Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹5635 Cr.
Stock P/E
16.3
P/B
10.5
Current Price
₹625.3
Book Value
₹ 59.7
Face Value
10
52W High
₹664.2
52W Low
₹ 476.9
Dividend Yield
4.8%

Nirlon Overview

Business

Nirlon Ltd. (NIRLON) is primarily engaged in the development and operation of commercial real estate. While historically involved in engineering and construction, the company has transformed to focus on its flagship IT/ITeS (Information Technology/IT-enabled Services) commercial park, Nirlon Knowledge Park (NKP), located in Goregaon East, Mumbai. Its core business model involves developing, leasing out, and managing premium office spaces, primarily to large multinational corporations (MNCs) and domestic enterprises. The company generates revenue through rental income from these lease agreements and charges for common area maintenance and other services provided within its park.

Revenue Mix

Nirlon Ltd. operates largely as a single segment entity, with its primary revenue stream derived from its commercial real estate business, specifically the rental and related services from Nirlon Knowledge Park. There are no other significant, distinct operating segments contributing substantially to its overall revenue.

Industry

Nirlon Ltd. operates in the highly competitive Indian Commercial Real Estate industry, specifically within the office space segment, with a focus on IT/ITeS parks. Key competitors include other large developers and REITs managing similar premium office assets in the Mumbai Metropolitan Region (MMR), such as Embassy Office Parks REIT, Mindspace Business Parks REIT, DLF, Godrej Properties, K Raheja Corp, and RMZ Corp. Nirlon's positioning is that of a niche player with a well-established, large-scale, and strategically located asset (Nirlon Knowledge Park) in a prime Mumbai commercial hub, known for attracting high-quality, marquee tenants.

MOAT

Strategic Location: Nirlon Knowledge Park's prime location in Goregaon East, Mumbai, with excellent connectivity and infrastructure, is a significant enduring advantage in real estate.

Integrated Campus & Scale: The large, integrated campus environment with modern amenities and facilities acts as a magnet for corporate tenants seeking a comprehensive workspace solution, creating inertia for existing tenants.

High Asset Quality & Tenant Base: A reputation for high-quality infrastructure and a long history of high occupancy rates with a blue-chip tenant roster underscores its asset appeal and reduces vacancy risk.

High Switching Costs: For large corporate tenants, relocating from an established, functional park involves significant operational disruption and costs, creating a degree of stickiness.

Growth Drivers

Robust Demand for Premium Office Spaces: Continued expansion of India's IT/ITeS sector and other global firms driving demand for high-quality, well-located commercial office spaces.

Rental Escalations: Built-in rental escalations within existing long-term lease agreements provide a predictable growth trajectory for rental income.

Economic Growth: India's overall economic growth fosters corporate expansion, indirectly increasing demand for office space.

Infrastructure Development: Ongoing infrastructure projects in Mumbai (e.g., Metro lines, road networks) can further enhance connectivity and attractiveness of Nirlon Knowledge Park.

Risks

Economic Downturns: A significant economic slowdown could reduce corporate demand for office space, impacting occupancy rates and rental growth.

Competition and New Supply: Intense competition from new commercial real estate developments in MMR could put pressure on rental yields and occupancy.

Evolving Work Models: Long-term implications of hybrid work models and remote work on the overall demand for physical office spaces remain a potential risk.

Interest Rate Fluctuations: Changes in interest rates can affect the cost of capital for future developments or refinancing, and also impact real estate valuations.

Tenant Concentration: While diversified, a significant portion of revenue from a few large tenants could pose a risk if any were to vacate or significantly downsize.

Management & Ownership

Nirlon Ltd. is led by a promoter group (the Vora family, among others) with significant holdings in the company. The management has successfully transitioned the company from its manufacturing roots to a focused commercial real estate developer and asset manager. The ownership structure typically includes the promoter group, institutional investors, and public shareholders, indicating a stable and professionally managed entity focused on its core real estate asset.

Outlook

Nirlon Ltd. benefits from a high-quality, strategically located commercial real estate asset in one of India's key economic hubs. The robust demand for premium office spaces from the IT/ITeS sector and multinational corporations, coupled with built-in rental escalations, provides a foundation for stable and predictable cash flows. However, the company faces potential headwinds from increased competition, the long-term impact of evolving work models, and broader economic cycles that could affect demand and rental growth. Its continued performance will largely depend on its ability to maintain high occupancy, command premium rentals, and effectively manage its asset amidst these market dynamics.

Nirlon Share Price

Live · BSE / NSE · Inception: 1958
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Nirlon Quarterly Results

#(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 153 157 160 161 158 163 165 170 171 168
Other Income 1 1 2 3 3 4 4 3 3 4
Total Income 154 158 163 164 161 167 169 173 174 173
Total Expenditure 32 36 32 30 35 35 36 38 39 39
Operating Profit 123 122 131 133 126 132 133 135 136 134
Interest 33 30 30 29 28 28 26 28 26 26
Depreciation 15 14 14 14 13 14 14 14 14 14
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 75 78 87 90 84 90 93 93 96 93
Provision for Tax 24 28 30 31 30 32 -55 24 25 24
Profit After Tax 51 50 56 58 54 58 148 69 71 69
Adjustments 0 0 -0 -0 0 0 -0 0 0 0
Profit After Adjustments 51 50 56 58 54 58 148 69 71 69
Adjusted Earnings Per Share 5.7 5.5 6.3 6.5 5.9 6.5 16.4 7.7 7.8 7.7

Nirlon Profit & Loss

#(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 289 288 291 299 310 317 384 573 603 636 669 674
Other Income 1 5 3 1 1 2 3 3 4 9 14 14
Total Income 290 293 294 300 311 319 387 576 607 645 683 689
Total Expenditure 65 66 71 73 79 80 87 115 126 133 148 152
Operating Profit 224 227 223 227 232 240 300 461 481 512 535 538
Interest 72 78 66 70 32 14 35 126 123 117 108 106
Depreciation 80 71 72 59 53 49 75 103 56 56 56 56
Exceptional Income / Expenses -3 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 69 78 85 99 146 177 190 233 302 338 372 375
Provision for Tax 26 27 30 35 37 50 79 75 96 120 26 18
Profit After Tax 44 51 56 64 109 127 111 158 206 218 346 357
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 44 51 56 64 109 127 111 158 206 218 346 357
Adjusted Earnings Per Share 4.8 5.7 6.2 7.1 12.1 14.1 12.3 17.5 22.8 24.2 38.4 39.6

Nirlon Balance Sheet

#(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 1456 373 297 352 454 574 478 402 373 357 469
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 581 514 611 853 963 978 1094 1145 1146 1146 1147
Other Non-Current Liabilities 82 180 175 203 330 329 414 352 413 720 747
Total Current Liabilities 253 165 91 111 131 130 349 202 194 255 268
Total Liabilities 2371 1231 1173 1520 1878 2012 2335 2101 2126 2478 2630
Fixed Assets 2251 1 1 1 0 0 0 0 0 0 0
Other Non-Current Assets 70 1183 1098 1479 1826 1990 2167 2061 2048 2268 2214
Total Current Assets 50 47 75 40 52 22 167 40 78 209 415
Total Assets 2371 1231 1173 1520 1878 2012 2335 2101 2126 2478 2630

Nirlon Cash Flow

#(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 9 3 17 37 4 12 2 96 17 54 164
Cash Flow from Operating Activities 205 217 212 224 311 209 340 377 425 480 477
Cash Flow from Investing Activities -75 -63 -118 -405 -325 -120 -159 -90 -51 -38 -309
Cash Flow from Financing Activities -136 -140 -74 148 22 -100 -86 -365 -337 -332 -322
Net Cash Inflow / Outflow -6 14 20 -33 8 -10 95 -79 37 110 -154
Closing Cash & Cash Equivalent 4 17 37 4 12 2 96 17 54 164 10

Nirlon Ratios

# 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) 4.83 5.67 6.18 7.07 12.15 14.14 12.3 17.52 22.81 24.21 38.39
CEPS(Rs) 13.77 13.51 14.19 13.6 18.06 19.54 20.67 28.93 29.07 30.46 44.56
DPS(Rs) 0.75 0.75 0.75 0.75 0.75 8 26 26 26 26 30
Book NAV/Share(Rs) 31.11 41.38 32.95 39.11 50.36 63.74 53.04 44.59 41.4 39.61 52
Core EBITDA Margin(%) 77.34 77.09 75.74 75.7 74.48 74.84 77.45 79.99 79.12 79.06 77.89
EBIT Margin(%) 48.93 54.24 51.87 56.42 57.62 60.25 58.51 62.55 70.47 71.6 71.7
Pre Tax Margin(%) 23.91 27.13 29.32 33.08 47.26 55.83 49.5 40.61 50 53.2 55.58
PAT Margin (%) 15.08 17.76 19.15 21.32 35.31 40.2 28.86 27.58 34.08 34.3 51.7
Cash Profit Margin (%) 42.95 42.32 43.99 41.04 52.49 55.57 48.52 45.52 43.44 43.16 60.01
ROA(%) 1.83 2.84 4.63 4.73 6.44 6.55 5.1 7.12 9.72 9.48 13.55
ROE(%) 16.59 15.64 16.63 19.61 27.16 24.78 21.06 35.9 53.06 59.78 83.82
ROCE(%) 14.85 16.21 15.97 15.95 13.49 12.75 14 22.37 27.73 30.14 30.77
Receivable days 4.48 5.04 4.02 3.02 3.71 3.34 2.39 1.91 1.83 2.01 1.95
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 38.25 35.98 32.28 28.9 19.72 19.32 33.37 21.44 18.7 21.14 13.06
Price/Book(x) 5.94 4.93 6.06 5.22 4.76 4.29 7.74 8.43 10.3 12.92 9.64
Dividend Yield(%) 0.41 0.37 0.38 0.37 0.31 2.93 6.34 6.92 6.1 5.08 5.99
EV/Net Sales(x) 8.05 8.44 8.15 9 10.11 10.85 12.44 7.87 8.17 8.78 8.02
EV/Core EBITDA(x) 10.36 10.72 10.63 11.82 13.52 14.34 15.91 9.78 10.24 10.91 10.02
Net Sales Growth(%) 20.87 -0.42 1.09 2.71 3.8 2.23 21.15 49.15 5.32 5.46 5.2
EBIT Growth(%) 14.52 10.39 -3.33 11.73 6 6.9 17.65 59.46 18.65 7.16 5.35
PAT Growth(%) 33.74 17.25 9.02 14.34 71.92 16.38 -13.03 42.51 30.17 6.15 58.57
EPS Growth(%) 33.74 17.26 9.01 14.34 71.92 16.38 -13.03 42.51 30.17 6.15 58.57
Debt/Equity(x) 2.36 1.63 2.06 2.42 2.18 1.7 2.47 2.85 3.07 3.21 2.45
Current Ratio(x) 0.2 0.29 0.82 0.36 0.4 0.17 0.48 0.2 0.4 0.82 1.55
Quick Ratio(x) 0.2 0.29 0.82 0.36 0.4 0.17 0.48 0.2 0.4 0.82 1.55
Interest Cover(x) 1.96 2 2.3 2.42 5.56 13.61 6.49 2.85 3.44 3.89 4.45
Total Debt/Mcap(x) 0.4 0.33 0.34 0.46 0.46 0.4 0.32 0.34 0.3 0.25 0.25

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +5% +16% +9%
Operating Profit CAGR +4% +5% +17% +9%
PAT CAGR +59% +30% +22% +23%
Share Price CAGR +22% +15% +11% +11%
ROE Average +84% +66% +51% +34%
ROCE Average +31% +30% +25% +19%

Nirlon Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 67.64 %
FII 4.61 %
DII (MF + Insurance) 0.02 %
Public (retail) 27.73 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 67.7967.7667.7367.7167.767.6867.6767.6767.6567.64
FII 10.4610.3710.4811.9812.2513.2913.3415.784.494.61
DII 4.784.814.853.723.412.42.310.080.020.02
Public 16.9717.0616.9416.5916.6416.6416.6916.4727.8427.73
Others 0000000000
Total 100100100100100100100100100100

Nirlon Peer Comparison

Engineering - Construction Edit Columns

Nirlon Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Nirlon Pros & Cons

Pros

  • Company has delivered good profit growth of 22% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 66%

Cons

  • Stock is trading at 10.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp