Engineering - Construction · Founded 1958 · www.nirlonltd.com · BSE 500307 · NSE NIRLON · ISIN INE910A01012
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 22% | 15% | 11% | 11% |
| ROE Average | 84% | 66% | 51% | 34% |
| ROCE Average | 31% | 30% | 25% | 19% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.79 | 67.76 | 67.73 | 67.71 | 67.7 | 67.68 | 67.67 | 67.67 | 67.65 | 67.64 |
| FII | 10.46 | 10.37 | 10.48 | 11.98 | 12.25 | 13.29 | 13.34 | 15.78 | 4.49 | 4.61 |
| DII | 4.78 | 4.81 | 4.85 | 3.72 | 3.41 | 2.4 | 2.31 | 0.08 | 0.02 | 0.02 |
| Public | 16.97 | 17.06 | 16.94 | 16.59 | 16.64 | 16.64 | 16.69 | 16.47 | 27.84 | 27.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.11 | 6.11 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| FII | 0.94 | 0.93 | 0.94 | 1.08 | 1.1 | 1.2 | 1.2 | 1.42 | 0.4 | 0.42 |
| DII | 0.43 | 0.43 | 0.44 | 0.34 | 0.31 | 0.22 | 0.21 | 0.01 | 0 | 0 |
| Public | 1.53 | 1.54 | 1.53 | 1.49 | 1.5 | 1.5 | 1.5 | 1.48 | 2.51 | 2.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.79 | 67.76 | 67.73 | 67.71 | 67.7 | 67.68 | 67.67 | 67.67 | 67.65 | 67.64 |
| FII | 10.46 | 10.37 | 10.48 | 11.98 | 12.25 | 13.29 | 13.34 | 15.78 | 4.49 | 4.61 |
| DII | 4.78 | 4.81 | 4.85 | 3.72 | 3.41 | 2.4 | 2.31 | 0.08 | 0.02 | 0.02 |
| Public | 16.97 | 17.06 | 16.94 | 16.59 | 16.64 | 16.64 | 16.69 | 16.47 | 27.84 | 27.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.11 | 6.11 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 |
| FII | 0.94 | 0.93 | 0.94 | 1.08 | 1.1 | 1.2 | 1.2 | 1.42 | 0.4 | 0.42 |
| DII | 0.43 | 0.43 | 0.44 | 0.34 | 0.31 | 0.22 | 0.21 | 0.01 | 0 | 0 |
| Public | 1.53 | 1.54 | 1.53 | 1.49 | 1.5 | 1.5 | 1.5 | 1.48 | 2.51 | 2.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 | 9.01 |
* 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.