Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

DLF Ltd.

Construction - Real Estate

Rating :
69/99

BSE: 532868 | NSE: DLF

NSE BSE
751.55
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  759
  •  762.7
  •  749
  •  757.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1437774
  •  1082983796.2
  •  929
  •  601.2

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,85,957.79
  • 41.47
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,85,473.73
  • 0.80%
  • 4.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.08%
  • 0.36%
  • 4.18%
  • FII
  • DII
  • Others
  • 15.97%
  • 4.55%
  • 0.86%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.14
  • 8.10
  • 11.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.20
  • 8.26
  • 4.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.26
  • 40.73
  • 34.70

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.25
  • 56.49
  • 58.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 3.32
  • 4.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 42.55
  • 55.64
  • 66.03

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
11.02
17.64
17.59
21.12
P/E Ratio
68.20
42.60
42.73
35.58
Revenue
6427
7994
9283
10737
EBITDA
2124
2109
3542
4113
Net Income
2727
4368
4256
5125
ROA
4.8
6.7
5.7
6
P/B Ratio
6.40
4.37
4.14
3.85
ROE
7.07
10.66
9.86
11.09
FCFF
2895
6357
4782
4692
FCFF Yield
1.52
3.34
2.51
2.46
Net Debt
2713
-590
-4400
-9413
BVPS
117.42
171.9
181.71
195.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,716.70
1,362.35
99.41%
3,127.58
2,134.84
46.50%
1,528.71
1,521.25
0.49%
1,975.02
1,347.68
46.55%
Expenses
2,352.54
1,133.73
107.50%
2,149.59
1,380.73
55.69%
1,128.72
1,010.28
11.72%
1,472.98
885.33
66.38%
EBITDA
364.16
228.62
59.29%
977.99
754.11
29.69%
399.99
510.97
-21.72%
502.04
462.35
8.58%
EBIDTM
13.40%
16.78%
31.27%
35.32%
26.17%
33.59%
25.42%
34.31%
Other Income
264.18
367.47
-28.11%
220.19
181.86
21.08%
208.76
122.26
70.75%
205.81
128.74
59.86%
Interest
78.57
101.19
-22.35%
108.60
97.70
11.16%
93.90
83.74
12.13%
93.51
90.16
3.72%
Depreciation
34.47
37.28
-7.54%
36.91
36.68
0.63%
38.74
37.95
2.08%
37.73
36.96
2.08%
PBT
515.30
457.62
12.60%
1,052.67
801.59
31.32%
173.72
511.54
-66.04%
576.61
463.97
24.28%
Tax
133.18
118.34
12.54%
181.25
171.48
5.70%
-266.68
135.04
-
-466.80
112.20
-
PAT
382.12
339.28
12.63%
871.42
630.11
38.30%
440.40
376.50
16.97%
1,043.41
351.77
196.62%
PATM
14.07%
24.90%
27.86%
29.52%
28.81%
24.75%
52.83%
26.10%
EPS
3.08
2.61
18.01%
5.18
3.72
39.25%
4.28
2.65
61.51%
5.58
2.52
121.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
9,348.01
7,993.66
6,427.00
5,694.83
5,717.39
5,414.06
6,082.77
8,366.09
6,706.79
8,221.23
9,925.61
Net Sales Growth
46.84%
24.38%
12.86%
-0.39%
5.60%
-10.99%
-27.29%
24.74%
-18.42%
-17.17%
 
Cost Of Goods Sold
5,418.25
3,616.56
2,290.33
1,965.34
2,364.11
2,498.46
2,902.78
4,346.74
2,226.23
2,328.56
3,499.41
Gross Profit
3,929.76
4,377.10
4,136.67
3,729.50
3,353.28
2,915.61
3,179.99
4,019.34
4,480.56
5,892.67
6,426.21
GP Margin
42.04%
54.76%
64.36%
65.49%
58.65%
53.85%
52.28%
48.04%
66.81%
71.68%
64.74%
Total Expenditure
7,103.83
5,885.02
4,303.40
3,968.95
3,974.83
3,996.26
4,947.77
6,224.58
4,329.35
4,787.94
5,928.43
Power & Fuel Cost
-
25.30
23.48
23.69
25.11
28.86
40.67
41.38
33.27
51.68
170.61
% Of Sales
-
0.32%
0.37%
0.42%
0.44%
0.53%
0.67%
0.49%
0.50%
0.63%
1.72%
Employee Cost
-
591.96
545.95
547.88
353.99
313.78
356.72
351.62
343.59
328.32
315.24
% Of Sales
-
7.41%
8.49%
9.62%
6.19%
5.80%
5.86%
4.20%
5.12%
3.99%
3.18%
Manufacturing Exp.
-
631.83
628.90
595.22
508.74
453.68
584.37
718.68
1,016.67
1,210.70
1,139.52
% Of Sales
-
7.90%
9.79%
10.45%
8.90%
8.38%
9.61%
8.59%
15.16%
14.73%
11.48%
General & Admin Exp.
-
428.14
363.29
306.59
260.80
296.79
292.53
319.11
334.56
403.10
419.79
% Of Sales
-
5.36%
5.65%
5.38%
4.56%
5.48%
4.81%
3.81%
4.99%
4.90%
4.23%
Selling & Distn. Exp.
-
349.08
211.40
231.33
201.57
86.59
157.56
130.74
139.47
162.71
167.97
% Of Sales
-
4.37%
3.29%
4.06%
3.53%
1.60%
2.59%
1.56%
2.08%
1.98%
1.69%
Miscellaneous Exp.
-
242.16
240.06
298.90
260.51
318.11
613.14
316.30
235.55
302.86
167.97
% Of Sales
-
3.03%
3.74%
5.25%
4.56%
5.88%
10.08%
3.78%
3.51%
3.68%
2.18%
EBITDA
2,244.18
2,108.64
2,123.60
1,725.88
1,742.56
1,417.80
1,135.00
2,141.51
2,377.44
3,433.29
3,997.18
EBITDA Margin
24.01%
26.38%
33.04%
30.31%
30.48%
26.19%
18.66%
25.60%
35.45%
41.76%
40.27%
Other Income
898.94
1,002.23
531.34
317.31
420.46
530.83
805.37
663.32
956.92
719.28
671.43
Interest
374.58
397.20
356.45
392.13
624.55
853.36
1,426.94
2,061.87
2,950.71
2,979.82
2,679.80
Depreciation
147.85
150.66
147.95
148.63
149.44
159.48
200.30
224.63
533.53
572.49
765.89
PBT
2,318.30
2,563.01
2,150.55
1,502.42
1,389.03
935.78
313.13
518.33
-149.88
600.26
1,222.93
Tax
-419.05
-433.89
520.13
401.50
320.97
362.28
2,132.67
277.37
4,323.05
229.27
564.24
Tax Rate
-18.08%
-19.19%
24.19%
26.72%
27.56%
43.15%
326.37%
42.96%
50.18%
22.27%
54.98%
PAT
2,737.35
2,695.31
1,633.98
1,102.80
844.16
488.30
-1,472.72
373.42
4,279.48
807.06
463.12
PAT before Minority Interest
2,737.21
2,694.51
1,630.42
1,100.92
843.62
477.29
-1,479.21
368.27
4,292.41
800.26
462.02
Minority Interest
-0.14
0.80
3.56
1.88
0.54
11.01
6.49
5.15
-12.93
6.80
1.10
PAT Margin
29.28%
33.72%
25.42%
19.36%
14.76%
9.02%
-24.21%
4.46%
63.81%
9.82%
4.67%
PAT Growth
61.24%
64.95%
48.17%
30.64%
72.88%
-
-
-91.27%
430.26%
74.27%
 
EPS
11.06
10.89
6.60
4.46
3.41
1.97
-5.95
1.51
17.29
3.26
1.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
42,550.22
39,430.81
37,687.53
36,362.28
35,343.93
34,446.74
33,576.54
35,310.44
24,572.83
24,069.08
Share Capital
495.06
495.06
495.06
495.06
495.06
495.06
441.44
356.81
356.80
356.74
Total Reserves
42,055.16
38,935.75
37,192.47
35,867.22
34,848.87
33,951.68
32,385.00
34,190.58
24,202.90
23,684.48
Non-Current Liabilities
3,689.19
5,496.26
3,695.57
4,381.25
5,339.33
5,690.46
5,075.22
8,139.46
21,361.81
18,485.56
Secured Loans
1,672.07
2,438.99
1,049.66
2,189.46
3,294.80
3,890.12
5,614.35
5,113.66
23,255.31
20,328.54
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.03
1,125.28
0.00
0.00
Long Term Provisions
52.89
54.00
50.01
48.88
50.85
60.20
44.88
40.60
52.21
60.98
Current Liabilities
22,200.14
14,136.61
10,927.07
10,382.30
12,784.11
15,734.84
25,853.19
17,085.83
13,537.66
14,869.38
Trade Payables
2,261.03
1,655.21
1,643.70
1,528.73
1,234.46
1,056.26
1,277.20
1,217.53
1,407.25
1,514.21
Other Current Liabilities
18,523.12
10,315.45
7,267.75
7,105.99
9,150.99
12,152.53
15,378.62
7,017.89
8,649.90
10,160.58
Short Term Borrowings
1,130.45
2,091.27
1,979.87
1,702.49
2,344.89
2,439.36
9,163.71
8,808.04
3,408.02
2,693.55
Short Term Provisions
285.53
74.68
35.76
45.09
53.77
86.70
33.66
42.37
72.49
501.03
Total Liabilities
68,439.55
59,064.48
52,314.53
51,145.30
53,487.65
55,890.45
64,545.53
60,584.53
59,596.19
57,550.16
Net Block
1,795.80
1,854.35
1,916.58
2,001.81
4,065.43
4,395.62
2,625.90
2,721.59
3,448.62
3,943.18
Gross Block
2,940.12
2,901.50
2,895.88
2,888.38
5,014.69
5,250.19
3,043.28
3,014.40
3,798.17
4,142.64
Accumulated Depreciation
1,144.32
1,047.15
979.30
886.58
949.26
854.56
417.38
292.80
349.55
199.46
Non Current Assets
27,267.12
26,512.19
26,801.54
27,075.98
26,894.61
27,097.45
30,761.66
31,129.79
29,896.12
31,339.45
Capital Work in Progress
85.69
70.70
61.12
81.05
885.77
879.95
102.92
137.33
152.76
1,779.06
Non Current Investment
20,980.61
19,756.88
19,010.41
19,536.42
19,028.70
18,132.47
24,666.23
25,192.66
22,349.12
21,235.60
Long Term Loans & Adv.
2,654.05
2,770.58
2,832.21
2,525.60
2,834.22
3,458.61
3,234.08
3,027.07
3,855.16
3,226.87
Other Non Current Assets
44.48
34.02
112.41
70.52
80.49
230.80
132.53
51.14
90.45
1,154.74
Current Assets
40,371.19
32,018.40
25,242.50
23,818.36
26,593.04
28,793.00
33,783.88
29,454.74
29,700.07
26,210.71
Current Investments
355.00
380.81
470.72
243.06
716.82
433.35
34.20
999.58
51.73
74.11
Inventories
24,621.48
21,154.13
19,361.22
20,106.99
21,086.64
22,486.24
22,008.55
19,752.92
20,098.80
16,834.24
Sundry Debtors
802.21
538.07
549.23
563.60
581.29
720.39
832.28
1,285.79
1,417.36
3,416.93
Cash & Bank
4,338.08
4,384.35
2,274.72
931.62
1,406.87
2,420.43
4,855.37
2,277.93
4,098.93
3,381.32
Other Current Assets
10,254.41
504.26
158.81
14.55
2,801.41
2,732.59
6,053.48
5,138.51
4,033.25
2,504.11
Short Term Loans & Adv.
9,324.06
5,056.77
2,427.79
1,958.54
2,378.35
2,568.09
3,016.80
2,870.30
3,979.03
2,454.05
Net Current Assets
18,171.05
17,881.78
14,315.43
13,436.07
13,808.93
13,058.16
7,930.68
12,368.91
16,162.41
11,341.33
Total Assets
67,638.31
58,530.59
52,044.04
50,894.34
53,487.65
55,890.45
64,545.54
60,584.53
59,596.19
57,550.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
5,235.22
2,538.81
2,375.26
2,831.82
1,460.18
355.68
2,043.00
270.32
-897.85
2,956.87
PBT
2,260.62
2,150.55
1,502.42
1,164.59
839.57
653.46
645.65
8,615.46
600.26
1,222.93
Adjustment
-128.69
-145.34
395.81
693.46
921.18
808.81
1,655.85
-6,137.07
3,357.06
2,640.45
Changes in Working Capital
3,225.14
790.75
562.84
754.01
-702.02
-1,064.35
-24.12
-1,783.91
-4,527.39
-258.11
Cash after chg. in Working capital
5,357.07
2,795.96
2,461.06
2,612.06
1,058.73
397.92
2,277.38
694.48
-570.07
3,605.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-121.85
-257.15
-85.80
219.76
401.46
-42.24
-234.38
-424.17
-327.78
-648.41
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-3,543.05
-1,528.67
-462.62
262.97
153.96
6,516.82
4.85
-1,964.84
871.60
-818.01
Net Fixed Assets
-48.39
207.51
-59.00
1,228.94
108.19
-1,475.55
-3.83
30.68
52.44
3,698.72
Net Investments
-63.42
411.28
100.86
-275.47
-4,963.27
-3,855.90
2,768.95
-2,704.07
-3,575.54
85.22
Others
-3,431.24
-2,147.46
-504.48
-690.50
5,009.04
11,848.27
-2,760.27
708.55
4,394.70
-4,601.95
Cash from Financing Activity
-2,402.56
176.61
-2,013.15
-3,828.19
-2,183.79
-9,521.75
875.42
-231.99
787.08
-1,928.53
Net Cash Inflow / Outflow
-710.38
1,186.75
-100.51
-733.40
-569.64
-2,649.25
2,923.26
-1,926.52
760.82
210.33
Opening Cash & Equivalents
1,393.83
207.35
305.85
1,035.24
1,608.37
4,266.34
1,344.95
3,271.47
2,651.77
2,441.44
Closing Cash & Equivalent
751.51
1,393.83
207.35
305.85
1,035.24
1,608.37
4,266.34
1,344.95
3,412.59
2,651.77

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
171.90
159.30
152.25
146.90
142.79
139.16
148.72
193.64
137.67
134.78
ROA
4.23%
2.92%
2.12%
1.61%
0.87%
-2.46%
0.59%
7.14%
1.37%
0.76%
ROE
6.57%
4.23%
2.97%
2.35%
1.37%
-4.40%
1.09%
14.52%
3.29%
1.80%
ROCE
5.88%
5.91%
4.67%
4.35%
4.00%
4.46%
5.23%
21.70%
7.78%
7.20%
Fixed Asset Turnover
2.84
2.39
1.97
1.45
1.05
1.47
2.76
1.97
2.07
0.73
Receivable days
29.49
28.64
35.66
36.55
43.88
46.58
46.20
73.56
107.31
92.00
Inventory Days
1007.17
1067.24
1264.82
1314.91
1468.78
1334.97
911.00
1084.41
819.86
633.33
Payable days
197.62
262.87
294.59
213.31
167.33
146.71
78.15
111.27
114.28
101.17
Cash Conversion Cycle
839.04
833.01
1005.89
1138.15
1345.33
1234.85
879.05
1046.70
812.89
624.16
Total Debt/Equity
0.09
0.12
0.08
0.11
0.19
0.24
0.52
0.51
1.19
1.05
Interest Cover
6.69
7.03
4.83
2.86
1.98
1.46
1.31
3.92
1.35
1.38

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • DLF’s arm completes sellout of all four towers of The Westpark in partnership with Trident Realty
    25th Jul 2025, 10:30 AM

    This swift sellout marks DLF’s entry into Mumbai’s residential real estate market and highlights the company's strategic expansion into key regions across western India

    Read More
  • DLF to invest around Rs 900 crore to develop luxury housing project at Andheri West
    17th Jul 2025, 16:42 PM

    The total sales realisation will be around Rs 2,300 crore

    Read More
  • DLF plans to launch luxury housing project in Mumbai worth about Rs 2,500 crore
    23rd Jun 2025, 11:40 AM

    The company has got all regulatory approvals to launch this project, which will be developed in partnership with Delhi-based Trident Realty

    Read More
  • DLF sells 1,164 luxury apartments in Gurugram's DLF Privana North within week
    18th Jun 2025, 15:20 PM

    The project is valued at approximately Rs 11,000 crore

    Read More
  • DLF to invest around Rs 5,500 crore to develop luxury housing project in Gurugram
    16th Jun 2025, 10:13 AM

    The new project will be the third one in this large township

    Read More
  • DLF’s arm incorporates wholly-owned subsidiary in Gujarat
    29th May 2025, 09:29 AM

    DHDL has incorporated a wholly-owned subsidiary named ‘Fleetrise IFSC’

    Read More
  • DLF reports 39% rise in Q4 consolidated net profit
    20th May 2025, 12:30 PM

    The total consolidated income of the increased by 44.51% at Rs 3347.77 crore for Q4FY25

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.