Construction - Real Estate · Founded 2007 · www.prozonerealty.com · BSE 534675 · NSE PROZONER · ISIN INE195N01013
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 4% | 34% | 9% |
| Operating Profit CAGR | 62% | -6% | 23% | 11% |
| PAT CAGR | 0% | -22% | 0% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | 19% | 14% | 7% |
| ROE Average | 4% | -2% | 0% | -1% |
| ROCE Average | 7% | 5% | 6% | 4% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.39 | 24.02 | 23.39 | 23.21 | 22.72 | 51.51 | 52.43 | 53.56 | 53.56 | 53.63 |
| FII | 3.06 | 3.02 | 3.02 | 3.02 | 3.01 | 3.02 | 3.31 | 3.26 | 3.05 | 3.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 72.55 | 72.95 | 73.6 | 73.77 | 74.27 | 45.47 | 44.26 | 43.18 | 43.39 | 43.35 |
| 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 | 3.72 | 3.67 | 3.57 | 3.54 | 3.47 | 7.86 | 8 | 8.17 | 8.17 | 8.18 |
| FII | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.5 | 0.5 | 0.46 | 0.46 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 11.07 | 11.13 | 11.23 | 11.26 | 11.33 | 6.94 | 6.75 | 6.59 | 6.62 | 6.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 24.39 | 24.02 | 23.39 | 23.21 | 22.72 | 51.51 | 52.43 | 53.56 | 53.56 | 53.63 |
| FII | 3.06 | 3.02 | 3.02 | 3.02 | 3.01 | 3.02 | 3.31 | 3.26 | 3.05 | 3.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 72.55 | 72.95 | 73.6 | 73.77 | 74.27 | 45.47 | 44.26 | 43.18 | 43.39 | 43.35 |
| 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 | 3.72 | 3.67 | 3.57 | 3.54 | 3.47 | 7.86 | 8 | 8.17 | 8.17 | 8.18 |
| FII | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.5 | 0.5 | 0.46 | 0.46 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 11.07 | 11.13 | 11.23 | 11.26 | 11.33 | 6.94 | 6.75 | 6.59 | 6.62 | 6.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 | 15.26 |
* 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.