Nukleus Office Solutions Ltd
Incorporated in December 2019, Nukleus Office Solutions Limited offers co-working and managed office spaces in Delhi NCR.[1]
- Market Cap ₹ 75.8 Cr.
- Current Price ₹ 188
- High / Low ₹ 234 / 143
- Stock P/E 33.0
- 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.
Peer comparison
Services Services Commercial Services & Supplies Diversified Commercial Services
Part of BSE SME IPO
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: | 4% |
| 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 |
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. |
||||||
Documents
Announcements
- Closure of Trading Window 57s
-
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.
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015 - Publication Of Article In Digital Media - List Of Media Channels/Portals
19 Jan - Appointed Abhimanyu Singh as Chief Business Officer effective Jan 19, 2026; digital publications listed.
-
Announcement Under Regulation 30 (LODR) - Updates (Publications In Digital Media Regarding The Appointment Of Chief Business Officer/CBO)
15 Jan - Appointed Abhimanyu Singh as Chief Business Officer, effective immediately; previously Director—Expansion at AltF, ex-JLL and CBRE.
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. **