Valuation DLF Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:07 05/08/2026 +04			5-day change	1st Jan Change
649.10 ^INR	+0.89%		-2.10%	-5.57%

08-04	DLF Limited, Q1 2027 Earnings Call, Aug 04, 2026
08-04	Indian shares fall ahead of RBI decision; Nifty unwinds some of its closing-auction bounce	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	941,732	882,944	2,220,355	1,684,450	1,247,805	1,606,725	-	-
Change	-	-6.24%	151.47%	-24.14%	-25.92%	28.76%	-	-
Enterprise Value (EV) ¹	971,804	888,829	2,221,042	1,678,546	1,167,670	1,452,612	1,428,589	1,362,907
Change	-	-8.54%	149.88%	-24.43%	-30.44%	24.4%	-1.65%	-4.6%
P/E	62.8x	43.4x	81.4x	38.6x	28.3x	31.7x	25.8x	21.4x
PBR	2.59x	2.34x	5.63x	3.96x	2.74x	3.34x	3.09x	2.83x
PEG	-	1.2x	2.4x	0.6x	26.27x	2.2x	1.1x	1x
Capitalization / Revenue	16.5x	15.5x	34.5x	21.1x	15.2x	16.1x	13x	10.4x
EV / Revenue	17x	15.6x	34.6x	21x	14.3x	14.6x	11.6x	8.82x
EV / EBITDA	55.8x	51.5x	105x	79.6x	80.6x	48.8x	36.1x	25.7x
EV / EBIT	61x	56.4x	112x	85.7x	89.4x	42.2x	35.2x	23.8x
EV / FCF	36.2x	36.6x	91.7x	32.7x	18.7x	25.2x	25.5x	14.1x
FCF Yield	2.76%	2.73%	1.09%	3.06%	5.34%	3.97%	3.92%	7.1%
Dividend per Share ²	3	4	5	6	8	8.675	10.56	12.85
Rate of return	0.79%	1.12%	0.56%	0.88%	1.59%	1.34%	1.63%	1.98%
EPS ²	6.06	8.22	11.02	17.64	17.83	20.44	25.12	30.27
Distribution rate	49.5%	48.7%	45.4%	34%	44.9%	42.4%	42.1%	42.4%
Net sales ¹	57,174	56,948	64,270	79,937	81,940	99,744	123,493	154,509
EBITDA ¹	17,426	17,259	21,236	21,086	14,484	29,771	39,536	52,969
EBIT ¹	15,931	15,772	19,756	19,580	13,060	34,462	40,636	57,206
Net income ¹	15,009	20,340	27,235	43,676	44,147	50,867	63,634	77,899
Net Debt ¹	30,072	5,886	687	-5,904	-80,135	-154,113	-178,136	-243,818
Reference price ²	380.45	356.70	897.00	680.50	504.10	649.10	649.10	649.10
Nbr of stocks (in thousands)	2,475,312	2,475,312	2,475,312	2,475,312	2,475,312	2,475,312	-	-
Announcement Date	17/05/22	12/05/23	13/05/24	19/05/25	13/05/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DLF LIMITED	31.1x	14.65x	46.73x	1.27%	16.74B
SUN HUNG KAI PROPERTIES LIMITED	15.92x	5x	13.47x	3.18%	45.3B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.9x	4.04%	30.39B
EMAAR PROPERTIES	5.94x	0.72x	1.48x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.46x	3.97x	16.19x	1.35%	28.26B
MITSUI FUDOSAN CO., LTD.	13.63x	3.04x	14.56x	2.58%	25.18B
ALPHA DHABI HOLDING	8.6x	0.95x	3.47x	2.6%	21.99B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.37B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.98x	6.61x	17.67x	1.52%	20.42B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.15x	1.64x	14.22x	3.72%	18.49B
Average	13.56x	4.04x	14.29x	3.26%	25.65B
Weighted average by Cap.	13.25x	3.75x	13.07x	3.4%