Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹802 Cr.
Stock P/E
44.8
P/B
1.8
Current Price
₹52.5
Book Value
₹ 29.4
Face Value
2
52W High
₹71.6
52W Low
₹ 39.3
Dividend Yield
0%

Prozone Realty Overview

Business

Prozone Realty Ltd. is an Indian real estate development company. Its core business involves the acquisition, development, and sale of various types of properties, primarily focusing on integrated townships, residential projects, and retail commercial developments (shopping malls). The company generates revenue by selling developed land parcels, residential units, and commercial spaces, as well as potentially through rental income from its retail and commercial assets.

Revenue Mix

While specific revenue mix data is not provided in the prompt, based on the company's activities, its key segments likely include:

Residential Development: Sale of apartments, villas, and plotted developments.

Commercial Development: Sale or lease of office spaces.

Retail Development: Development and operation of shopping malls (e.g., Prozone Malls), generating revenue from space leases and potentially common area maintenance charges.

Integrated Townships: Projects combining residential, commercial, and retail components.

Specific contribution percentages for these segments are not publicly available within this scope.

Industry

Prozone Realty operates in the Indian Construction - Real Estate industry, which is characterized by its cyclical nature, high capital intensity, and fragmentation, though increasingly consolidating towards larger, more organized players. The industry is highly sensitive to economic growth, interest rates, and government policies. Prozone Realty appears to position itself as a developer of large-format, often integrated and mixed-use projects, with a notable presence in the retail mall segment. This differentiates it from purely residential or commercial developers, placing it in a niche for complex, master-planned developments, particularly in tier-2 and tier-3 cities where it has established its Prozone Malls.

MOAT

Prozone Realty's potential competitive advantages include:

Integrated Development Expertise: A proven track record in conceptualizing, developing, and managing large-scale, mixed-use projects that combine residential, commercial, and retail components, which requires significant planning and execution capabilities.

Retail Brand Recognition: The "Prozone Mall" brand has established a presence in specific cities, potentially giving it an advantage in attracting tenants and customers for its retail assets.

Land Acquisition & Approvals: Ability to identify and acquire large land parcels suitable for integrated developments and navigate complex regulatory approval processes.

Growth Drivers

Key factors that can drive growth for Prozone Realty over the next 3-5 years include:

Urbanization & Demographics: Continued migration to urban centers and a young, growing population driving demand for housing and commercial spaces.

Rising Disposable Incomes: Increasing affluence leading to higher spending power for real estate purchases and retail consumption.

Government Initiatives: Policy support for housing (e.g., PMAY), infrastructure development, and ease of doing business in real estate.

Tier-2/3 City Growth: Focus on integrated developments in emerging cities benefiting from lower competition and higher growth potential.

Favorable Interest Rate Environment: Lower home loan interest rates encouraging property purchases.

Risks

Economic Slowdown: A downturn in the broader economy can significantly impact property demand and prices.

Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for the company and reduce affordability for homebuyers.

Regulatory & Approval Risks: Delays or changes in government policies, environmental regulations, or municipal approvals can impact project timelines and costs.

Funding & Liquidity: Real estate is capital-intensive; difficulties in securing timely and cost-effective financing can hinder project execution.

Competition: Intense competition from other organized and unorganized developers, particularly in specific micro-markets.

Execution Risks: Delays in construction, cost overruns, or quality issues can impact profitability and reputation.

Management & Ownership

Prozone Realty Ltd. has a distinctive ownership structure, being primarily backed by institutional investors, including the JP Morgan Property Fund and APG Group, rather than a traditional Indian promoter family. This typically implies a professionally managed company with an emphasis on corporate governance, strategic planning, and delivering value to institutional shareholders. Specific details on individual management quality or the exact percentage breakdown of institutional ownership are not provided in the prompt.

Outlook

Prozone Realty Ltd. operates in a dynamic Indian real estate market, poised for growth driven by strong underlying demand fundamentals like urbanization and rising incomes. Its focus on integrated, mixed-use developments, particularly with an established retail presence, could provide a competitive edge in specific markets.

The bull case would see the company successfully executing its pipeline of projects, benefiting from sustained economic growth, favorable government policies, and an uptick in consumer spending, translating into robust sales and rental income.

Conversely, the bear case involves risks such as broader economic slowdowns, adverse changes in interest rates or regulatory frameworks, significant competition in its target markets, or challenges in land acquisition and project execution leading to delays and cost overruns. The company's unique institutional backing, while offering stability, also places expectations on consistent performance and capital efficiency.

Prozone Realty Share Price

Live · BSE / NSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Prozone Realty 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 52 32 49 45 53 7 46 58 53 15
Other Income 1 1 2 2 7 0 3 3 9 1
Total Income 53 34 51 47 60 8 49 61 61 16
Total Expenditure 45 25 34 27 47 11 29 35 34 21
Operating Profit 7 8 16 20 13 -3 20 25 27 -5
Interest 8 9 10 10 9 1 9 9 17 1
Depreciation 6 5 6 6 6 1 6 6 5 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -7 -6 1 4 -2 -4 6 11 4 -7
Provision for Tax 7 0 0 0 51 0 2 4 0 0
Profit After Tax -13 -6 0 4 -53 -5 3 7 4 -7
Adjustments 8 1 -2 -3 20 5 -2 -5 3 8
Profit After Adjustments -5 -5 -1 1 -33 1 2 2 7 1
Adjusted Earnings Per Share -0.3 -0.3 -0.1 0.1 -2.2 0 0.1 0.1 0.4 0.1

Prozone Realty 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 86 63 96 118 85 45 93 173 185 179 195 172
Other Income 8 11 12 16 20 14 22 58 18 12 17 16
Total Income 95 74 108 134 105 59 115 231 202 191 212 187
Total Expenditure 63 58 59 58 37 26 54 118 130 134 118 119
Operating Profit 32 16 49 76 69 33 61 113 72 58 94 67
Interest 11 10 27 34 42 45 40 41 42 38 44 36
Depreciation 13 12 27 34 33 30 27 24 24 23 23 18
Exceptional Income / Expenses -0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 8 -6 -5 8 -6 -42 -6 48 7 -2 28 14
Provision for Tax 4 -7 2 1 -2 -0 -4 9 4 52 10 6
Profit After Tax 4 1 -7 6 -4 -42 -1 38 3 -54 18 7
Adjustments 3 0 3 -4 3 14 -2 -13 2 16 -7 4
Profit After Adjustments 7 2 -4 2 -2 -28 -4 25 5 -38 11 12
Adjusted Earnings Per Share 0.5 0.1 -0.3 0.2 -0.1 -1.8 -0.2 1.7 0.3 -2.5 0.7 0.7

Prozone Realty 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 551 533 523 499 497 481 482 512 509 468 456
Minority's Interest 303 340 343 328 325 299 304 320 325 312 32
Borrowings 222 274 332 333 367 407 431 388 386 378 623
Other Non-Current Liabilities 11 -52 -39 -30 -40 -42 -59 -73 -71 -9 2
Total Current Liabilities 79 88 88 218 378 387 384 340 305 275 266
Total Liabilities 1165 1185 1247 1348 1526 1532 1542 1488 1454 1423 1380
Fixed Assets 494 109 718 779 737 95 94 95 94 103 100
Other Non-Current Assets 275 749 284 210 234 801 720 795 778 782 755
Total Current Assets 396 328 244 359 556 637 729 597 582 538 525
Total Assets 1165 1185 1247 1348 1526 1532 1542 1488 1454 1423 1380

Prozone Realty 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 16 19 4 2 8 46 35 46 54 36
Cash Flow from Operating Activities -30 -52 -10 28 -18 -18 91 82 60 40 74
Cash Flow from Investing Activities -116 16 -10 -11 4 52 -56 11 -12 -25 71
Cash Flow from Financing Activities 153 40 4 -20 20 4 -47 -80 -41 -32 -109
Net Cash Inflow / Outflow 7 4 -16 -2 6 38 -12 12 7 -18 36
Closing Cash & Cash Equivalent 16 19 4 2 8 46 35 46 54 36 71

Prozone Realty 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) 0.48 0.11 -0.29 0.16 -0.1 -1.81 -0.23 1.66 0.3 -2.49 0.7
CEPS(Rs) 1.14 0.85 1.27 2.64 1.9 -0.75 1.65 4.1 1.75 -2.06 2.68
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 36.09 34.96 34.27 32.71 32.54 31.5 31.6 33.55 33.38 30.65 29.91
Core EBITDA Margin(%) 27.47 7.77 39.13 51.2 54.4 42.59 41.79 32.05 29.68 25.25 39.3
EBIT Margin(%) 21.76 6.26 23.53 35.66 39.5 5.85 36.63 51.24 26.59 19.83 36.75
Pre Tax Margin(%) 9.16 -9.23 -5.04 6.63 -7.13 -94.09 -6.36 27.53 3.68 -1.26 14.13
PAT Margin (%) 4.84 1.95 -7.46 5.37 -5.03 -92.99 -1.59 22.13 1.55 -30.42 9.17
Cash Profit Margin (%) 20.13 20.49 20.17 34.11 32.49 -25.62 27 36.13 14.44 -17.55 20.97
ROA(%) 0.38 0.11 -0.59 0.49 -0.31 -2.73 -0.1 2.53 0.19 -3.78 1.28
ROE(%) 0.79 0.23 -1.36 1.24 -0.9 -8.54 -0.31 7.71 0.56 -11.13 3.87
ROCE(%) 2.45 0.49 2.66 4.91 3.99 0.28 3.61 9.41 5.26 3.89 7.17
Receivable days 342.07 499.75 282.75 153.89 110.71 169.59 100.76 44.89 26.12 26.09 27.01
Inventory Days 703.73 1058.66 638.31 651 1390.73 3472.05 1799.99 968.85 846.23 808.1 735.43
Payable days 143.44 272.88 234.6 292.63 0 0 345.21 120.04 112.82 119.76 119.2
PER(x) 56.56 350.57 0 184.77 0 0 0 12.95 93.26 0 58.47
Price/Book(x) 0.76 1.06 1.27 0.9 0.25 0.53 0.68 0.64 0.83 0.93 1.37
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 7.38 13.35 10.39 6.78 6.14 14.77 7.97 3.92 4 4.2 6.16
EV/Core EBITDA(x) 19.81 53.85 20.31 10.53 7.62 20.19 12.22 6 10.19 13.02 12.81
Net Sales Growth(%) 49.27 -26.73 52.2 22.96 -28.07 -47.24 108.14 85.46 6.55 -3.14 9.23
EBIT Growth(%) 376.02 -78.93 472.43 86.35 -16.57 -92.54 1202.94 159.44 -44.72 -27.77 102.49
PAT Growth(%) 133.8 -70.43 -680.89 188.54 -170.52 -831.74 96.44 2682.61 -92.56 -2005.67 132.91
EPS Growth(%) 213.55 -78.21 -379.6 154.36 -162.17 -1722.19 87.33 821 -82.1 -937.33 128.18
Debt/Equity(x) 0.43 0.56 0.65 0.71 0.83 0.96 0.98 0.82 0.83 0.9 1.44
Current Ratio(x) 5.04 3.72 2.78 1.65 1.47 1.64 1.9 1.75 1.91 1.96 1.97
Quick Ratio(x) 2.79 1.56 1.11 0.38 0.4 0.48 0.67 0.44 0.57 0.56 0.46
Interest Cover(x) 1.73 0.4 0.82 1.23 0.85 0.06 0.85 2.16 1.16 0.94 1.62
Total Debt/Mcap(x) 0.57 0.53 0.51 0.78 3.29 1.81 1.44 1.28 1 0.97 1.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +9% +4% +34% +9%
Operating Profit CAGR +62% -6% +23% +11%
PAT CAGR — -22% — +16%
Share Price CAGR -12% +19% +14% +7%
ROE Average +4% -2% 0% -1%
ROCE Average +7% +5% +6% +4%

Prozone Realty Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 53.63 %
FII 3.01 %
DII (MF + Insurance) 0 %
Public (retail) 43.35 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 24.3924.0223.3923.2122.7251.5152.4353.5653.5653.63
FII 3.063.023.023.023.013.023.313.263.053.01
DII 0000000000
Public 72.5572.9573.673.7774.2745.4744.2643.1843.3943.35
Others 0000000000
Total 100100100100100100100100100100

Prozone Realty Peer Comparison

Construction - Real Estate Edit Columns

Prozone Realty Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Prozone Realty Pros & Cons

Pros

  • Debtor days have improved from 119.76 to 119.2days.

Cons

  • Company has a low return on equity of -2% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp