NDR INVIT Trust
Incorporated in 2023, NDR InvIT is an infrastructure investment trust which provides logistics and warehousing solutions[1]
- Market Cap ₹ 6,928 Cr.
- Current Price ₹ 151
- High / Low ₹ 153 / 120
- Stock P/E 50.6
- Book Value ₹ 96.6
- Dividend Yield 3.54 %
- ROCE 3.97 %
- ROE 2.64 %
- Face Value ₹ 136
Pros
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 159%
Cons
- Tax rate seems low
- Company has a low return on equity of 2.13% over last 3 years.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|
| 27 | 145 | 214 | 258 | |
| Sales growth | +427% | +48% | +43% | |
| 0 | 1 | 2 | 2 | |
| Operating Profit | 27 | 144 | 212 | 256 |
| OPM % | 100% | 99% | 99% | 99% |
| 0 | 11 | 13 | 16 | |
| Interest | 0 | 29 | 113 | 130 |
| Depreciation | 0 | 0 | 0 | 0 |
| Profit before tax | 27 | 126 | 112 | 143 |
| Tax % | 0% | 1% | -1% | |
| 27 | 125 | 113 | 137 | |
| EPS in Rs | 0.71 | 3.23 | 2.84 | 3.19 |
| Dividend Payout % | 0% | 216% | 260% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 43% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 21% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 23% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 2% |
| Last Year: | 3% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 | |
|---|---|---|---|---|
| Equity Capital | 3,818 | 3,818 | 3,928 | 4,432 |
| Reserves | 27 | 55 | -146 | -5 |
| 0 | 1,354 | 1,762 | 1,763 | |
| 18 | 6 | 173 | 20 | |
| Total Liabilities | 3,863 | 5,233 | 5,717 | 6,210 |
| 0 | 0 | 0 | 0 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 2,931 | 3,655 | 3,655 | 3,983 |
| 932 | 1,578 | 2,062 | 2,227 | |
| Total Assets | 3,863 | 5,233 | 5,717 | 6,210 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|
| 45 | -17 | -3 | |
| -3,816 | -1,261 | 395 | |
| 3,818 | 1,230 | 5 | |
| Net Cash Flow | 47 | -48 | 397 |
| Free Cash Flow | 45 | -17 | -3 |
| CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | 165% | -11% | -1% |
Ratios
Standalone / View Consolidated
| Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|
| Debtor Days | 0 | 0 | 0 |
| Inventory Days | |||
| Days Payable | |||
| Cash Conversion Cycle | 0 | 0 | 0 |
| Working Capital Days | 11,485 | 3,889 | 2,477 |
| ROCE % | 3% | 4% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Occupancy Rate % |
|
|||
| Top 10 Customer Concentration % of gross rentals |
||||
| AUM (Total Leasable Area) msf |
||||
| Number of Industrial Parks count |
||||
| Weighted Average Lease Expiry (WALE) years |
||||
| ROFO Pipeline Area msf |
||||
Extracted by Screener AI
Documents
Announcements
-
Updates
- NDR InvIT Trust released Q2 FY27 investor presentation, showing INR 1,389.22 mn revenue and INR 916.08 mn distribution.
-
Outcome of Board Meeting
- NDR InvIT Trust approved Q2 FY27 results, declared ₹2.00/unit distribution; record date November 6, payment by November 16.
-
Statement of deviation(s) or variation(s) under Reg. 32
- Quarter ended September 30, 2026 fund-use statement shows no deviation in ₹7,217.77 million preferential proceeds.
-
Record Date
- NDR InvIT Trust approved Q2 FY27 results and declared Rs 2.00 per unit distribution; record date November 6, 2026.
-
Press Release
- NDR InvIT Trust reported Q2 FY27 revenue of INR 1,389.22 Mn, declared INR 2.00/unit distribution, and acquired NDR Sai Sankalpa.
Annual reports
-
Annual Report 2025
from web
-
Annual Report 2024
from web
Asset Overview[1][2]
As on Q2FY26, the trust has acquired 37 industrial parks, 60+ wharehouses with a total leasable area of 19.2 million square feet (msf), 8.75 msf ROFO projects, 100+ clientele located across 15 cities in India. The portfolio has healthy weighted average lease expiry (WALE) of 10.7 years, with about 19.5% of the area coming up for lease renewal in FY26.