Valuation Unitech Limited

Stocks

Market Closed - Bombay S.E. 06:22:17 2026-09-18 EDT			5-day change	1st Jan Change
4.310 ^INR	+0.70%		+3.36%	-25.30%

08-25	Unitech Limited Appoints Giridhar Aramane as Chairman & Managing Director, Effective August 25, 2026	CI
08-13	Unitech Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,343	5,311	3,061	29,329	15,489	8,215
Change	-	22.29%	-42.36%	858.12%	-47.19%	-46.96%
Enterprise Value (EV) ¹	74,994	72,161	72,340	98,870	90,175	80,205
Change	-	-3.78%	0.25%	36.67%	-8.79%	-11.06%
P/E	-0.27x	-0.52x	-0.11x	-0.88x	-0.6x	-0.33x
PBR	0.14x	0.27x	-0.36x	-0.7x	-0.23x	-0.09x
PEG	-	0x	-0x	-0x	0x	0.06x
Capitalization / Revenue	0.79x	1x	0.75x	6.15x	4.81x	1.6x
EV / Revenue	13.7x	13.5x	17.8x	20.7x	28x	15.7x
EV / EBITDA	-75.2x	-225x	-260x	-12.9x	-21.1x	-1,416x
EV / EBIT	-71.3x	-195x	-213x	-12.8x	-21x	-805x
EV / FCF	13.5x	11.8x	4.25x	4x	11.4x	7.55x
FCF Yield	7.41%	8.47%	23.5%	25%	8.81%	13.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.08	-3.87	-10.65	-12.72	-9.913	-9.39
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,482	5,335	4,055	4,773	3,217	5,122
EBITDA ¹	-997.1	-321	-277.9	-7,675	-4,272	-56.65
EBIT ¹	-1,052	-370.5	-340.4	-7,723	-4,294	-99.64
Net income ¹	-15,906	-10,120	-27,877	-33,267	-25,935	-24,557
Net Debt ¹	70,651	66,849	69,279	69,541	74,686	71,990
Reference price ²	1.660	2.030	1.170	11.210	5.920	3.140
Nbr of stocks (in thousands)	2,616,301	2,616,301	2,616,301	2,616,301	2,616,301	2,616,301
Announcement Date	6/15/22	3/9/23	9/5/23	9/3/24	9/1/25	5/28/26

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.($)
UNITECH LIMITED	-	-	-	-	118M
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	22.57B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%