | 4 | 2 | 6 | 178 | 229 | 227 |
| Other Income | 1 | 4 | 5 | 4 | 49 | 2 | 22 | 34 | 10 | 51 | 13 | 23 |
| Total Income | 8 | 12 | 12 | 9 | 59 | 6 | 26 | 36 | 16 | 230 | 242 | 250 |
| Total Expenditure | 11 | 35 | 12 | 15 | 15 | 24 | 7 | 4 | 9 | 219 | 291 | 268 |
| Operating Profit | -3 | -23 | 0 | -6 | 44 | -18 | 19 | 32 | 6 | 10 | -50 | -17 |
| Interest | 1 | 5 | 8 | 9 | 27 | 4 | 4 | 10 | 5 | 11 | 25 | 26 |
| Depreciation | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | -1 |
| Profit Before Tax | -5 | -29 | -8 | -15 | 17 | -22 | 15 | 22 | 1 | 71 | -85 | -46 |
| Provision for Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 7 | 3 | 0 |
| Profit After Tax | -5 | -29 | -8 | -16 | 16 | -22 | 14 | 22 | 0 | 64 | -88 | -46 |
| Adjustments | 0 | -2 | -4 | -6 | 6 | 0 | 0 | 0 | 0 | -1 | 20 | 6 |
| Profit After Adjustments | -5 | -31 | -11 | -22 | 22 | -22 | 14 | 22 | 0 | 63 | -68 | -41 |
| Adjusted Earnings Per Share | -6.5 | -41.4 | -15.3 | -29.3 | 29.8 | -29.8 | 13.1 | 20.4 | 0 | 58.5 | -35.3 | -20.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 29% | 386% | 115% | 40% |
| Operating Profit CAGR | -600% | NAN% | 0% | 0% |
| PAT CAGR | -238% | NAN% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -37% | 84% | 48% | 17% |
| ROE Average | -39% | 15% | 9% | -6% |
| ROCE Average | -12% | 8% | 5% | -14% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 30 | 57 | 46 | -56 | -33 | -55 | -38 | -16 | -16 | 276 | 279 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 40 |
| Borrowings | 0 | 0 | 12 | 4 | 4 | 7 | 6 | 3 | 6 | 147 | 181 |
| Other Non-Current Liabilities | 81 | 75 | 81 | 168 | 118 | 121 | 123 | 127 | 132 | 28 | 43 |
| Total Current Liabilities | 9 | 6 | 7 | 11 | 5 | 6 | 5 | 2 | 4 | 593 | 673 |
| Total Liabilities | 120 | 138 | 147 | 128 | 94 | 79 | 97 | 117 | 127 | 1103 | 1217 |
| Fixed Assets | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 3 | 22 | 49 | 54 |
| Other Non-Current Assets | 79 | 99 | 102 | 90 | 60 | 49 | 66 | 77 | 87 | 293 | 315 |
| Total Current Assets | 36 | 33 | 39 | 33 | 30 | 26 | 26 | 37 | 18 | 762 | 848 |
| Total Assets | 120 | 138 | 147 | 128 | 94 | 79 | 97 | 117 | 127 | 1103 | 1217 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 13 | 1 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 2 | 12 |
| Cash Flow from Operating Activities | 9 | 23 | 1 | 7 | 4 | -1 | 2 | 4 | 11 | -121 | -23 |
| Cash Flow from Investing Activities | -23 | 5 | -10 | -0 | -0 | -3 | -1 | 1 | -14 | -32 | -33 |
| Cash Flow from Financing Activities | 2 | -28 | 10 | -8 | -3 | 2 | -0 | -4 | 2 | 163 | 77 |
| Net Cash Inflow / Outflow | -12 | -0 | 1 | -1 | 1 | -1 | 0 | 1 | -1 | 10 | 21 |
| Closing Cash & Cash Equivalent | 1 | 1 | 2 | 1 | 2 | 0 | 0 | 1 | 1 | 12 | 33 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -6.53 | -41.41 | -15.28 | -29.28 | 29.83 | -29.84 | 13.14 | 20.37 | 0.01 | 58.47 | -35.3 |
| CEPS(Rs) | -5.82 | -38.26 | -9.75 | -20.26 | 21.95 | -29.39 | 13.4 | 20.6 | 0.2 | 60.16 | -44.81 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.11 | 77.26 | 61.98 | -74.8 | -44.69 | -74.52 | -34.86 | -14.49 | -14.48 | 157.28 | 144.23 |
| Core EBITDA Margin(%) | -49.17 | -349.59 | -58.68 | -228.31 | -59.32 | -418.04 | -72.49 | -54.71 | -57.39 | -22.97 | -27.33 |
| EBIT Margin(%) | -48.21 | -300.7 | -2.39 | -146.87 | 457.18 | -389.66 | 494.49 | 1416.48 | 106.67 | 45.95 | -26.46 |
| Pre Tax Margin(%) | -62.91 | -367.36 | -105.86 | -330.72 | 177.06 | -477.71 | 378.49 | 977.24 | 19 | 39.76 | -37.31 |
| PAT Margin (%) | -64.47 | -367.46 | -106.86 | -333.6 | 167.67 | -480.92 | 368.72 | 974.07 | 0.18 | 35.96 | -38.46 |
| Cash Profit Margin (%) | -56.26 | -360.58 | -98.95 | -323.78 | 171.74 | -473.51 | 376.16 | 984.86 | 3.71 | 36.57 | -37.84 |
| ROA(%) | -3.6 | -22.44 | -5.51 | -11.32 | 14.35 | -25.62 | 16.22 | 20.66 | 0.01 | 10.42 | -7.58 |
| ROE(%) | -9.38 | -85.34 | -15.13 | 0 | 0 | 0 | 0 | 0 | 0 | 82.86 | -39.19 |
| ROCE(%) | -4.49 | -50.22 | -0.29 | -126.43 | 0 | 0 | 0 | 0 | 0 | 36.26 | -11.99 |
| Receivable days | 361.44 | 104.05 | 83.92 | 66.93 | 19.54 | 31.07 | 44.46 | 97.63 | 36.36 | 20.57 | 58.92 |
| Inventory Days | 1428.12 | 1269.88 | 1257.2 | 1802.7 | 808.21 | 1447.83 | 1604.11 | 2615.6 | 938.86 | 696.5 | 1073.73 |
| Payable days | 139.69 | 124.85 | 84.57 | 247.13 | 32.45 | 32.59 | 243.44 | 90.28 | 56.14 | 221.38 | 229.7 |
| PER(x) | 0 | 0 | 0 | 0 | 0.67 | 0 | 3.38 | 1.94 | 3379.59 | 4.36 | 0 |
| Price/Book(x) | 3.37 | 0.55 | 0 | -0.18 | -0.45 | -0.22 | -1.27 | -2.72 | -2.29 | 1.62 | 1.22 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 7.54 | 4.19 | 2.54 | 3.39 | 1.87 | 4.29 | 14.04 | 19.94 | 7.2 | 2.52 | 2.52 |
| EV/Core EBITDA(x) | -18.84 | -1.43 | 46.04 | -2.47 | 0.41 | -1.12 | 2.8 | 1.4 | 6.53 | 43.25 | -11.61 |
| Net Sales Growth(%) | -55.78 | 2.49 | -7.08 | -36.53 | 104.29 | -51.45 | -16.33 | -41.31 | 158.96 | 2937.53 | 28.3 |
| EBIT Growth(%) | -9.39 | -539.27 | 99.26 | -3800.17 | 735.92 | -141.38 | 206.18 | 68.12 | -80.5 | 1208.36 | -173.88 |
| PAT Growth(%) | -22.47 | -484.22 | 72.98 | -98.15 | 202.68 | -239.25 | 164.15 | 55.05 | -99.95 | 0 | -237.23 |
| EPS Growth(%) | -24.5 | -534.11 | 63.09 | -91.56 | 201.89 | -200.04 | 144.03 | 55.05 | -99.95 | 0 | -160.37 |
| Debt/Equity(x) | 0.13 | 0.04 | 0.29 | -0.12 | -0.14 | -0.14 | -0.17 | -0.23 | -0.44 | 1.08 | 0.97 |
| Current Ratio(x) | 3.88 | 5.81 | 5.31 | 2.96 | 5.69 | 4.51 | 5.26 | 17.52 | 4.27 | 1.29 | 1.26 |
| Quick Ratio(x) | 0.88 | 1.06 | 2.16 | 0.94 | 1.95 | 1.5 | 1.9 | 10.08 | 0.77 | 0.16 | 0.25 |
| Interest Cover(x) | -3.28 | -4.51 | -0.02 | -0.8 | 1.63 | -4.43 | 4.26 | 3.22 | 1.22 | 7.43 | -2.44 |
| Total Debt/Mcap(x) | 0.11 | 0.08 | 0 | 0.71 | 0.31 | 0.61 | 0.14 | 0.09 | 0.19 | 0.67 | 0.8 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.3 | 51.3 | 51.3 | 51.3 | 51.3 | 70.5 | 70.5 | 70.5 | 70.5 | 70.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 48.7 | 48.7 | 48.7 | 48.7 | 48.7 | 29.5 | 29.47 | 29.47 | 29.47 | 29.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +29% | +386% | +115% | +40% |
| Operating Profit CAGR | -600% | 0% | — | — |
| PAT CAGR | -238% | 0% | — | — |
| Share Price CAGR | -37% | +84% | +48% | +17% |
| ROE Average | -39% | +15% | +9% | -6% |
| ROCE Average | -12% | +8% | +5% | -14% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.3 | 51.3 | 51.3 | 51.3 | 51.3 | 70.5 | 70.5 | 70.5 | 70.5 | 70.5 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.03 | 0.03 | 0.19 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 48.7 | 48.7 | 48.7 | 48.7 | 48.7 | 29.5 | 29.47 | 29.47 | 29.47 | 29.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.