Valuation Oberoi Realty Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:09 10/07/2026 +04			5-day change	1st Jan Change
1,924.80 ^INR	+2.75%		-0.50%	+15.22%

07-07	Oberoi Realty Aims to 'More than Double' Sales Value, Chairman Says	MT
07-06	Nomura Adjusts Oberoi Realty's Price Target to INR2,090 From INR1,850, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	341,732	306,371	536,622	595,362	515,952	699,862	-	-
Change	-	-10.35%	75.15%	10.95%	-13.34%	35.64%	-	-
Enterprise Value (EV) ¹	367,355	340,683	553,903	618,337	527,238	724,472	717,719	709,948
Change	-	-7.26%	62.59%	11.63%	-14.73%	37.41%	-0.93%	-1.08%
P/E	32.6x	16.1x	27.9x	26.8x	20.6x	21.8x	18.2x	15.2x
PBR	3.28x	2.51x	3.88x	3.79x	2.88x	3.35x	2.84x	2.36x
PEG	-	0.2x	23.96x	1.7x	1.6x	0.8x	0.9x	0.8x
Capitalization / Revenue	12.7x	7.31x	11.9x	11.3x	8.59x	9.08x	7.51x	6.47x
EV / Revenue	13.6x	8.13x	12.3x	11.7x	8.77x	9.4x	7.7x	6.56x
EV / EBITDA	31.1x	16.1x	23x	19.9x	15.7x	16.6x	13.8x	11.8x
EV / EBIT	32.2x	16.4x	23.4x	20.5x	16.3x	16.9x	14.1x	12.2x
EV / FCF	-267x	-11.4x	26x	42.1x	70.9x	66.7x	53.3x	12.7x
FCF Yield	-0.37%	-8.76%	3.85%	2.38%	1.41%	1.5%	1.88%	7.87%
Dividend per Share ²	3	4	8	-	-	8.971	9.459	8
Rate of return	0.32%	0.47%	0.54%	-	-	0.47%	0.49%	0.42%
EPS ²	28.8	52.38	52.99	61.21	68.96	88.16	105.8	127
Distribution rate	10.4%	7.64%	15.1%	-	-	10.2%	8.94%	6.3%
Net sales ¹	26,940	41,926	44,958	52,863	60,091	77,040	93,229	108,160
EBITDA ¹	11,813	21,116	24,099	31,030	33,582	43,591	51,968	60,078
EBIT ¹	11,416	20,719	23,623	30,146	32,273	42,979	50,810	58,206
Net income ¹	10,471	19,045	19,266	22,255	25,074	31,660	37,954	42,744
Net Debt ¹	25,623	34,312	17,280	22,974	11,286	24,610	17,858	10,086
Reference price ²	939.85	842.60	1,475.85	1,637.40	1,419.00	1,924.80	1,924.80	1,924.80
Nbr of stocks (in thousands)	363,602	363,602	363,602	363,602	363,602	363,602	-	-
Announcement Date	26/05/22	16/05/23	14/05/24	28/04/25	08/05/26	-	-	-

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.($)
OBEROI REALTY LIMITED	21.87x	9.42x	16.64x	0.47%	7.34B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
Average	13.76x	4.10x	12.00x	3.22%	25.86B
Weighted average by Cap.	13.26x	3.60x	11.58x	3.53%