Prozone Realty (PROZONER)₹53.07+0.02%Residential, Commercial Projects
In the Jun 2026 quarter (consolidated), Prozone Realty reported sales of ₹15.30 Cr, up 105.6% from Jun 2025, and net profit of ₹1.29 Cr, down 65.8% year on year. For the year to Mar 2026, sales were ₹66.17 Cr and net profit ₹17.99 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 38.13 | 41.49 | 51.77 | 32.30 | 49.03 | 45.00 | 52.98 | 7.44 | 46.32 | 58.39 | 19.14 | 15.30 |
| Expenses | 22.28 | 26.83 | 45.64 | 25.30 | 34.36 | 27.56 | 46.94 | 10.68 | 28.82 | 35.60 | 22.39 | 20.74 |
| Operating Profit | 15.76 | 14.62 | 6.10 | 6.97 | 14.62 | 17.37 | 6.06 | −3.23 | 17.43 | 22.71 | −3.21 | −5.41 |
| OPM % | 41.6% | 35.4% | 11.8% | 21.7% | 30.0% | 38.8% | 11.5% | −43.7% | 37.8% | 39.0% | −16.9% | −35.6% |
| Other Income | 2.74 | 1.99 | 1.42 | 1.65 | 2.02 | 2.65 | 7.01 | 8.75 | 3.16 | 2.95 | 7.49 | 8.87 |
| Interest | 10.81 | 13.10 | 8.21 | 8.81 | 10.22 | 9.67 | 9.08 | 0.71 | 8.86 | 8.99 | 0.64 | 1.42 |
| Depreciation | 6.05 | 6.04 | 5.94 | 5.40 | 5.64 | 6.12 | 5.88 | 0.90 | 5.92 | 5.90 | 1.04 | 0.73 |
| Profit before tax | 1.71 | −2.45 | −6.57 | −5.53 | 0.82 | 4.30 | −1.84 | 3.90 | 5.87 | 10.80 | 2.59 | 1.30 |
| Tax % | −108.1% | −78.4% | 101.2% | 2.7% | 53.1% | 10.0% | 2,761.7% | 3.6% | 41.8% | 37.5% | −50.3% | 0.8% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.01 | 0.00 | 0.00 | 6.01 | 8.01 |
| Net Profit | 3.57 | −0.51 | −13.25 | −5.67 | 0.38 | 3.87 | −52.93 | 3.77 | 3.41 | 6.78 | 3.90 | 1.29 |
| EPS (Rs) | 0.10 | −0.04 | −0.36 | −0.31 | −0.10 | 0.06 | −2.16 | 0.06 | 0.11 | 0.13 | 0.45 | 0.10 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 86.25 | 63.18 | 96.35 | 118 | 85.24 | 45.11 | 93.32 | 173 | 186 | 180 | 66.17 | 139 |
| Expenses | 62.24 | 58.22 | 59.18 | 58.22 | 37.14 | 26.09 | 54.20 | 118 | 130 | 135 | 78.29 | 108 |
| Operating Profit | 23.94 | 4.99 | 37.92 | 60.85 | 47.86 | 18.95 | 38.88 | 54.85 | 54.88 | 44.90 | −11.97 | 31.52 |
| OPM % | 28.0% | 8.0% | 39.0% | 51.0% | 57.0% | 43.0% | 42.0% | 32.0% | 30.0% | 25.0% | −18.0% | 22.7% |
| Other Income | 8.01 | 11.01 | 12.01 | 16.01 | 20.03 | 14.02 | 22.02 | 58.07 | 18.01 | 13.02 | 36.06 | 22.47 |
| Interest | 11.04 | 10.03 | 27.07 | 34.13 | 42.11 | 45.13 | 40.12 | 41.14 | 42.14 | 38.09 | 3.01 | 19.91 |
| Depreciation | 13.02 | 12.02 | 27.05 | 34.11 | 33.11 | 30.09 | 27.05 | 24.06 | 24.05 | 23.07 | 4.01 | 13.59 |
| Profit before tax | 7.98 | −5.99 | −4.98 | 7.98 | −5.98 | −41.86 | −5.98 | 47.88 | 6.97 | −1.99 | 16.95 | 20.56 |
| Tax % | 47.1% | −121.0% | 50.1% | 19.1% | −30.9% | −1.0% | −74.9% | 20.1% | 58.1% | 2,316.1% | −7.9% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 0.00 | 1.01 | 1.01 | 1.01 | 1.01 | 32.05 | 14.02 |
| Net Profit | 3.99 | 1.99 | −6.99 | 6.99 | −3.99 | −41.96 | −0.99 | 37.98 | 2.99 | −53.98 | 17.99 | 15.38 |
| EPS (Rs) | 0.49 | −0.36 | −0.30 | 0.17 | −0.11 | −1.83 | −0.24 | 1.67 | 0.31 | −2.50 | 0.71 | 0.79 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 31.01 | 31.05 | 31.06 | 30.98 | 31.07 | 31.07 | 31.03 | 31.07 | 31.09 | 31.04 | 31.06 | 30.99 |
| Reserves | 468 | 519 | 503 | 491 | 468 | 466 | 450 | 452 | 481 | 478 | 437 | 425 |
| Borrowings | 242 | 239 | 301 | 340 | 354 | 414 | 459 | 471 | 420 | 422 | 425 | 657 |
| Other Liabilities | 291 | 374 | 420 | 452 | 576 | 697 | 681 | 686 | 654 | 622 | 575 | 303 |
| Total Liabilities | 1,032 | 1,164 | 1,255 | 1,313 | 1,429 | 1,607 | 1,621 | 1,638 | 1,587 | 1,552 | 1,468 | 1,415 |
| Fixed Assets | 527 | 492 | 451 | 715 | 776 | 734 | 704 | 679 | 660 | 638 | 629 | 627 |
| CWIP | 95.76 | 193 | 253 | 110 | 24.97 | 35.91 | 36.91 | 36.94 | 36.94 | 35.91 | 26.95 | 0.00 |
| Investments | 20.03 | 72.12 | 73.19 | 64.13 | 76.14 | 66.12 | 19.05 | 70.11 | 45.10 | 27.05 | 31.08 | 17.02 |
| Other Assets | 390 | 408 | 478 | 425 | 551 | 772 | 860 | 852 | 846 | 851 | 780 | 771 |
| Inventories | 156 | 177 | 190 | 146 | 275 | 403 | 450 | 471 | 449 | 407 | 384 | 402 |
| Trade receivables | 72.05 | 89.01 | 84.08 | 65.03 | 35.02 | 19.02 | 22.01 | 29.03 | 13.01 | 13.01 | 11.99 | 16.01 |
| Cash & equivalents | 13.96 | 20.92 | 21.94 | 4.99 | 3.99 | 16.93 | 49.84 | 51.79 | 69.78 | 106 | 108 | 76.80 |
| Total Assets | 1,032 | 1,164 | 1,255 | 1,313 | 1,429 | 1,607 | 1,621 | 1,638 | 1,587 | 1,552 | 1,468 | 1,415 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 30.13 | −30.14 | −52.20 | −10.05 | 28.10 | −18.08 | −18.06 | 91.43 | 82.26 | 60.25 | 40.18 |
| Cash from investing activity | −49.86 | −116 | 15.96 | −9.97 | −10.97 | 3.99 | 51.88 | −55.80 | 9.97 | −11.97 | −24.93 |
| Cash from financing activity | 25.99 | 153 | 39.96 | 3.99 | −19.99 | 19.97 | 3.99 | −46.98 | −79.93 | −40.95 | −31.96 |
| Net cash flow | 5.99 | 6.99 | 4.01 | −15.99 | −1.99 | 6.01 | 37.96 | −11.99 | 12.01 | 6.99 | −17.99 |
| Capex | 0.24 | 0.37 | 26.88 | 8.71 | 0.59 | 0.22 | 0.20 | 0.35 | 2.50 | 0.51 | 7.63 |
| Free cash flow | −20.93 | −128 | −78.76 | −18.95 | 27.93 | −17.96 | −17.95 | 90.80 | 78.81 | 59.87 | 31.92 |
| CFO / OP % | 193.0% | −124.0% | −1,035.0% | −23.0% | 57.0% | −24.0% | −124.0% | 227.0% | 159.0% | 123.0% | 90.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 458 | 377 | 485 | 247 | 107 | 83 | 181 | 114 | 28 | 26 | 25 | 91 |
| Inventory days | — | — | — | — | — | — | — | — | — | — | — | 2,597 |
| Days payable | — | — | — | — | — | — | — | — | — | — | — | 123 |
| Cash conversion cycle | 458 | 377 | 485 | 247 | 107 | 83 | 181 | 114 | 28 | 26 | 25 | 2,565 |
| Working capital days | 1,284 | 1,006 | 1,120 | 509 | 330 | 605 | 1,558 | 963 | 341 | 320 | 304 | 1,008 |
| ROCE % | 1.0% | 2.0% | 0.0% | 2.0% | 4.0% | 3.0% | 0.0% | 3.0% | 7.0% | 4.0% | 3.0% | −1.0% |
For the Jun 2026 quarter, Prozone Realty reported sales of ₹15.30 Cr, up 105.6% year on year and net profit of ₹1.29 Cr, down 65.8% year on year. The operating margin was −35.6%.
Prozone Realty's sales for the year to Mar 2026 were ₹66.17 Cr; over the last twelve months they were ₹139 Cr.
Net profit for the year to Mar 2026 was ₹17.99 Cr, and ₹15.38 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.79.
Prozone Realty reported borrowings of ₹657 Cr at Mar 2026, against cash and equivalents of ₹76.80 Cr.
Cash from operations was ₹40.18 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹31.92 Cr.