Subscribe

Nirlon Limited (NIRLON.BO)

INR643.00 -5.60 (-0.86%)
IN BSE Real Estate Real Estate - Development
Address Pahadi Village
Mumbai, IN
CEO Rahul Virenchee Sagar
IPO 2000-02-22
ISIN INE910A01012

Explore sections of this company profile

Description

Nirlon Limited's core business involves the development and ongoing management of both industrial and information technology business parks. Among its key assets, the company oversees the operations of Nirlon Knowledge Park and Nirlon House. This enterprise was established on March 12, 1958, and its main office is located in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR643.00 -5.60 (-0.86%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.6K
Beta
0.12
Float Shares
12.10M
Free Float %
13.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.24% +1.49% +11.25% +23.90% +25.12% +22.66% +17.63% +45.73% +115.87% +193.13% +16,033.51%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
643.00
DCF (Unlevered) 941.65 +46.4%
DCF (Levered) 910.91 +41.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2025-01 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.95
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +5.2% Q1'26: +8.2% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +58.5% Q1'26: +31.8% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +54.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +80.0% Q1'26: +69.1% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +31.8% Q1'26: +26.5% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    1.94× Q1'26: 2.17× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.38) × ERP
WACC = 83% × Ke + 17% × Kd (9.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 945.90 Current price: 643.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Mar 2033
1 Rev. Ana.
1 EPS Ana.
Revenue
2.39B
est: 2.50B (-4.2%)
2.89B
est: 2.93B (-1.5%)
2.81B
est: 2.93B (-4.1%)
2.87B
est: 2.81B (+2.0%)
2.94B
est: 2.92B (+0.7%)
3.06B
est: 3.02B (+1.3%)
3.13B
est: 3.02B (+3.7%)
3.80B
est: 3.29B (+15.4%)
5.67B
est: 3.74B (+51.9%)
6.03B
est: 5.70B (+5.9%)
6.36B
est: 5.70B (+11.7%)
2.81B
2.81B – 2.81B
-50.7% YoY
2.92B
2.92B – 2.92B
+4.0% YoY
3.02B
3.02B – 3.02B
+3.5% YoY
3.02B
3.02B – 3.02B
-0.1% YoY
3.29B
3.29B – 3.29B
+9.0% YoY
3.74B
3.74B – 3.74B
+13.4% YoY
5.70B
5.70B – 5.70B
+52.5% YoY
5.70B
5.70B – 5.70B
+0.0% YoY
EBITDA
1.92B
est: 1.96B (-2.3%)
2.27B
est: 2.31B (-1.9%)
1.56B
est: 2.31B (-32.4%)
2.23B
est: 2.21B (+0.8%)
2.27B
est: 2.30B (-1.2%)
2.32B
est: 2.38B (-2.6%)
2.40B
est: 2.38B (+0.7%)
3.00B
est: 2.59B (+15.8%)
4.61B
est: 2.94B (+56.7%)
4.62B
est: 4.49B (+2.9%)
5.12B
est: 5.32B (-3.7%)
2.62B
2.62B – 2.62B
-50.7% YoY
2.73B
2.73B – 2.73B
+4.0% YoY
2.82B
2.82B – 2.82B
+3.5% YoY
2.82B
2.82B – 2.82B
-0.1% YoY
3.07B
3.07B – 3.07B
+9.0% YoY
3.49B
3.49B – 3.49B
+13.4% YoY
5.32B
5.32B – 5.32B
+52.5% YoY
5.32B
5.32B – 5.32B
+0.0% YoY
EBIT
1.21B
est: 1.61B (-24.7%)
1.38B
est: 1.89B (-26.6%)
1.56B
est: 1.89B (-17.4%)
1.38B
est: 1.81B (-23.8%)
1.69B
est: 1.88B (-10.4%)
1.79B
est: 1.95B (-8.3%)
1.91B
est: 1.95B (-1.8%)
2.25B
est: 2.12B (+5.9%)
3.58B
est: 2.41B (+48.9%)
4.05B
est: 3.67B (+10.5%)
4.55B
est: 5.21B (-12.5%)
2.57B
2.57B – 2.57B
-50.7% YoY
2.67B
2.67B – 2.67B
+4.0% YoY
2.76B
2.76B – 2.76B
+3.5% YoY
2.76B
2.76B – 2.76B
-0.1% YoY
3.01B
3.01B – 3.01B
+9.0% YoY
3.41B
3.41B – 3.41B
+13.4% YoY
5.21B
5.21B – 5.21B
+52.5% YoY
5.21B
5.21B – 5.21B
+0.0% YoY
Net Income
325.76M
est: 569.46M (-42.8%)
435.66M
est: 691.10M (-37.0%)
510.80M
est: 691.10M (-26.1%)
556.90M
est: 561.35M (-0.8%)
636.78M
est: 644.24M (-1.2%)
1.09B
est: 623.52M (+75.6%)
1.27B
est: 1.05B (+21.4%)
1.11B
est: 1.17B (-5.5%)
1.58B
est: 1.37B (+15.3%)
2.06B
est: 1.79B (+14.6%)
2.18B
est: 1.79B (+21.7%)
561.47M
561.47M – 561.47M
-68.7% YoY
644.38M
644.38M – 644.38M
+14.8% YoY
623.65M
623.65M – 623.65M
-3.2% YoY
1.05B
1.05B – 1.05B
+68.4% YoY
1.17B
1.17B – 1.17B
+11.8% YoY
1.37B
1.37B – 1.37B
+16.7% YoY
1.79B
1.79B – 1.79B
+30.9% YoY
1.79B
1.79B – 1.79B
+0.0% YoY
SGA
91.94M
est: 28.99M (+217.1%)
124.24M
est: 34.06M (+264.8%)
57.21M
est: 34.06M (+68.0%)
54.56M
est: 32.65M (+67.1%)
42.04M
est: 33.95M (+23.8%)
46.75M
est: 35.14M (+33.1%)
41.43M
est: 35.10M (+18.0%)
44.86M
est: 38.26M (+17.3%)
64.66M
est: 43.40M (+49.0%)
73.74M
est: 66.18M (+11.4%)
60.07M
est: 187.76M (-68.0%)
92.64M
92.64M – 92.64M
-50.7% YoY
96.32M
96.32M – 96.32M
+4.0% YoY
99.68M
99.68M – 99.68M
+3.5% YoY
99.58M
99.58M – 99.58M
-0.1% YoY
108.55M
108.55M – 108.55M
+9.0% YoY
123.12M
123.12M – 123.12M
+13.4% YoY
187.76M
187.76M – 187.76M
+52.5% YoY
187.76M
187.76M – 187.76M
+0.0% YoY
EPS
3.64
est: 6.32 (-42.4%)
4.84
est: 7.67 (-36.9%)
5.67
est: 7.67 (-26.1%)
6.18
est: 6.23 (-0.8%)
7.07
est: 7.15 (-1.1%)
12.15
est: 6.92 (+75.6%)
14.14
est: 11.65 (+21.4%)
12.30
est: 13.02 (-5.5%)
17.52
est: 15.20 (+15.3%)
22.81
est: 19.90 (+14.6%)
24.22
est: 19.90 (+21.7%)
6.23
6.23 – 6.23
-68.7% YoY
7.15
7.15 – 7.15
+14.8% YoY
6.92
6.92 – 6.92
-3.2% YoY
11.65
11.65 – 11.65
+68.4% YoY
13.02
13.02 – 13.02
+11.8% YoY
15.20
15.20 – 15.20
+16.7% YoY
19.90
19.90 – 19.90
+30.9% YoY
19.90
19.90 – 19.90
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-27 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-26 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-25 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-22 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-21 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-20 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-19 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-18 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
273.57M
OE per share TTM
3.04
Owner's Yield
0.49%
Maintenance CapEx ratio
9.74%
Maint CapEx / Avg PPE
87.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.78B
Shares Outstanding
90.12M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Rahul Virenchee Sagar Chief Executive Officer & Executive Director 30M male
Jasmin K. Bhavsar Company Secretary, Vice President of Legal & Compliance Officer 15M male
Manish Parikh Chief Financial Officer & Vice President of Finance 10M male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits