| Metric | Units | Embassy Office Parks REIT | Mindspace Business Parks REIT | Brookfield India Real Estate Trust | Nexus Select Trust | Total |
|---|---|---|---|---|---|---|
| Total Portfolio (Commercial / Retail / Hospitality) | Msf/ Keys/ MW | 51.2 Msf / 100 MW / 1,614 hotel keys | 37.3 Msf | 29 Msf | 10.6M sf (Retail) 1.3M sf (Office) 450 Keys Hotel / 15 MW | 118.8 Msf (Office) 10.6 Msf (Retail) 2,064 hotel keys 115 MW |
| Gross Asset Value* | INR million | 6,11,632 | 3,66,473 | 3,79,542 | 2,75,330 | 16,32,977 |
| Market Capitalization: (As of 31st Mar’25) | ||||||
| Total Market Cap | INR million | 369,205 | 243,704 | 191,393 | 211,873 | 1,016,175 |
| Free Float Market Cap (As of 31st Mar’25) | INR million | 340,824 | 86,639 | 140,760 | 164,632 | 732,856 |
| FPI-held Market Cap | INR million | 156,719 | 32,687 | 22,353 | 26,204 | 237,963 |
| Equity: | ||||||
| Cumulative Equity Raised by REITs during IPO | INR million | 47,500 | 45,000 | 38,000 | 32,000 | 1,62,500 |
| Cumulative Equity Raised by REITs since IPO | INR million | 60,000 | 6,130 | 83,833 | - | 1,49,963 |
| Cumulative Equity Raised by REITs (sum of above 2 points) | INR million | 1,07,500 | 51,130 | 1,21,833 | 32,000 | 3,12,463 |
| Financial Metrics | ||||||
| Revenue from operations | INR million | 10,598 | 7,523 | 6,416 | 6,136 | 30,673 |
| NOI | INR million | 8,718 | 6,164 | 4,986 | 4,602 | 24,470 |
| Distributions | INR million | 5,498 | 3,527 | 3,191 | 3,378 | 15,594 |
| LTV/Leverage/Net Debt to Market Value | % | 33 | 25 | 25 | 18 | - |
| Key Leasing and Rental Metrics | ||||||
| Gross Leasing | Msf | 2.00 | 1.70 | 0.65 | 0.27 | - |
| Occupancy/Committed Occupancy | % | 88 | 92 | 89 | 97 | - |
| Re-Leasing Spread | % | 38 | 30 | 22 | 15 | - |
| In-Place Rent | INR psf | 92 | 73 | 97 | NA | - |
| Total Unitholders | # | 2,74,000+ | ||||
| Total Distributions since listing | INR million | 125,917 | 55,965 | 35,147 | 26,746 | 2,43,775 |