Subscribe

Smartworks Coworking Spaces Ltd. (SMARTWORKS.NS)

INR464.10 -6.25 (-1.33%)
IN NSE Real Estate Real Estate - Services
Address Golf View Tower 122002
Gurugram, IN
CEO Neetish Sarda
IPO 2025-07-17
ISIN INE0NAZ01010

Explore sections of this company profile

Description

Headquartered in Gurugram, India, Smartworks Coworking Spaces Ltd. was founded in 2015 as an Indian operator focused on owning, managing, and leasing flexible co-working environments. The company's service portfolio includes fully furnished and serviced office spaces, dedicated meeting and training facilities, virtual office solutions, and other related support services. Smartworks further caters to commercial properties and businesses by offering essential maintenance and housekeeping. Additionally, it provides innovative software applications designed for efficient meeting room booking, visitor management, and employee attendance tracking.

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
INR464.10 -6.25 (-1.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
97.2K
Beta
1.25
Float Shares
23.23M
Free Float %
20.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.96% -5.14% +8.24% -4.94% -25.20% -11.80% -1.58% -1.58% -1.58% -1.58% -1.58%
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
464.10
DCF (Unlevered) 1,519.10 +227.3%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 6 +1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
MOAT Score
3 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +34.6% Q1'26: +443.9% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +117.2% Q1'26: +128.0% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +28.8% Q1'26: +64.2% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +20.5% Q1'26: +22.0% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +5.7% Q1'26: +6.9% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -2.9% Q1'26: +3.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    3.95× Q1'26: 3.40× (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 (1.18) × ERP
WACC = 57% × Ke + 43% × Kd (9.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,519.66 Current price: 464.10
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 2026
5 Rev. Ana.
3 EPS Ana.
Mar 2027
6 Rev. Ana.
3 EPS Ana.
Mar 2028
6 Rev. Ana.
4 EPS Ana.
Mar 2029
5 Rev. Ana.
4 EPS Ana.
Mar 2030
2 Rev. Ana.
2 EPS Ana.
Revenue
18.05B
17.84B – 18.32B
23.56B
22.79B – 25.08B
+30.6% YoY
28.85B
27.62B – 31.24B
+22.4% YoY
34.76B
34.75B – 34.76B
+20.5% YoY
41.70B
40.10B – 44.81B
+20.0% YoY
EBITDA
11.98B
11.85B – 12.17B
15.65B
15.13B – 16.66B
+30.6% YoY
19.16B
18.34B – 20.74B
+22.4% YoY
23.08B
23.08B – 23.08B
+20.5% YoY
27.69B
26.63B – 29.75B
+20.0% YoY
EBIT
6.77B
6.69B – 6.87B
8.83B
8.54B – 9.40B
+30.6% YoY
10.81B
10.35B – 11.71B
+22.4% YoY
13.03B
13.03B – 13.03B
+20.5% YoY
15.63B
15.03B – 16.80B
+20.0% YoY
Net Income
105.28M
-226.04M – 441.05M
838.25M
662.33M – 1.75B
+696.2% YoY
1.12B
753.94M – 3.62B
+34.0% YoY
2.46B
1.04B – 5.44B
+119.2% YoY
2.74B
2.60B – 3.00B
+11.2% YoY
SGA
213.01M
210.58M – 216.26M
278.11M
268.92M – 296.05M
+30.6% YoY
340.46M
325.96M – 368.67M
+22.4% YoY
410.20M
410.16M – 410.23M
+20.5% YoY
492.11M
473.25M – 528.81M
+20.0% YoY
EPS
0.95
-1.98 – 3.86
10.79
5.80 – 15.34
+1,035.4% YoY
15.03
6.61 – 31.68
+39.4% YoY
29.36
9.12 – 47.62
+95.3% YoY
24.00
22.80 – 26.33
-18.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 2/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
Ownership data is not available for this company yet.

Executive team

Top executives
EBIT / Employee
5.84M
Shares Outstanding
114.26M

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
Anirudh Tapuriah Chief of Strategy & Investor Relations male
Harsh Binani Co-Founder & Executive Director male
Kalpana Devnani Chief Human Resources Officer female
Neetish Sarda Founder, MD & Executive Director male
Pratik Ravindra Agarwal Chief Business Officer male
Punam Dargar Company Secretary & Compliance Officer female
Sahil Jain Chief Financial Officer male
Siddharth Banerjee Group Chief Technology Officer 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 history

Earnings history

Earnings reports

Stock splits