| 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 | 51.1 msf / 100 MW / 1,614 hotel keys | 37.1 Msf | 28.9M sf | 10.4M sf (Retail) 1.3M sf (Office) 354 Keys Hotel 15 MW | 118.4M sf (Office) 10.4M sf (Retail) 1,968 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 | 3,46,446 | 2,28,285 | 1,76,023 | 1,97,314 | 9,48,068 |
| Free Float Market Cap (As of 31st Mar’25) | INR million | 3,19,815 | 81,157 | 1,29,457 | 1,53,319 | 6,83,748 |
| FPI-held Market Cap | INR million | 1,54,456 | 30,619 | 20,315 | 25,407 | 2,30,797 |
| 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 | 10,858 | 6,780 | 6,201 | 5,838 | 29,677 |
| NOI | INR million | 8,924 | 5,398 | 4,885 | 4,469 | 23,676 |
| Distributions | INR million | 5,384 | 3,923 | 3,191 | 3,030 | 15,528 |
| LTV/Leverage/Net Debt to Market Value | % | 32 | 24 | 25 | 16 | - |
| Key Leasing and Rental Metrics | ||||||
| Gross Leasing | Msf/ Keys/ MW | 1.60 | 2.80 | 0.65 | 0.27 | - |
| Occupancy/Committed Occupancy | % | 87 | 84 | 88 | 97 | - |
| Re-Leasing Spread | % | 37 | 17 | 17 | 20 | - |
| In-Place Rent | INR psf | 92 | 71 | 97 | NA | - |
| Total Unitholders | # | 262,000+ | ||||
| Total Distributions since listing | INR million | 1,20,420 | 52,438 | 31,956 | 23,367 | 2,28,181 |