Valuation DLF Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:07 17/07/2026 +04			5-day change	1st Jan Change
667.80 ^INR	+3.04%		-2.62%	-2.85%

05-18	Nomura Upgrades DLF to Buy from Neutral; Price Target is INR740	MT
05-15	Jefferies Adjusts DLF's Price Target to INR815 From INR800, Keeps at Buy	MT

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	1,653,013	-	-
Change	-	-6.24%	151.47%	-24.14%	-25.92%	32.47%	-	-
Enterprise Value (EV) ¹	971,804	888,829	2,221,042	1,678,546	1,167,670	1,537,996	1,494,943	1,385,008
Change	-	-8.54%	149.88%	-24.43%	-30.44%	31.71%	-2.8%	-7.35%
P/E	62.8x	43.4x	81.4x	38.6x	28.3x	32x	25.7x	21.9x
PBR	2.59x	2.34x	5.63x	3.96x	2.74x	3.43x	3.17x	3x
PEG	-	1.2x	2.4x	0.6x	26.27x	1.9x	1.1x	1.3x
Capitalization / Revenue	16.5x	15.5x	34.5x	21.1x	15.2x	16.3x	13.1x	11x
EV / Revenue	17x	15.6x	34.6x	21x	14.3x	15.2x	11.9x	9.23x
EV / EBITDA	55.8x	51.5x	105x	79.6x	80.6x	49.1x	36.6x	26.1x
EV / EBIT	61x	56.4x	112x	85.7x	89.4x	48.3x	35.2x	25.8x
EV / FCF	36.2x	36.6x	91.7x	32.7x	18.7x	26.9x	26x	14.3x
FCF Yield	2.76%	2.73%	1.09%	3.06%	5.34%	3.72%	3.85%	6.99%
Dividend per Share ²	3	4	5	6	8	8.588	10.76	19.81
Rate of return	0.79%	1.12%	0.56%	0.88%	1.59%	1.29%	1.61%	2.97%
EPS ²	6.06	8.22	11.02	17.64	17.83	20.87	25.95	30.44
Distribution rate	49.5%	48.7%	45.4%	34%	44.9%	41.2%	41.5%	65.1%
Net sales ¹	57,174	56,948	64,270	79,937	81,940	101,364	125,991	150,104
EBITDA ¹	17,426	17,259	21,236	21,086	14,484	31,310	40,879	53,028
EBIT ¹	15,931	15,772	19,756	19,580	13,060	31,816	42,524	53,615
Net income ¹	15,009	20,340	27,235	43,676	44,147	51,810	64,484	75,376
Net Debt ¹	30,072	5,886	687	-5,904	-80,135	-115,017	-158,070	-268,005
Reference price ²	380.45	356.70	897.00	680.50	504.10	667.80	667.80	667.80
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DLF LIMITED	32x	15.17x	49.12x	1.29%	17.16B
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	14.58x	4.49x	15.93x	3.38%	26.32B
Weighted average by Cap.	14.23x	4.14x	14.49x	3.45%