| Quarterly Financials | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 |
Revenue  | 0 | 48 | 76 | 79 | 81 | 105 | 108 |
| Expenses | 0 | 12 | 10 | 14 | 10 | 12 | 14 |
| EBITDA | 0 | 36 | 66 | 65 | 72 | 93 | 95 |
| Operating Profit % | 0 % | 72 % | 86 % | 81 % | 88 % | 87 % | 87 % |
| Depreciation | 0 | 8 | 15 | 15 | 16 | 18 | 19 |
| Interest | 0 | 6 | 8 | 8 | 12 | 33 | 32 |
| Profit Before Tax | 0 | 22 | 43 | 42 | 44 | 41 | 43 |
| Tax | 0 | 4 | 4 | 15 | 6 | 8 | 5 |
| Net Profit | 0 | 18 | 39 | 27 | 37 | 33 | 38 |
| EPS in ₹ | 0.00 | 0.48 | 1.03 | 0.70 | 0.97 | 0.84 | 0.97 |
NDR InvIT Trust
NDR InvIT Trust
120.00
+5.00
(4.35%)
Market Cap
4,554.10 Cr
EPS
3.51
PE Ratio
35.40
Dividend Yield
0.00 %
Industry
Commercial Services52 Week High
115.00
52 Week Low
103.70
PB Ratio
1.18
Debt to Equity
0.25
Sector
Diversified Services
Investment Returns
In Long Term
In Short Term
1 Year
0.00%
2 Years
0.00%
3 Years
0.00%
4 Years
0.00%
5 Years
0.00%
Company News
View All News
Radhakishan Damani purchased 87 lakh shares worth Rs 100 crore in NDR InvIT Trust, while Aryaman Jhunjhunwala Discretionary Trust bought 58 lakh shares valued at Rs 66.70 crore. Both transactions occurred at Rs 115 per share through block deals. NDR InvIT Trust shares closed at Rs 120, gaining 4.35% and hitting a fresh 52-week high of Rs 122. The company operates over 60 warehouses and 37 industrial parks totaling 19 million square feet across 15 cities, serving retail, e-commerce, manufacturing, and logistics sectors. NDR InvIT Trust has delivered 16.5% returns over the past year, outperforming Nifty and BSE Sensex. The company reported consolidated net profit of Rs 38 crore in the latest quarter, down 2.6% year-over-year, while total revenue jumped 42% to Rs 108 crore.
NDR InvIT Trust, India's first perpetual warehousing and industrial parks InvIT, reported revenue from operations of ₹1,015.59 million in Q1 FY26, marking a 35% increase from ₹751.77 million in the same quarter last year. Total income rose to ₹1,083.18 million from ₹764.03 million. EBITDA improved to ₹946.12 million from ₹661.63 million, while Profit Before Tax remained stable at ₹430.65 million. The Trust declared a distribution of ₹1.825 per unit compared to ₹1.75 previously, with Net Asset Value per unit increasing to ₹135.87 from ₹126.88. Assets Under Management expanded to 19.22 million sq. ft. from 16.96 million sq. ft., with warehouse occupancy at approximately 98%. The Trust now operates across 15 cities with 37 logistics parks and over 60 warehouses, up from 13 cities and 33 parks. The share of leased area by top 10 clients decreased from 39% to 33%, reflecting reduced concentration risk.
NDR InvIT Trust: Q3 Revenue Jumps 5.65%, Expands PortfolioFeb 11, 2025
NDR InvIT Trust reported 5.65% revenue growth to Rs 79.3 crore and 8.86% EBITDA growth in Q3 FY25. The company declared a distribution of ₹1.75 per unit, totaling ₹67.3 crore. Assets under Management stood at 19.01 million sq. ft., with 98% occupancy across 60 warehouses and 37 industrial parks in 15 cities.
View more
Peer Comparison Compare Peers on Screener
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
|---|---|---|---|---|---|---|---|---|
366.75 | #1 15,968.30 | 32.29 | 1,088.50 | 19.65 | #1 427 | 15.42 | 53.51 | |
1,473.00 | 10,570.40 | 25.81 | 864.60 | 10.15 | 375 | 37.68 | 56.10 | |
400.15 | 6,605.80 | 17.53 | 2,475.20 | 7.68 | 373 | 3.08 | 27.99 | |
173.93 | 4,985.80 | - | 7.80 | -5.88 | -8 | -23.81 | 71.69 | |
345.20 | 4,927.40 | 15.76 | 13,257.10 | 7.75 | 12 | 44.70 | 31.30 | |
528.50 | 4,794.40 | 21.01 | 645.00 | 5.52 | 218 | 17.27 | 40.30 | |
603.05 | 4,304.80 | 86.18 | 1,260.70 | #1 54.61 | 68 | #1 257.14 | 57.67 | |
261.60 | 3,918.10 | 15.42 | #1 14,990.80 | 9.34 | 46 | 4.08 | 39.80 | |
1,868.70 | 3,133.10 | 27.37 | 11,200.60 | 18.37 | 111 | 28.87 | 50.36 | |
254.85 | 1,723.60 | #1 13.96 | 2,771.70 | 12.31 | 119 | 13.28 | 50.08 |
Forecast
Actual
Growth Rate
Revenue Growth
30.91 %
Net Income Growth
76.96 %
Cash Flow Change
633.37 %
ROE
40.53 %
ROCE
42.78 %
EBITDA Margin (Avg.)
-0.56 %
Quarterly Financial Results
Balance Sheet
| Balance Sheet | 2021 | 2022 | 2023 | 2024 | 2025 |
| Total Assets | 978 | 1,462 | 1,889 | 4,536 | 5,608 |
| Fixed Assets | 683 | 906 | 1,222 | 3,856 | 4,887 |
| Current Assets | 104 | 274 | 297 | 346 | 530 |
| Capital Work in Progress | 78 | 157 | 287 | 233 | 42 |
| Investments | 0 | 0 | 0 | 0 | 293 |
| Other Assets | 218 | 400 | 380 | 448 | 386 |
| Total Liabilities | 978 | 1,462 | 1,889 | 4,536 | 5,608 |
| Current Liabilities | 233 | 238 | 423 | 229 | 149 |
| Non Current Liabilities | 609 | 1,084 | 1,289 | 477 | 1,590 |
| Total Equity | 136 | 141 | 178 | 3,830 | 3,869 |
| Reserve & Surplus | 13 | 16 | 55 | 18 | 74 |
| Share Capital | 128 | 130 | 127 | 3,818 | 3,691 |
Cash Flow
| Cash Flow | 2022 | 2023 | 2024 | 2025 |
| Net Cash Flow | 15 | 6 | 72 | -52 |
| Investing Activities | -352 | -468 | -4,009 | -1,164 |
| Operating Activities | -53 | 226 | -53 | 280 |
| Financing Activities | 420 | 248 | 4,133 | 832 |
Share Holding
| % Holding | Feb 2024 | Mar 2024 | Jun 2024 | Dec 2024 | Mar 2025 | May 2025 | Jun 2025 |
| Promoter | 40.39 % | 40.39 % | 40.39 % | 40.39 % | 40.39 % | 40.40 % | 40.40 % |
| FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| DIIs | 4.31 % | 4.31 % | 4.31 % | 4.31 % | 4.31 % | 4.19 % | 4.19 % |
| Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
| Public / Retail | 13.99 % | 17.33 % | 17.54 % | 18.12 % | 18.14 % | 18.74 % | 18.63 % |
| Others | 41.30 % | 37.96 % | 37.75 % | 37.17 % | 37.16 % | 36.66 % | 36.78 % |
| No of Share Holders | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Corporate Action
| Record Date | Corporate Action | Information | Announcement Day | LTP at Annoucement | LTP at Record Day |
|---|---|---|---|---|---|
| 28 May 2024 |  Dividend | ₹ 1.00 /share | 28 May 2024 | 103.00 | 103.00 |
| 26 Jul 2024 |  Annual General Meeting | NA | 26 Jul 2024 | 103.75 | 105.00 |
| 16 Aug 2024 | Dividend | ₹ 1.75 /share | 16 Aug 2024 | 105.00 | 105.00 |
| 12 Nov 2024 |  Quarterly Result Announcement | NA | 12 Nov 2024 | 105.25 | 105.25 |
| 18 Nov 2024 | Dividend | ₹ 1.75 /share | 18 Nov 2024 | 105.25 | 105.25 |
| 30 Dec 2025 |  Extraordinary General Meeting | NA | 30 Dec 2025 | 105.25 | 106.00 |
| 10 Feb 2025 | Quarterly Result Announcement | NA | 10 Feb 2025 | 107.00 | 107.00 |
| 12 Feb 2025 | Dividend | ₹ 1.75 /share | 12 Feb 2025 | 107.00 | 107.00 |
| 26 May 2025 | Quarterly Result Announcement | NA | 26 May 2025 | 107.00 | 109.00 |
| 29 May 2025 | Dividend | ₹ 1.80 /share | 29 May 2025 | 109.00 | 109.00 |
| 05 Aug 2025 | Quarterly Result Announcement | NA | 05 Aug 2025 | 109.00 | 109.00 |
| 08 Aug 2025 | Dividend | ₹ 1.83 /share | 08 Aug 2025 | 109.00 | 109.00 |
Technical Indicators
we are part of Raise Financial Services
built with love
for indians who love to invest & trade
Market Community
Follow us on
