Cholamandalam Securities
Raymond Realty Ltd

Raymond Realty Ltd

Industry: Realty

Rating:

BUY

Investment Horizon:

15 to 18 months

Date: 15 August 2026

CMP:

₹ 578*

*CMP as on 14 August, 2026

Target:

₹ 686

Potential Returns

+19%

Company Investment Case

Raymond Realty Ltd

Raymond Realty

Raymond Realty Ltd. (RRL) is a pure play residential real estate developer with its entire portfolio concentrated within the Mumbai Metropolitan Region (MMR), India’s largest residential real estate market. The MMR has consistently accounted for ~30% of new launches among the top 7 cities since CY22, providing Raymond Realty with exposure to one of India’s deepest and most liquid housing markets.

One of RRL’s most valuable assets is the 100 acre legacy land bank in Thane. This land bank carries an estimated Gross Development Value (GDV) of approximately Rs 25,000 crore, with 60 acres, having an estimated GDV of ~Rs 16,500 crore already launched (total 6.6 million sqft RERA carpet area of which 1.7 million already delivered) and a further GDV of Rs 8,500 crore from the balance ~40 acres earmarked for future development, providing RRL with a readymade base to expand upon.

With the large land bank already providing a strong foundation, Raymond Realty has pursed a capital light Joint Development Agreement (JDA) driven business model. JDAs typically are capital light as the developer partners with housing societies and landowners to undertake redevelopment projects. In the MMR, where land acquisition costs are among the highest in the country, outright land purchases can be highly capital intensive, the JDA platform, offers Raymond Realty a capital light entry into premium micro-markets.

As CREDAI-MCHI report in May’25 around 25,000 housing societies in MMR are over 30 years old which can be potential re-development opportunity. Back of the envelope calculation ( with higher FSI’s) suggest an opportunity size of Rs. 4 – 5 Lakh crores.

Looking at projects on hand, RRL has signed a total of 8 JDAs, including its latest in Parel which represents its largest development outside of Thane with a GDV of Rs 8,500 crores, taking its total GDV from JDAs to Rs 27,000 crores. Combined with the land bank in Thane, the company boasts of a considerable GDV of Rs 52,000 crores with a pipeline revenue potential of Rs 39,700 crores (inventory amounting to Rs 15,700 crores and projects yet to be launched amounting to Rs 24,000 crores) providing the company with visible multi-year development pipeline and earnings visibility while reducing dependence on expensive outright acquisitions.

RRL has already achieved its objective of deriving more than half of annual pre sales from JDA projects (56% for FY26) nearly two years ahead of schedule, reinforcing the management’s ability to diversify beyond the legacy Thane ownership. The company has further guided for four new launches in FY27, comprising of two commercial projects in Thane (Raymond Retail with a GDV of Rs 500 crores already launched in Q1FY27) and two JDA projects in Mahim (GDV of Rs 3,500 crores), thereby providing near term project visibility.

We believe, the best of operating matrix and higher per unit realization is yet to play out for RRL. Rising per capita income will effectively mitigate input cost inflation while margin accretion will come from demand upcycle which has been the scenario for real estate players over last 2 years.

Management guidance stands tall at EBITDA margin band of 17–19% in FY27, with in medium term objective is of achieving approximately 20% EBITDA margins. Further, management is aiming for ~20% growth in pre sales and revenue while delivering an ~20% ROCE (FY27) better than peers.

Another feather in Raymond Realty’s cap is its execution capability with its “build fast, sell fast” philosophy proving to be crucial differentiator at a time when repeated project delays have plagued the real estate industry, denting home buyer confidence. Management has indicated that projects are typically launched within 15–18 months of signing a JDA. The company has also demonstrated disciplined construction management and ahead of schedule execution. At Ten X Habitat, its maiden residential project launched in 2019, the first three towers were delivered nearly 24 months ahead of schedule.

This accelerated project cycle enables quicker monetization and cash flow generation, reducing the need for longer capital deployment. As a result, the company benefits from stronger operating cash flows, improved capital efficiency, and superior returns on invested capital.

In a fragmented market, Raymond Realty has created a differentiated three tier brand portfolio comprising TenX (aspirational), The Address by GS (premium) and Invictus by GS (luxury), each catering to a specific customer segment. The clear positioning enables immediate customer recognition, strengthens brand recall and allows the company to address a wider spectrum of demand without diluting individual brand identities. As RRL, expands across multiple micro-markets in MMR and eventually into Pune, the company’s well defined brand portfolio should help build home buyer affinity.

While FY26 and Q1FY27 profitability reflected the impact of multiple new project launches, management believes this represents a transitional phase rather than a structural issue. Newly launched projects typically report lower EBITDA margins during the initial stages owing to launch related expenses, lower initial price realizations, however, as projects mature, pricing improves, launch costs get absorbed, thereby contributing to margin expansion.

With a population of nearly 2.5 crores and GDP of US$140 Bn, MMR stands as India’s most important urban economic engine (Source: ISEG Foundation/ Niti Aayog, Sep-2024). This places MMR’s per capita income at ~US$ 5,500, which is significantly higher than the national average of ~US$ 2,000.

Under the Maharashtra GCC Policy 2025, MMR has been designated as Zone I GCC hub, eligible for multiple incentives which includes capital subsidies, rental subsidies, payroll support, additional FSI and mixed-use development benefits. As the state targets the addition of 400 GCCs and 4 lakh high-skilled jobs, MMR is expected to remain a key beneficiary of GCC led growth.

Source: CSEC Research, Company Filings, Anarock, Lodha Developers Annual Report FY26, BSE, NSE  •  Date: 15th August, 2026

Valuation

Raymond Realty Ltd

We have used DCF on NOPAT ( net operating profit after tax) for arriving at valuation of RRL, which factors in the visible project portfolio and broader development pipeline arriving at per share value of Rs. 686 implying an 19% upside from the current market price of Rs 578.

Q1FY27, earnings have been impacted by elevated project launch costs; however, we view this as a function of the project lifecycle rather than a structural concern. RRL launched seven projects in FY26, including three in Q4FY26, followed by another project in Q1FY27. As these projects progress through their lifecycle and achieve better sales traction, we expect cost intensity to normalize and profitability to improve. On the financing front, we believe borrowing costs are likely to remain contained within the 11-12% range, broadly in line with peak levels witnessed during FY23-FY25. Given the RBI's shift towards a more accommodative monetary stance, borrowing costs are unlikely to materially exceed levels seen during that period.

While management has outlined an ambition to add projects with a gross development value (GDV) of Rs 6,000-10,000 crore annually, we have not explicitly factored such future business development additions into our valuation, leaving an upside to valuation.

The signing of the marquee Rs 8,500 crores Parel redevelopment project in Q1FY27 provides confidence in the company's ability to source large scale opportunities.

Raymond Realty continues to trade at a meaningful discount to listed residential peers. The stock currently trades at ~13x PER compared with a peer median of ~31x. We believe this discount largely reflects the company’s relatively recent listing and caution around the scalability of its JDA-led expansion beyond Thane. Successful execution across upcoming projects could therefore act as a key rerating catalyst.

Overall, we believe Raymond Realty is steadily transitioning from a land-bank monetization story to a scalable residential developer. Supported by a growing project portfolio, an asset-light JDA-led expansion strategy and a demonstrated execution track record, the company is well placed to deliver sustained pre-sales growth and improved earnings visibility over the medium term. Accordingly, we recommend BUY on Raymond Realty Ltd.

We recommend BUY on Raymond Realty Ltd

Raymond Realty

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Financial Projections

Raymond Realty Ltd

Particulars FY27e FY28e FY29e FY30e FY31e FY32e FY33e FY34e FY35e FY36e
Revenue from operations (Rs in crs)3,6003,6217,3529,1048,7974,9114,0433,8343,3871,355
Net operating profit after tax (Rs in crs)4594891,1031,3661,319737606288305203
PVF @12.54%1.0000.8890.7900.7020.6230.5540.4920.4370.3890.345
Present value of project cashflows (Rs in crs)45943487195882340829812611870

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Company Overview

Raymond Realty Ltd

Raymond Realty Limited (RRL) is the real estate development business of the Raymond Group and was carved out as an independent listed entity following the Group being restructured into three focused businesses: Lifestyle, Real Estate and Engineering. The demerger was undertaken to enable RRL to operate with an independent management team, capital structure, and governance framework, thereby enhancing its ability to execute its growth strategy as a dedicated real estate developer. Following the completion of the restructuring, RRL commenced trading on the Indian stock exchanges on 1st July 2025.

Established in 2019, Raymond Realty initially commenced operations as a division within Raymond Ltd to unlock the value embedded in the Raymond Group’s legacy land holdings of nearly 100 acres in Thane, one of the fastest growing residential corridors within the Mumbai Metropolitan Region (MMR). Within a relatively short span, the company has evolved into one of the top five listed developers in the MMR and among the top ten listed real estate developers in India. The company primarily develops residential projects while selectively undertaking commercial development.

To cater to diverse customer segments within the residential market, Raymond Realty has adopted a differentiated three tier branding strategy. Ten X targets the aspirational housing segment by offering homes at relatively accessible price points. The Address by GS is positioned in the premium residential category, catering to homebuyers seeking enhanced lifestyle offerings, while Invictus by GS addresses the luxury and ultra luxury residential segment, targeted at affluent buyers. This well defined brand portfolio enables the company to serve home buyers across multiple pricing segments within the MMR.

Raymond Realty’s business model is driven by two complementary growth engines.

Development of owned land in Thane: The first engine is the development of the Raymond Group’s approximately 100 acre land parcel in Thane. Originally occupied by the Group’s textile manufacturing facilities, the land is being transformed into a large integrated township comprising residential and commercial developments executed over multiple phases. As of July 2026, nearly 60 acres had been launched across residential and commercial projects, while the balance 40 acres of land provides a multi-year development pipeline. The entire 100 acre Thane land bank carries an estimated GDV of approximately Rs 25,000 crore making it one of the largest privately owned residential development opportunities within the MMR. As of Q1FY27, Rs 9,400 crores of inventory has been sold with a further Rs 7,100 remaining unsold while pipeline GDV (projects yet to be launched) stood at Rs 8,500 crores.

Joint Development Agreements (JDAs): The second engine of Raymond Realty’s growth strategy is the expansion of its development footprint through Joint Development Agreements. Under this model, an agreement is entered into with landowners for redevelopment while Raymond Realty undertakes project planning, construction, marketing and execution, thereby avoiding significant upfront capital deployment towards land acquisition. The company has rapidly expanded its redevelopment portfolio through this strategy across MMR. As of Q1FY27, Raymond Realty had signed eight JDAs across prominent Mumbai micro markets including Bandra, BKC, Mahim, Sion, Wadala, Kandivali and Parel. These projects collectively represent an estimated GDV of approximately Rs 27,000 crore (Sold - Rs 11,500 crores; Unsold – Rs 8,600 crores; Yet to be launched – Rs 15,500 crores).

Combining its wholly owned development projects with a growing portfolio of JDAs, Raymond Realty has built a robust development portfolio with an estimated GDV of nearly Rs 52,000 crore. This portfolio provides diversified exposure across multiple micro-markets within the Mumbai Metropolitan Region (MMR) while maintaining a capital-light growth model. While the company remains predominantly focused on the MMR residential market, management has indicated its intention to enter the Pune market, which could serve as the first step towards broadening its geographic footprint and scaling the platform beyond the MMR region.

Quick Data

Face Value (Rs.)10
No. of Shares (Cr)6.66
MCAP (Rs. Cr)3,796
52W H/L (Rs.)734.5/350
BSE Code544420
NSE SymbolRAYMONDREL
Book Value235

Ratios

ROE (FY26)37.7%
ROCE (FY26)37.1%
P/E Ratio (ttm)12.7
P/BV (ttm)2.7
Dividend Pay-out4.37%
Dividend Yield0.35%

Shareholding Pattern (Jun-26)

Promoters50.9%
FII5.9%
DII2.9%
Public40.3%

Stock Price Movement

5d-16.3%
30d-18%
3m+32.8%
52w High-21.4%
52w Low+65%

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Historical Financials

Raymond Realty Ltd

Income Statement (Rs. Cr)

Particulars FY25 FY26
Revenue from operations5652,991
Other income249
Total Income5673,039
Less: Expenses5042,544
EBITDA61447
EBITDA Margin10.8%14.9%
Less: D&A123
EBIT62472
Finance Cost4698
EBT15375
Share of profit from JV--
Exceptional items--
PBT15375
Less: Tax Expense-270
Tax Rate-15%19%
PAT18305
PAT Margin3.1%10.0%

Balance Sheet (Rs. Cr)

Particulars FY25 FY26
EQUITY AND LIABILITIES
Share Capital267
Reserves461,501
Non Current Liabilities192739
Current Liabilities1,0654,756
Total1,3057,062
ASSETS
Fixed Assets289
CWIP-5
Cash and Cash equivalents19355
Other Assets1,2846,613
Total1,3057,062

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Common Size Statements

Raymond Realty Ltd

Common Size Income Statement

Particulars FY25 FY26
Revenue from operations99.6%98.4%
Other income0.4%1.6%
Total Income100.0%100.0%
Less: Expenses88.9%83.7%
EBITDA10.7%14.7%
Less: D&A0.2%0.8%
EBIT10.9%15.5%
Less: Finance Cost8.1%3.2%
EBT2.7%12.3%
Exceptional items0.0%0.0%
PBT2.7%12.3%
Less: Tax expense-0.4%2.3%
PAT3.1%10.0%

Common Size Balance Sheet

Particulars FY25 FY26
EQUITY AND LIABILITIES
Share Capital0%1%
Reserves4%21%
Borrowings15%10%
Other Liabilities82%67%
Total100%100%
ASSETS
Fixed Assets0%1%
CWIP0%0%
Cash and Cash equivalents1%5%
Other Assets98%94%
Total100%100%

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Brand Portfolio

Raymond Realty Ltd

Three-tier Residential Platform

Raymond Realty has adopted a three-tier brand portfolio that enables it to cater to a wide spectrum of homebuyers across the Mumbai Metropolitan Region (MMR).

TenX, The Address by GS and Invictus by GS — Launched, Sold and Unsold

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Ten X – Aspirational Housing

Ten X is RRL’s brand for aspirational housing segment and represents the company’s offering for value conscious customers seeking organised residential developments at accessible price points. Positioned at the entry point of the company’s residential portfolio, the brand aims to combine affordability with contemporary design, quality construction and lifestyle oriented amenities. The Ten X portfolio primarily comprises efficiently planned one, two and three-bedroom residences that maximise space utilisation while incorporating landscaped open spaces, recreational amenities and an integrated community. The brand has played an important role in establishing Raymond Realty’s execution credentials, beginning with the successful development of Ten X Habitat with its most recent launch being TenX District 9.

The Address by GS – Premium Residential Platform

The Address by GS is Raymond Realty’s premium residential platform and occupies the central position within the company’s brand portfolio., The brand is positioned towards affluent homebuyers seeking larger residences (RRL offers 2BHKs, 3BHKs, 4BHKs, 5 BHKs and 6 BHKs), premium amenities and a differentiated lifestyle experience within well established urban locations. Projects under this brand typically comprise of residences featuring contemporary architecture, landscaped developments, extensive clubhouse facilities and lifestyle amenities.

The Address by GS has also emerged as Raymond Realty’s primary growth vehicle for its redevelopment and JDA business. In addition to the three phases launched within the Thane township (Season 1, Season 2 and Season 3), the brand has been deployed across several redevelopment projects in high value Mumbai micro-markets, including Bandra, Wadala and Sion. The company’s decision to position the majority of its redevelopment pipeline under The Address by GS highlights management’s focus on the premium residential segment.

Invictus by GS – Ultra-Luxury Offering

Invictus by GS sits at the apex of Raymond Realty’s brand hierarchy and represents the company’s entry into Mumbai’s ultra luxury residential segment. The brand offers exclusive 3, 4 and 4.5 ultra luxe residences across Mumbai’s most coveted neighbourhoods and is characterised by bespoke layouts and high end specifications. The introduction of Invictus extends Raymond Realty’s addressable market beyond conventional premium housing and positions the company to benefit from increasing demand for luxury residences in supply constrained urban locations.

Following the launch of Invictus Tower A and Tower B within the Thane township, the company further expanded the platform through its Invictus by GS project in BKC, marking the extension of the brand beyond its flagship Thane township.

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Project Portfolio

As at the end of Q1FY27  •  Raymond Realty Ltd

JDA Portfolio (Rs in Crs)

JDA Portfolio (Rs in Crs)

Total GDV: Rs 27,000 crores

Total GDV launched: Rs 11,500 crores

Total GDV to be launched: Rs 15,500 crores

Own Land Portfolio (Rs in Crs)

Own Land Portfolio (Rs in Crs)

Total GDV: Rs 25,000 crores

Total GDV Launched: Rs 16,500 crores

Total GDV to be launched: Rs 8,500 crores

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Booking Update on Existing Projects

As at the end of Q1FY27  •  Raymond Realty Ltd

Project Type Units Planned (no of units) RERA Capret Area(in mn sqft) Units Launched (no of units) Bookings Till Date(no of units) Units Sold(% of units launched) RERA Capret Area Sold(in mn sqft) Value of Bookings(Rs in Crs) Value per unit (Rs in Crs)
Thane
Ten X HabitatResidential3,1031.703,1033,08499%1.683,3611.09
Ten X District 9Residential1,1130.8074411315%0.081691.50
Ten X EraResidential9050.6090582291%0.581,2431.51
The Address by GSResidential5520.7055254699%0.681,4792.71
The Address by GS Season 2Residential5770.7056249889%0.611,4022.82
The Address by GS Season 3Residential1,1001.502188338%0.092192.64
Invictus by GS Tower AResidential1020.201029189%0.214935.42
Invictus by GS Tower BResidential1300.301002020%0.051185.90
Park StreetCommercial620.05625690%0.032464.39
Park AvenueCommercial650.08655991%0.073766.37
Joint Development Agreement (JDA)
The Address by GS BandraResidential8020.7073848566%0.401,5313.16
The Address by GS WadalaResidential1,5911.4061728246%0.248072.86
The Address by GS SionResidential4370.402244118%0.051834.46
Invictus by GS BKCResidential2630.301485235%0.073977.63

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Launch Pipeline

Raymond Realty Ltd

Raymond Realty has built a visible multi year launch pipeline through a combination of its legacy Thane land bank and an expanding JDA portfolio,. During FY26, the company launched seven projects across Mumbai and Thane, including three JDA projects in BKC, Wadala and Sion and four projects on its owned Thane land.

Launches in FY27
The company plans to launch four projects during FY27, comprising two new projects on its owned Thane land and two JDA projects in Mumbai. The Mumbai JDA launches comprise Mahim 1 (GDV of Rs 1,700 crores) and Mahim 2 (GDV of Rs 1,800 crores), with a combined estimated GDV of approximately Rs 3,500 crore. Both projects are in the final stages of approvals and are scheduled for launch in H2FY27, supporting continued expansion into prime MMR micro-markets while maintaining execution momentum.

Launches in FY28
The Kandivali redevelopment project, carrying an estimated GDV of approximately Rs 3,000 crore, is scheduled for launch in FY28. The project further strengthens Raymond Realty’s redevelopment-led growth strategy and extends launch visibility beyond FY27 while reinforcing its presence across key residential micro-markets in Mumbai.

Pipeline Expansion
In FY26, Raymond Realty signed the Parel redevelopment project, representing its largest redevelopment acquisition to date with an estimated GDV of approximately Rs 8,500 crore. The management has indicated that the project is likely to be launched in 18 months , materially expanding Raymond Realty’s long term development pipeline and further strengthens its redevelopment portfolio across the Mumbai Metropolitan Region.

Geographical Expansion
Beyond the Mumbai Metropolitan Region, the company is actively evaluating an entry into the Pune residential market. This would further augment its existing development pipeline and support long-term growth.

Launch pipeline map — Mumbai micro-markets

Ongoing projects – The Address by GS Bandra

Newly launched projects (FY26) – The Address by GS BKC, The Address by GS Sion and The Address by GS Wadala

Upcoming projects– Mahim 1, Mahim 2, Kandivali

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Strengths

Raymond Realty Ltd

Established Developer in the Mumbai Metropolitan Region (MMR):

Despite commencing operations only in 2019, Raymond Realty has rapidly established itself as one of the leading residential developers in the Mumbai Metropolitan Region (MMR), backed by the trust and legacy of the Raymond brand. The company has successfully expanded beyond its flagship Thane township into several high-value redevelopment micro-markets including Bandra, BKC, Wadala, Sion, Mahim, Kandivali and Parel, reflecting its growing acceptance among housing societies and landowners. This expanding presence across MMR not only broadens its addressable market but also strengthens its brand equity, positioning Raymond Realty among the leading residential developers in India’s largest housing market.

Large Embedded Thane Land Bank:

Raymond Realty possesses a strategically located 100-acre legacy land bank in Thane, representing one of its most valuable competitive advantages. The land bank provides substantial long term development visibility while significantly reducing dependence on expensive land acquisitions in a market where developable land remains scarce and costly. With approximately 60 acres currently under development and the balance earmarked for future projects, the land bank offers a ready pipeline of launches over multiple years, enabling the company to optimise project sequencing and generate healthy returns on capital.

Distinct Three-Tier Brand Architecture:

Raymond Realty has developed a well defined three-tier brand architecture comprising TenX, The Address by GS, and Invictus by GS, each catering to a distinct customer segment. This differentiated branding enables immediate customer recognition and clearly communicates the project’s positioning in terms of quality, lifestyle and pricing. Similar to established consumer brands with clearly identifiable product families, the architecture simplifies customer decision making, strengthens brand recall and improves marketing effectiveness while allowing the company to address a broad spectrum of residential demand across the premium, luxury and ultra-luxury segments.

Strong Execution Capabilities:

Execution remains one of Raymond Realty’s key differentiators, underpinned by its “build fast, sell fast” philosophy. Management has consistently demonstrated its ability to bring projects to market within relatively short timelines while maintaining construction quality and timely delivery. The early delivery of the first three towers at Ten X Habitat, nearly 24 months ahead of schedule, highlights the company’s execution capabilities. Faster execution not only enhances customer confidence and strengthens brand reputation but also accelerates capital recycling, supporting sustained growth and improved cash flow generation.

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Income Statement Flow Chart

( As of FY’26- figures in Rs. Crores)  •  Raymond Realty Ltd

Expenses Break up:

  • Cost of land, development of properties, construction and other costs (net of changes in inventory): Rs. 2,142 Crores (71.6%)
  • Employee benefit expenses: Rs. 138 Crores (4.6%)
  • Other expenses: Rs. 263 Crores (8.8%)
Total Revenues: Rs 3,039 Cr (100%)
Expenses: Rs. 2,544 Cr (85.1%)
EBITDA: Rs. 447 Cr (14.9%)
Finance Cost: Rs. 98 Cr (3.2%)  |  Depreciation: Rs. 23 Cr (0.8%)
Profit Before Tax (PBT): Rs. 375 Cr (12.3%)
Taxes: Rs. 70 Cr (2.3%)
Profit After Tax (PAT): Rs. 305 Cr (10%)

Revenue Break Up:

  • Revenue from Operations: Rs. 2,991 Cr (98.4%)
  • Other Income: Rs. 49 Cr (1.9%)

Revenue from Operations break up:

  • Real estate project development: Rs. 2,978 Crores (99.6%)
  • Customer cancellation charges: Rs. 1 Crores (0%)
  • Sale of scrap: Rs. 1 Crores (0%)
  • Interest from customers: Rs. 3 Crores (0.1%)
  • Other operating income: Rs 9 Crores (0.3%)

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Balance Sheet

as on 31st March 2026 (Rs. In Cr)  •  Raymond Realty Ltd

Assets:

Rs. 7,062 Cr

Fixed Assets (Net Block)Rs. 89 Cr
Capital WIPRs. 5 Cr
Cash & Cash EquivalentsRs. 355 Cr
Other AssetsRs. 6,613 Cr

Liabilities:

Rs. 7,062 Cr

Share CapitalRs. 67 Cr
ReservesRs. 1,501 Cr
Non Current LiabilitiesRs. 739 Cr
Current LiabilitiesRs. 4,756 Cr

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Management Structure

Raymond Realty Ltd

Mr. Harmohan Sahni

Mr. Harmohan Sahni

Managing Director & CEO

Mr. Harmohan Sahni is the Managing Director & Chief Executive Officer of Raymond Realty. A Chartered Accountant and a member of the Institute of Chartered Accountants of India, he brings over 32 years of professional experience across the real estate and infrastructure sectors. Since 1995, he has built extensive expertise in residential, commercial, & mixed-use developments, successfully leading large-scale projects and driving operational excellence. Over the past 15 years, he has held leadership roles with responsibility for real estate operations and balance sheet management.

Mr. Ankur Jindal

Mr. Ankur Jindal

Chief Financial Officer

Mr. Ankur Jindal serves as the Chief Financial Officer of Raymond Realty. A Chartered Accountant by profession, he brings over 24 years of diverse experience across the real estate, automotive, and information technology sectors. After a successful decade-long tenure at Larsen & Toubro (L&T), he joined Raymond Realty in 2017.Over the course of his career, Mr. Jindal has played a key role in the development and management of a wide range of projects, including shopping malls, five-star hotels, commercial developments, and residential projects.

Mr. Sandeep Maheshwari

Mr. Sandeep Maheshwari

Chief Operating Officer

Mr. Sandeep Maheshwari serves as the Chief Operating Officer of Raymond Realty. An Engineer and MBA by qualification, he has been associated with the Raymond Group for over 32 years and has played a pivotal role in delivering several landmark projects for the Group, including state-of-the-art manufacturing facilities, residential developments and related infrastructure, educational institutions, office complexes, and the iconic JK House.

Mr. Vishal Sharma

Mr. Vishal Sharma

Chief Sales & Marketing Officer

Mr. Vishal Sharma serves as the Chief Sales and Marketing Officer of Raymond Realty. An MBA in Marketing, he brings over 25 years of diverse experience across the real estate, aviation, and media sectors, with leadership exposure across multiple geographies in South Asia.

Source: CSEC Research, Company Filings, BSE, NSE  •  Date: 15th August, 2026

Peer Comparison

Raymond Realty Ltd

Companies Mcap (Rs in Crs) Revenue ttm (Rs in Crs) EBITDA ttm(Rs in Crs) EBITDA Margin (%) PAT ttm(Rs in Crs) ROE (%) ROCE (%) PE Ratio
Raymond Realty Ltd3,8473,13747915%30238%37%12.8
Sri Lotus Developers & Realty Ltd8,42584029936%26317%21%32.8
Sunteck Realty Ltd4,4021,12732329%2116%8%20.6
Keystone Realtors Ltd4,6822,8321897%1315%3%39.9
DLF Ltd1,64,4246,7581,23418%4,44610%6%36.9
Lodha Developers Ltd1,23,87618,1815,85832%4,12916%16%30.0
Oberoi Realty Ltd67,0926,3223,56156%2,63015%17%25.5

Data for peers is from Screener.com

Source: CSEC Research, Company Filings, Screener, BSE, NSE  •  Date: 15th August, 2026

Market & Industry Outlook

Raymond Realty Ltd

India’s Real Estate Market

The Indian real estate sector has witnessed a strong growth trajectory over the past two decades, driven by robust economic expansion, favourable demographics, rising per capita income, and rapid urbanization. The market size expanded from approximately USD 50 billion (~Rs 3 lakh crores) in 2008 to around USD 180 billion (~Rs 13 lakh crores) in 2020, registering a CAGR of nearly 11%. Following the pandemic, the sector experienced a remarkable recovery, with the market size surging to almost USD 650 billion (~Rs 58 lakh crores), reflecting an impressive CAGR of ~29%.

Currently contributing around 10–12% of India's GDP, the real estate sector is poised to play an even larger role in the country's economy. Its contribution is expected to increase to 13–15% by 2030, supported by sustained demand, infrastructure development, and urban expansion. The industry's long-term growth outlook remains highly encouraging, with the market size projected to reach USD 1 trillion (~Rs 89 lakh crores) by 2030 and further expand to approximately USD 5.8 trillion (~Rs 517 lakh crores) by 2047.

The residential segment continues to be a key growth driver. Housing sales across India's top seven cities rose significantly from approximately 1.38 lakh units in 2020 to nearly 3.95 lakh units, representing a CAGR of around 23%. This sharp increase underscores the strong and sustained demand for housing, supported by improving affordability, rising aspirations, and increasing urban migration.

Further, as per Anarock’s forecasts, residential supply is forecasted to grow a further 24% from 4.19 lakh units in 2025 to ~5.21 lakh units in 2028, on top of 17% growth already delivered 2022–25.

Real Estate Market Size (Rs in lakh crores)

Real Estate Market Size (Rs in lakh crores)

Source: Lotus Realty RHP

India Residential Real Estate Demand (Top 7 Cities)

India Residential Real Estate Demand (Top 7 Cities)

Source: Lodha Developers Annual Report FY26

Key Drivers of Demand in India

India’s per capita income doubled in the last decade, increasing from ~ US$1,000 to US$2,000. While this income growth translated into higher discretionary spending, home ownership, however, largely remained out of reach for many families, as income levels were still insufficient to afford even entry-level housing. Looking ahead, India’s per capita income is projected to grow by nearly 2.5x between FY20 and FY32, reaching around US$5,000, according to a report by Ernst & Young. As household incomes rise, housing affordability is set to improve significantly.

India’s urbanization rate is also increasing at a fast pace. As per UNDP projections, by 2046 approx. 50% of the population in India will be urban. The rapid urbanization is expected to drive the demand for housing, offices, and other real estate asset classes. In fact, by 2030, an estimated 600 million Indians will live in cities. This creates a recurring demand for 25 million additional homes, ensuring the sector remains a multi-decade growth engine.

India's households have been shrinking in size over recent decades, a trend expected to persist. This is largely due to the rise of nuclear families. As more households form and consumption increases within these smaller units, housing demand continues to grow. On an average the household size pan urban India is 4.8 according to the Ministry of Statistics and Program Implementation.

The number of Global Capability Centres is projected to rise from 1,700 (2025) to 2,400 (2030), with associated employment growing from 19 lakh to 28 lakh acting as a direct driver of rental appreciation and new-business district formation, particularly relevant to markets like Bengaluru, Hyderabad and Pune.

Key trends emerging in Residential Real Estate

Budget mix moving decisively upmarket: The residential market has witnessed a significant demand for luxury housing over the past four years. The share of homes priced below Rs 75 lakh has nearly halved, declining from 60% of total sales in 2021 to 32% in 2025. In contrast, the Rs 1.5-2.5 crore segment expanded from 9% to 22%, while the Rs 4 crore+ category increased from just 1% to 9% during the same period. Consequently, the combined luxury and ultra-luxury segments (Rs 2.5 crore+) now account for nearly 20% of total sales, compared with a negligible 2% in 2021. Luxury housing sales recorded a CAGR of ~28-30% during CY21-25, while average ticket sizes are estimated to be 35-40% higher than pre-COVID levels. Demand momentum within the premium segment remains robust, with ultra-luxury home sales (Rs 40 crore+) rising ~66% YoY in 2025. These trends highlight a clear strategic shift by developers toward prioritizing value over volumes through greater allocation of capital to premium projects. On the supply side, Mumbai Metropolitan Region (MMR) and Delhi-NCR continue to dominate the luxury and ultra-luxury housing market, followed by Hyderabad and Bengaluru. Notably, according to Anarock, MMR alone accounted for over 70% of India's ultra-luxury home sales during 2024-25, reinforcing its position as the country's leading high-end residential market.

Budget Segmentation: Luxury Scale Up

Budget Segmentation: Luxury Scale Up

Source: Anarock Research & Advisory

Consolidation toward Listed & Grade-A developers: Persistent industry challenges such as project delays, cost overruns and quality concerns over the last decade have significantly altered buyer behaviour. As a result, the combined new supply share of listed and Grade-A developers has risen from 28% to 45% over five years indicating a structural formalisation trend favouring scaled, balance sheet strong, branded players over unorganised competition.

Preference for larger homes: Buyer preference has shifted decisively toward larger configurations. The 3BHK+ share of buyer preference has risen from ~30% in 2018 to ~45–50% in 2025. According to Anarock’s Homebuyer Sentiment Survey, in 2025, 52% of home buyers preferred 3BHK+ configuration, 40% preferred 2 BHKs and only 8% were inclined towards 1 BHKs. This is a decisive shift in comparison to 2018 where 57% preferred 2 BHKs, 31% BHKs and 12% indicated a preference for 1BHKs. A reflection of this has been the increase in average unit sizes. Average unit sizes (pan-India) rose from 1,180 sq ft (2021) to 1,657 sq ft (2025), a ~40% increase across all top-7 cities; NCR posted the sharpest surge (~90% increase in average unit size, from 1,300 sq ft in 2021 to 2,466 sq ft in 2025), followed by Hyderabad (1,550 to 2,600 sq ft).

Wellness premium: Amenity and wellness positioning has become a core differentiator rather than an add on with ~60% of premium segment demand now cites amenity and wellness features as a key driver; 70–75% of premium project launches carry explicit wellness led positioning; and amenity rich communities command a 10–12% price premium. Clubhouse scale, fitness/co-working infrastructure and green open spaces are increasingly substituting for pure locational arbitrage as the primary lifestyle differentiator.

Average home size among top 7 cities (in sqft)

Year MMR NCR Bangalore Pune Hyderabad Chennai Kolkata
20218101,3001,3009561,5501,2751,075
20228301,3751,1759661,7751,2001,150
20237951,8901,4841,0852,2991,2601,124
20248622,4351,6501,1352,1031,4451,149
20259032,4661,7901,1272.6001,5611,151

Share of Listed and Grade-A Developers in 2025

Share of Listed and Grade-A Developers in 2025

Source: Anarock Research & Advisory

Source: CSEC Research, Company Filings, Anarock, Lodha Developers Annual Report FY26, Sri Lotus Developers & Realty Ltd RHP, BSE, NSE  •  Date: 15th August, 2026

Mumbai Metropolitan Region (MMR)

Raymond Realty Ltd

Mumbai continues to dominate India’s residential real estate market. The region has consistently led the country in new project launches since 2021 and accounted for approximately 30% of all residential launches in CY2025, underscoring its strong demand fundamentals and developer confidence.

With a population of nearly 25 Mn and GDP of US$140 Bn, MMR stands as India’s most important urban economic engine (Source: ISEG Foundation/ Niti Aayog, Sep-2024). This places MMR’s per capita income at ~US$ 5,500, which is significantly higher than the national average. Propelled by significant infrastructure investments and strategic policy intervention for key sectors, the state government has outlined a roadmap to double Maharashtra’s GDP by the end of the decade, targeting US$1.5 Tn by 2047. For the MMR, this growth trajectory is projected to elevate per capita income to nearly US$10,000 by the end of decade and to ~US$38,000 by 2047, providing an exceptionally strong, multi-decade macroeconomic tailwind for the real estate sector.

MMR is an employment engine for the country, both in the organized and unorganized industries. Employment from Grade-A office spaces in Mumbai have a direct impact on the demand for housing in MMR and it largely contributes to the organized sector. Bandra-Kurla Complex (BKC) Lower Parel, Andheri, and Goregaon are the major office hubs of MMR, playing a pivotal role in large-scale employment generation. Employment generated from unorganized sectors also has an impact on the housing demand, especially in the suburban areas.

Share of launches among top 7 cities

Year MMR NCR Bangalore Pune Hyderabad Chennai Kolkata
202124%13%13%17%22%5%6%
202235%7%14%18%19%3%4%
202335%8%12%19%17%5%4%
202433%13%17%15%14%5%3%
202530%15%18%16%10%7%4%

Source: CSEC Research, Company Filings, Anarock, Lodha Developers Annual Report FY26, Sri Lotus Developers & Realty Ltd RHP, BSE, NSE  •  Date: 15th August, 2026

The region's long-term growth outlook is further supported by large-scale infrastructure investments that are reshaping mobility and accessibility across MMR. Projects such as the Coastal Road, Mumbai Metro network, Atal Setu (Mumbai Trans Harbour Link), Sewri-Worli Connector, Bandra-Worli Sea Link, Eastern Freeway and the expansion of airport and transit infrastructure are enhancing connectivity between key residential, commercial and emerging growth corridors. Improved integration between western, central and eastern micro-markets is reducing travel times, expanding catchment areas and supporting residential demand across established and developing locations. These infrastructure initiatives, coupled with ongoing urbanisation and expanding social infrastructure, are expected to reinforce MMR’s position as India's most attractive real estate market.

The Island City of Mumbai with its suburbs was for a long time a magnet for talent and an aspirational destination for across all income levels. Migration from the island city and suburbs has started to intensify. As per the census and the data provided by the Centre for Research Methodology, over 9 lakh fewer people reside in the island city, whereas the population of the suburb has been constantly increasing. The Trend of Population movement within MMR validates the growth in demand in suburbs, extended suburbs, and Thane as compared to the island city in terms of the number of housing units as people have started migrating majorly due to better affordability of residential units and improved physical & social infrastructure.

The peripheral central suburbs dominated the market, accounting for 25% of total launches and 26% of absorption by unit volume across the MMR. This collective market share is poised to expand further, driven by two structural tailwinds. First, severe land constraints and prohibitive pricing in core micro-markets continue to push development outward. Second, accelerating transit connectivity is making these peripheral nodes increasingly attractive to homebuyers by offering competitive pricing, greater open spaces, and larger unit configurations.

According to ICRA, historically, mid-segment launches dominated the MMR market until FY2024. However, luxury segment launches surged in FY2025, matching mid-segment activity, a trend that has strengthened in 9M FY2026. The share of luxury segment sales in MMR climbed sharply to 44% in 9M FY2026, up from 31% in FY2021, in terms of area sold, driven by evolving consumer preferences for larger and premium homes. The luxury segment is expected to account for a predominant share of launches in FY2026 and FY2027, while the mid-segment is likely to retain a meaningful presence.

Improved connectivity is already catalysing the emergence of new high-growth residential corridors across MMR markets. At the same time, the region is poised for a notable acceleration in redevelopment activity across the island city, unlocking premium residential inventory in historically land-constrained micro-markets.

As developers actively acquire strategic land parcels to secure future development pipelines, the MMR residential market remains wellpositioned for sustained long-term growth. Supported by substantial public infrastructure investments and a steady improvement in urban liveability, capital values across the region are projected to appreciate steadily over the medium to long term.

Source: CSEC Research, Company Filings, Anarock, Lodha Developers Annual Report FY26, Sri Lotus Developers & Realty Ltd RHP, BSE, NSE  •  Date: 15th August, 2026

Municipal Corporation of Greater Mumba (MCGM)i – A snapshot of key micro markets

Raymond Realty Ltd

Micro Market Key Locations Micro-market Characteristics
South Central Mumbai Cuffe Parade, Colaba Lower Parel, Prabhadevi, Dadar, Worli, Parel, Mahalaxmi, Byculla, Sewri, Wadala The most premium micro-market with the costliest residential real estate. Lesser launches, predominantly redevelopment. Home to Businessmen and industrialists.
Western Suburbs Bandra, Khar, Andheri, Jogeshwari, Vile Parle, Goregaon, Malad, Kandivali, Borivali, Santacruz Established residential suburbs with the coastal line on its west and Airport at its east. Trades at a premium than eastern suburbs. Dominated by redevelopment projects. Home to many famous personalities related to entertainment industry. Sought after micro market as residential node.
Eastern Suburbs Kurla, Powai, LBS Marg, Ghatkopar,Vidyavihar, Vikhroli, Mulund, Sion, Bhandup Developed residential suburbs. Many office developments at walking distance of the residential developments

Source: CSEC Research, Company Filings, Anarock, Lodha Developers Annual Report FY26, Sri Lotus Developers & Realty Ltd RHP, BSE, NSE  •  Date: 15th August, 2026

Maharashtra Global Capacity Centre (GCC) Policy 2025:

Raymond Realty Ltd

According to Zinnov, Mumbai and Pune together host 850+ GCCs and roughly 24% of India’s installed GCC talent. Mumbai’s natural strength as India’s financial capital has naturally extended to its GCC landscape, attracting global financial giants and setting up 375+ GCCs and accounting for 11% of national GCC talent. Mumbai ranks second only to Bengaluru in BFSI and professional services GCCs, leveraging its deep Financial Services talent pool.

To further support the deep talent pool, the state of Maharashtra introduced Maharashtra GCC Policy 2025 aiming to attract retain and scale the presence of top tier MNCs by creating sector-specific GCC clusters, integrating with global value chains, and offering customized fiscal and non-fiscal incentives.

With Mumbai as the financial hub, Navi Mumbai as the data centre and logistics hub, Pune as the technology and research nucleus, and cities like Nagpur, Nashik, and Chhatrapati Sambhajinagar emerging among new growth engines, the state offers sizeable advantages for GCCs across sectors.

The policy aims to establish Maharashtra as the premier global destination for GCCs by hosting about 400 GCCs and creating 4 lakh high skilled jobs. The policy will promote priority sectors such as Aerospace & Defence, Agro & Food Processing, Gems & Jewellery, Logistics, Metals & Mining, Pharmaceuticals & Chemicals, Renewable & Green Energy, Textiles & Apparel, IT/ITES, and Automotive by fostering specialized GCC clusters.

The policy classifies Maharashtra into two zones: Zone I and Zone II. Mumbai Metropolitan Region (MMR), being an established GCC hub has been classified as Zone I. While the policy provides higher rental and interest subsidies for Zone II locations to encourage geographical diversification, Zone I locations continue to receive a comprehensive set of incentives including capital subsidy of up to 20% of eligible investment, rental assistance of up to 10% of actual rent, payroll subsidy of 40% on qualifying employee costs, power tariff subsidy, 10-year electricity duty exemption, additional FSI benefits, mixed-use development permissions, industry status, 24x7 operations, single-window clearances through MAITRI, continuous power and water supply, open-access power procurement, and the development of dedicated GCC Parks. Further, Maharashtra IT& ITeS Policy, 2023, permits mixed-use planning in Zone I, allowing up to 40% of built-up area to be utilised for allied commercial and residential uses, thereby supporting proximity housing around major employment hubs.

Given that the Mumbai Metropolitan Region (MMR) remains the state's primary GCC hub, the policy is expected to create a long-term demand tailwind for residential real estate.

Certain key incentives for Zone I GCCs

GCC Classification Investment Criteria No of employees recruited Capital Subsidy (20% of eligible investment) Rental Assistance (10 % of actual rent/ ready reckoner rate) Payroll subsidy
SmallRs 50 to 100 cr100 - 250up to Rs 10 crup to Rs 1 cr 40% of salary component above ₹1,00,000 for a period of 3 years, up to Rs 50,000 per employee, for maximum of 100 employees per GCC each year.
MediumRs 100 to 250 cr250 - 500up to Rs 20 crup to Rs 2 cr
LargeRs 250 to 500 cr500 - 750up to Rs 50 crup to Rs 3 cr
MegaRs 500 to 750 cr750 - 1000up to Rs 100 crup to Rs 4 cr
Ultra Mega> Rs 750 cr>1000customized incentives, depending on their strategic importance

Source: CSEC Research, Company Filings, Zinnov, Maharashtra Global Capacity Centre (GCC) Policy 2025, BSE, NSE  •  Date: 15th August, 2026

Risks & Concerns

Raymond Realty Ltd

Interest Rate & Mortgage Affordability:

Residential real estate demand is closely linked to mortgage affordability. A sustained increase in interest rates could raise home loan EMIs, dampen affordability and delay purchase decisions, particularly in the mid-premium and premium housing segments. Higher borrowing costs may also increase financing costs for developers, impacting profitability and cash flows.

Construction Cost Inflation:

Real estate projects typically have long execution cycles, making profitability susceptible to fluctuations in input costs such as cement, steel, labour and other construction materials. While developers may be able to pass on part of the increase through higher selling prices, persistent cost inflation could compress project-level margins, particularly for projects where pricing has already been locked in.

Geographic Concentration Risk:

Raymond Realty derives virtually all of its development pipeline from the Mumbai Metropolitan Region (MMR). While MMR remains one of India’s strongest residential markets, any slowdown in demand, pricing pressure, regulatory changes or adverse economic conditions specific to the region could disproportionately affect the company’s sales performance and profitability.

Regulatory and Approval Risk:

The real estate sector remains heavily regulated, with projects requiring multiple approvals across various government authorities. Delays in obtaining approvals, changes in land-use regulations, environmental clearances or modifications to RERA, stamp duty policies could postpone project launches, disrupt execution timelines and adversely affect cash flows.

Joint Development Agreement (JDA) Execution Risk:

The company’s growth strategy increasingly relies on expanding its JDA portfolio across Mumbai. Such projects involve multiple stakeholders, including landowners, housing societies and regulatory authorities. Delays in securing approvals, obtaining society consent, resolving legal issues or executing redevelopment agreements could postpone project launches and defer revenue recognition. As the contribution of JDA projects continues to increase, execution risks associated with these developments may become more significant.

Decline in institutional holding (FII and DIIs):

Since RRL’s listing in July, the company has witnessed a gradual decline in institutional shareholding, with both foreign institutional investors (FIIs) and domestic institutional investors (DIIs) reducing their stake. While this is a cause for concern, but it gets partly mitigated by the increase in promoter holding during the same period reflecting the confidence of the promoters in the company’s growth prospects.

Source: CSEC Research  •  Date: 15th August, 2026

Conclusion

Raymond Realty Ltd

Raymond Realty Limited has established itself as one of the top 5 listed developers in Mumbai Metropolitan Region (MMR) within a short span, backed by its legacy 100 acre land bank in Thane, an asset light business model through JDA led expansion, strong execution capabilities, and the trusted Raymond brand. The successful launch of seven projects during FY26 provides healthy earnings visibility over the medium term as bookings progressively translate into revenue recognition over the project lifecycle.

The company’s continued expansion through Joint Development Agreements, highlighted by the recently secured Parel project with a GDV of Rs 8,500 crores, reiterates its ability to strengthen its presence across strategically important micro-markets while maintaining a disciplined approach to capital allocation. Backed by an expanding development pipeline, and favourable demand fundamentals in MMR, Raymond Realty is well positioned to sustain its growth trajectory.

As the Company continues to expand its development portfolio, the timely execution and monetisation of its existing and upcoming projects, supported by a steady pipeline of new business development opportunities, are expected to drive its next phase of growth while reinforcing its position as a leading residential developer in the MMR.

Raymond Realty

Source: CSEC Research  •  Date: 15th August, 2026

Milestones

Raymond Realty Ltd

2019

1st project in Thane – TenX Habitat

2021

2nd project in Thane – The Address by GS – Season 1

2023

Additional projects in Thane:

TenX Era

The Address by GS – Season 2

Invictus by GS – Tower A

2024

1st JDA project launched : The Address by GS – Bandra

Park Avenue – High Street Retail launched in Thane

2025

Additional projects in Thane:

The Address by GS – Season 3

Invictus by GS – Tower B

2nd JDA project launched: Invictus by GS - BKC

2026

3rd and 4th JDA projects launched: The Address by GS – Wadala and The Address by GS – Sion

Additional projects in Thane: District 9 – TenX and Park Street – High Street Retail.

Source: CSEC Research, Company Filings  •  Date: 15th August, 2026

Stock Selection Criteria – P^4 (PPPP) = A Winning Grid

Raymond Realty Ltd

P

Price

Eligibility >5 Maximum Score =10

SCORE: 6

P

Product

Eligibility >5 Maximum Score =10

SCORE: 6

P

People

Eligibility >5 Maximum Score =10

SCORE: 8

P

Projections

Eligibility >5 Maximum Score =10

SCORE: 5

Source: CSEC Research  •  Date: 15th August, 2026