Valuation DLF Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-06-25 EDT			5-day change	1st Jan Change
621.35 ^INR	+0.52%		-3.02%	-9.61%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	710,538	941,732	882,944	2,220,355	1,684,450	1,538,035	-	-
Change	-	32.54%	-6.24%	151.47%	-24.14%	-8.69%	-	-
Enterprise Value (EV) ¹	751,591	971,804	888,829	2,221,042	1,678,546	1,167,670	1,423,013	1,380,009
Change	-	29.3%	-8.54%	149.88%	-24.43%	-30.44%	-2.79%	-3.02%
P/E	64.9x	62.8x	43.4x	81.4x	38.6x	28.3x	29.8x	23.4x
PBR	2.01x	2.59x	2.34x	5.63x	3.96x	2.74x	3.19x	2.91x
PEG	-	1.7x	1.2x	2.4x	0.6x	26.27x	1.6x	0.9x
Capitalization / Revenue	13.1x	16.5x	15.5x	34.5x	21.1x	15.2x	15.4x	12.2x
EV / Revenue	13.9x	17x	15.6x	34.6x	21x	14.3x	14.2x	11x
EV / EBITDA	53x	55.8x	51.5x	105x	79.6x	80.6x	45.4x	33.6x
EV / EBIT	59.7x	61x	56.4x	112x	85.7x	89.4x	44.7x	32.2x
EV / FCF	52x	36.2x	36.6x	91.7x	32.7x	18.7x	24.9x	24x
FCF Yield	1.92%	2.76%	2.73%	1.09%	3.06%	5.34%	4.02%	4.17%
Dividend per Share ²	2	3	4	5	6	8	8.827	11.17
Rate of return	0.7%	0.79%	1.12%	0.56%	0.88%	1.59%	1.42%	1.8%
EPS ²	4.42	6.06	8.22	11.02	17.64	17.83	20.85	26.54
Distribution rate	45.2%	49.5%	48.7%	45.4%	34%	44.9%	42.3%	42.1%
Net sales ¹	54,141	57,174	56,948	64,270	79,937	81,940	100,196	125,620
EBITDA ¹	14,178	17,426	17,259	21,236	21,086	14,484	31,326	41,083
EBIT ¹	12,583	15,931	15,772	19,756	19,580	13,060	31,845	42,820
Net income ¹	10,936	15,009	20,340	27,235	43,676	44,147	51,775	65,988
Net Debt ¹	41,053	30,072	5,886	687	-5,904	-80,135	-115,022	-158,026
Reference price ²	287.05	380.45	356.70	897.00	680.50	621.35	621.35	621.35
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	6/11/21	5/17/22	5/12/23	5/13/24	5/19/25	5/13/26	-	-

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	35.19x	16.12x	63.64x	1.07%	16.3B
SUN HUNG KAI PROPERTIES LIMITED	15.09x	4.7x	12.78x	3.34%	43.21B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
MITSUBISHI ESTATE CO., LTD.	21.86x	4.32x	18.12x	1.16%	29.74B
CHINA RESOURCES LAND LIMITED	7.64x	1.38x	6.93x	4.67%	27.5B
MITSUI FUDOSAN CO., LTD.	14.88x	3.12x	15.4x	2.35%	24.8B
ALPHA DHABI HOLDING	15.8x	1.01x	6.66x	2.36%	21.94B
CK ASSET HOLDINGS LIMITED	9.12x	2.2x	7.55x	4.07%	19.92B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.15x	6.64x	18.83x	1.25%	19.96B
Average	15.65x	4.47x	16.83x	3.16%	25.86B
Weighted average by Cap.	14.89x	4.00x	14.69x	3.36%