Nukleus Office Solutions Ltd
₹ 201
0.05%
10 Apr
- close price
About
Incorporated in December 2019, Nukleus Office Solutions Limited offers co-working and managed office spaces in Delhi NCR.[1]
Key Points
- Market Cap ₹ 81.1 Cr.
- Current Price ₹ 201
- High / Low ₹ 234 / 143
- Stock P/E 35.2
- Book Value ₹ 100
- Dividend Yield 0.00 %
- ROCE 11.9 %
- ROE 9.52 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|
| 3.41 | 10.88 | 17.13 | 28.71 | 31.28 | |
| 3.24 | 9.50 | 13.90 | 22.18 | 23.96 | |
| Operating Profit | 0.17 | 1.38 | 3.23 | 6.53 | 7.32 |
| OPM % | 4.99% | 12.68% | 18.86% | 22.74% | 23.40% |
| 0.02 | 0.02 | 0.04 | 0.13 | 0.54 | |
| Interest | 0.00 | 0.00 | 0.19 | 0.95 | 0.95 |
| Depreciation | 0.05 | 0.50 | 1.48 | 2.97 | 3.87 |
| Profit before tax | 0.14 | 0.90 | 1.60 | 2.74 | 3.04 |
| Tax % | 21.43% | 25.56% | 25.62% | 24.82% | |
| 0.11 | 0.67 | 1.20 | 2.06 | 2.30 | |
| EPS in Rs | 6.88 | 41.88 | 4.77 | 5.11 | 5.71 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 103% |
| TTM: | 68% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 166% |
| TTM: | 73% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -6% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 16% |
| Last Year: | 10% |
Balance Sheet
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 0.16 | 0.16 | 2.52 | 4.03 | 4.03 |
| Reserves | 0.17 | 0.84 | 1.68 | 35.24 | 36.40 |
| 0.00 | 0.28 | 8.22 | 10.63 | 10.25 | |
| 2.94 | 6.08 | 6.94 | 9.63 | 13.12 | |
| Total Liabilities | 3.27 | 7.36 | 19.36 | 59.53 | 63.80 |
| 0.16 | 2.27 | 5.43 | 10.27 | 16.30 | |
| CWIP | 0.00 | 0.00 | 2.05 | 3.25 | 5.98 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 3.11 | 5.09 | 11.88 | 46.01 | 41.52 | |
| Total Assets | 3.27 | 7.36 | 19.36 | 59.53 | 63.80 |
Cash Flows
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| -1.12 | 1.33 | 4.24 | -7.46 | |
| -0.68 | -3.78 | -6.66 | -8.89 | |
| 1.66 | 2.45 | 8.19 | 34.49 | |
| Net Cash Flow | -0.14 | 0.00 | 5.78 | 18.14 |
| Free Cash Flow | -1.26 | -1.28 | -2.46 | -16.49 |
| CFO/OP | -635% | 117% | 150% | -98% |
Ratios
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Debtor Days | 55.66 | 39.25 | 21.31 | 27.33 |
| Inventory Days | ||||
| Days Payable | ||||
| Cash Conversion Cycle | 55.66 | 39.25 | 21.31 | 27.33 |
| Working Capital Days | 202.30 | 55.35 | -57.10 | 53.14 |
| ROCE % | 111.80% | 26.13% | 11.87% |
Insights
In beta| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Total Centers Number |
|
|||||
| Total Seats Number |
||||||
| Occupancy Rate % |
||||||
| Revenue Contribution from Primary Center (KIPL) % |
||||||
| Total Managed Area Sq. Ft. |
||||||
Requires Premium
Requires Premium
Documents
Announcements
-
Intimation Under Regulation 30 Of Sebi (LODR) Regulations, 2015 - Execution Of Letter Of Intent (LOI) For Phase-2 Expansion.
1d - LOI executed for Phase-2: 13,075 sq. ft. office space in Delhi, 9-year tenure, possession by June 1, 2026.
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 6 Apr
-
Closure of Trading Window
21 Mar - Trading window closed Apr 1, 2026 until 48 hours after results for period ended Mar 31, 2026.
-
Intimation Under Regulation 30 Of The SEBI (LODR), 2015 - Execution Of Letter Of Intent For New Co-Working Centre.
28 Feb - Executed LOI for 32,000 sqft Noida co-working lease, 9-year term commencing May 1, 2026.
-
Intimation Under Regulation 30 Of The SEBI (LODR), 2015 - Execution Of Letter Of Intent For New Co-Working Centre.
26 Feb - LOI to lease 57,455 sqft (41,334 sqft carpet) at Wave One, Noida; 15-year structured lease.
Business Profile[1]
Nukleus Office Solutions Limited is a co-working and managed office space provider in the Delhi NCR region. The company offers fully furnished and flexible workspaces, including dedicated desks, private cabins, meeting rooms, startup zones, and virtual offices. Established in 2019, it has grown to **7 centers and 4 managed offices with a total of 2,750 seats as of July 31, 2024. **