WEBSITE BSE:544420 NSE: RAYMONDREL Inc. Year: 2019 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 15:56
No Notes Added Yet
Raymond Realty Ltd. is the real estate division of the Raymond Group, which was separated out into a standalone property company in May 2025. On the developer side, Raymond Realty primarily focuses on developing high-potential residential developments in the Mumbai Metropolitan Region, specifically in Thane and Bandra, leveraging the group’s large land bank for future development. On the developer side, the company focuses on development using an asset-light model and joint development agreements (JDAs), which minimises leverage on their bala...Read More
Raymond Realty Ltd. is the real estate division of the Raymond Group, which was separated out into a standalone property company in May 2025. On the developer side, Raymond Realty primarily focuses on developing high-potential residential developments in the Mumbai Metropolitan Region, specifically in Thane and Bandra, leveraging the group’s large land bank for future development. On the developer side, the company focuses on development using an asset-light model and joint development agreements (JDAs), which minimises leverage on their balance sheet. For the full fiscal year FY25, Raymond Realty reported a 45% increase in revenue to ₹2,313 crore, with a gross development value (GDV) pipeline of approximately ₹40,000 crore. For FY26, the company\'s goal is to achieve approximately ₹3,000 crore in pre-sales, and it plans to list independently on the stock market in July 2025. The business intends to double its real estate topline during the course of five years, fuelled by premium residential launches focusing on quality delivery, timely delivery, and sustainability. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3160 Cr.
Stock P/E 177.8
P/B 2.2
Current Price ₹474.7
Book Value ₹ 211.7
Face Value 10
52W High ₹1055.2
Dividend Yield 0%
52W Low ₹ 350
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| Net Sales | 130 | 226 | 92 | 374 | 697 | 758 |
| Other Income | 0 | 1 | 1 | 18 | 9 | 8 |
| Total Income | 130 | 227 | 93 | 392 | 706 | 766 |
| Total Expenditure | 112 | 211 | 78 | 351 | 605 | 666 |
| Operating Profit | 18 | 16 | 15 | 41 | 101 | 100 |
| Interest | 10 | 11 | 12 | 15 | 26 | 17 |
| Depreciation | 0 | 0 | 0 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 4 | 2 | 21 | 70 | 77 |
| Provision for Tax | -0 | -1 | -1 | 5 | 10 | 10 |
| Profit After Tax | 7 | 5 | 3 | 17 | 60 | 67 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 7 | 5 | 3 | 17 | 60 | 67 |
| Adjusted Earnings Per Share | 45.1 | 29.8 | 18.2 | 2.5 | 9 | 10 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|
| Net Sales | 0 | 3 | 565 | 1921 |
| Other Income | 0 | 1 | 2 | 36 |
| Total Income | 0 | 4 | 567 | 1957 |
| Total Expenditure | 1 | 22 | 504 | 1700 |
| Operating Profit | -1 | -18 | 63 | 257 |
| Interest | 3 | 27 | 46 | 70 |
| Depreciation | 0 | 0 | 1 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | -4 | -45 | 15 | 170 |
| Provision for Tax | 0 | -1 | -2 | 24 |
| Profit After Tax | -4 | -44 | 18 | 147 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -4 | -44 | 18 | 147 |
| Adjusted Earnings Per Share | -277.4 | -2953.6 | 107.7 | 39.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18733% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 75% | 25% | 25% | 25% |
| ROCE Average | 17% | 1% | 1% | 1% |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Shareholder's Funds | -4 | -0 | 48 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 206 | 466 |
| Other Non-Current Liabilities | 0 | 356 | 469 |
| Total Current Liabilities | 62 | 200 | 321 |
| Total Liabilities | 58 | 762 | 1304 |
| Fixed Assets | 0 | 1 | 2 |
| Other Non-Current Assets | 7 | 24 | 37 |
| Total Current Assets | 51 | 737 | 1265 |
| Total Assets | 58 | 762 | 1304 |
| #(Fig in Cr.) | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 2 |
| Cash Flow from Operating Activities | -58 | -226 | -237 |
| Cash Flow from Investing Activities | -0 | -6 | -7 |
| Cash Flow from Financing Activities | 59 | 234 | 261 |
| Net Cash Inflow / Outflow | 0 | 2 | 17 |
| Closing Cash & Cash Equivalent | 0 | 2 | 19 |
| # | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|
| Earnings Per Share (Rs) | -277.43 | -2953.61 | 107.72 |
| CEPS(Rs) | -273.83 | -2935.06 | 116.25 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -269.25 | -30.41 | 288.18 |
| Core EBITDA Margin(%) | 0 | -542.8 | 10.8 |
| EBIT Margin(%) | 0 | -523.34 | 10.92 |
| Pre Tax Margin(%) | 0 | -1293.43 | 2.73 |
| PAT Margin (%) | 0 | -1273.07 | 3.14 |
| Cash Profit Margin (%) | 0 | -1265.08 | 3.39 |
| ROA(%) | -7.15 | -10.8 | 1.72 |
| ROE(%) | 0 | 0 | 75.48 |
| ROCE(%) | -1.78 | -12.75 | 16.57 |
| Receivable days | 0 | 6.82 | 0.24 |
| Inventory Days | 0 | 0 | 525.8 |
| Payable days | -5.62 | -0.93 | -10.34 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 65.96 | 0.8 |
| EV/Core EBITDA(x) | -63.52 | -12.8 | 7.12 |
| Net Sales Growth(%) | 0 | 0 | 0 |
| EBIT Growth(%) | 0 | -1770.67 | 438.97 |
| PAT Growth(%) | 0 | -964.62 | 140.12 |
| EPS Growth(%) | 0 | -964.62 | 103.65 |
| Debt/Equity(x) | -14.53 | -507.22 | 9.81 |
| Current Ratio(x) | 0.82 | 3.68 | 3.94 |
| Quick Ratio(x) | 0.28 | 0.03 | 1.14 |
| Interest Cover(x) | -0.31 | -0.68 | 1.33 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 48.87 | 48.87 | 49.02 | 50.71 |
| FII | 15.52 | 11.19 | 8.52 | 7.62 |
| DII | 6.35 | 4.51 | 4.37 | 3.72 |
| Public | 29.26 | 35.44 | 38.09 | 37.95 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 3.25 | 3.25 | 3.26 | 3.38 |
| FII | 1.03 | 0.74 | 0.57 | 0.51 |
| DII | 0.42 | 0.3 | 0.29 | 0.25 |
| Public | 1.95 | 2.36 | 2.54 | 2.53 |
| Others | 0 | 0 | 0 | 0 |
| Total | 6.66 | 6.66 | 6.66 | 6.66 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
