Nifty
:
25960.55
Sensex
:
85102.69
-225.90 (-0.86%)
-609.68 (-0.71%)
Nifty
Sensex
:
:
25960.55
85102.69
-225.90 (-0.86%)
-609.68 (-0.71%)

Lodha Developers Ltd.

Construction - Real Estate

Rating :
71/99

BSE: 543287 | NSE: LODHA

NSE BSE
1072.00
08-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1115.4
  •  1115.9
  •  1066
  •  1111.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  636718
  •  688777638.6
  •  1531
  •  1035.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,07,057.19
  • 33.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,14,621.89
  • 0.40%
  • 5.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.87%
  • 0.05%
  • 1.12%
  • FII
  • DII
  • Others
  • 24.11%
  • 2.73%
  • 0.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.27
  • 20.39
  • 13.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.29
  • 28.37
  • 15.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.61
  • 133.09
  • 78.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 67.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.64

Earnings Forecasts:

(Updated: 06-12-2025)
Description
2024
2025
2026
2027
Adj EPS
27.76
33.99
42.26
51.88
P/E Ratio
38.62
31.54
25.37
20.66
Revenue
13779.5
16879.4
19846.7
23111.5
EBITDA
3988
5066.09
6055.4
7164.7
Net Income
2764.3
3389.62
4174.7
5173.33
ROA
5.7
7.41
8.35
8.63
P/B Ratio
5.30
4.59
3.95
3.35
ROE
14.69
15.77
16.4
17.73
FCFF
477.4
2394.38
2352.01
5681.99
FCFF Yield
0.41
2.06
2.02
4.88
Net Debt
4601.9
4118.85
2629.53
3118.71
BVPS
202.27
233.41
271.29
320.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
3,798.50
2,625.70
44.67%
3,491.70
2,846.50
22.67%
4,224.30
4,018.50
5.12%
4,083.00
2,930.60
39.32%
Expenses
2,689.70
1,921.10
40.01%
2,507.30
2,089.70
19.98%
3,003.60
2,971.60
1.08%
2,777.10
2,047.90
35.61%
EBITDA
1,108.80
704.60
57.37%
984.40
756.80
30.07%
1,220.70
1,046.90
16.60%
1,305.90
882.70
47.94%
EBIDTM
29.19%
26.83%
28.19%
26.59%
28.90%
26.05%
31.98%
30.12%
Other Income
80.40
58.90
36.50%
133.00
71.80
85.24%
196.00
65.40
199.69%
63.60
28.10
126.33%
Interest
156.50
136.50
14.65%
147.80
117.20
26.11%
151.70
115.80
31.00%
144.10
116.80
23.37%
Depreciation
71.40
66.50
7.37%
65.90
60.40
9.11%
77.80
117.30
-33.67%
67.20
33.30
101.80%
PBT
961.30
560.50
71.51%
903.70
651.00
38.82%
1,187.20
879.20
35.03%
1,158.20
655.80
76.61%
Tax
171.00
136.80
25.00%
228.40
174.70
30.74%
263.70
211.50
24.68%
213.70
143.90
48.51%
PAT
790.30
423.70
86.52%
675.30
476.30
41.78%
923.50
667.70
38.31%
944.50
511.90
84.51%
PATM
20.81%
16.14%
19.34%
16.73%
21.86%
16.62%
23.13%
17.47%
EPS
7.90
4.25
85.88%
6.76
4.78
41.42%
9.24
6.69
38.12%
9.47
5.22
81.42%

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
15,597.50
13,779.50
10,316.10
9,470.40
9,233.20
5,448.57
12,442.59
11,906.98
9,677.27
7,926.46
8,248.68
Net Sales Growth
25.57%
33.57%
8.93%
2.57%
69.46%
-56.21%
4.50%
23.04%
22.09%
-3.91%
 
Cost Of Goods Sold
0.00
-2,472.80
-3,878.00
-2,767.80
949.50
700.87
12,452.95
-2,341.05
-3,209.49
3,856.10
3,700.64
Gross Profit
15,597.50
16,252.30
14,194.10
12,238.20
8,283.70
4,747.70
-10.36
14,248.02
12,886.76
4,070.36
4,548.04
GP Margin
100.00%
117.95%
137.59%
129.23%
89.72%
87.14%
-0.08%
119.66%
133.17%
51.35%
55.14%
Total Expenditure
10,977.70
9,810.90
9,279.60
7,553.90
8,134.00
4,310.03
20,774.27
8,741.01
7,997.95
6,312.99
6,091.35
Power & Fuel Cost
-
23.40
17.90
15.70
1.60
0.89
3.81
4.87
12.21
4.09
3.92
% Of Sales
-
0.17%
0.17%
0.17%
0.02%
0.02%
0.03%
0.04%
0.13%
0.05%
0.05%
Employee Cost
-
543.30
471.20
423.90
354.40
286.35
390.45
389.90
493.00
457.10
406.91
% Of Sales
-
3.94%
4.57%
4.48%
3.84%
5.26%
3.14%
3.27%
5.09%
5.77%
4.93%
Manufacturing Exp.
-
10,722.40
10,080.80
8,848.30
5,111.90
2,902.96
7,200.88
9,719.01
9,838.95
1,474.38
1,475.47
% Of Sales
-
77.81%
97.72%
93.43%
55.36%
53.28%
57.87%
81.62%
101.67%
18.60%
17.89%
General & Admin Exp.
-
393.40
297.30
304.10
384.90
232.49
393.37
333.67
340.47
171.72
164.09
% Of Sales
-
2.85%
2.88%
3.21%
4.17%
4.27%
3.16%
2.80%
3.52%
2.17%
1.99%
Selling & Distn. Exp.
-
474.10
595.50
571.40
245.20
157.41
258.74
446.75
401.26
273.01
289.92
% Of Sales
-
3.44%
5.77%
6.03%
2.66%
2.89%
2.08%
3.75%
4.15%
3.44%
3.51%
Miscellaneous Exp.
-
127.10
1,694.90
158.30
1,086.50
29.06
74.07
187.86
121.55
76.59
289.92
% Of Sales
-
0.92%
16.43%
1.67%
11.77%
0.53%
0.60%
1.58%
1.26%
0.97%
0.61%
EBITDA
4,619.80
3,968.60
1,036.50
1,916.50
1,099.20
1,138.54
-8,331.68
3,165.97
1,679.32
1,613.47
2,157.33
EBITDA Margin
29.62%
28.80%
10.05%
20.24%
11.90%
20.90%
-66.96%
26.59%
17.35%
20.36%
26.15%
Other Income
473.00
409.70
1,792.60
290.50
1,379.10
567.25
10,366.70
71.89
287.93
599.75
512.36
Interest
600.10
549.50
479.80
479.10
687.90
1,136.44
739.71
565.79
390.25
736.40
987.67
Depreciation
282.30
271.90
203.90
92.80
74.80
73.42
292.40
180.49
395.05
460.08
449.85
PBT
4,210.40
3,556.90
2,145.40
1,635.10
1,715.60
495.93
1,002.91
2,491.58
1,181.94
1,016.74
1,232.18
Tax
876.80
788.90
473.40
-37.00
508.00
-14.73
261.50
844.91
387.90
417.05
495.15
Tax Rate
20.82%
22.18%
23.20%
-8.08%
29.61%
-44.39%
26.07%
33.91%
32.82%
41.01%
40.17%
PAT
3,333.60
2,764.30
1,549.10
486.70
1,202.40
40.18
727.60
1,638.84
791.46
571.67
706.84
PAT before Minority Interest
3,330.60
2,766.60
1,554.20
489.50
1,208.50
47.91
741.57
1,646.67
794.04
599.93
737.56
Minority Interest
-3.00
-2.30
-5.10
-2.80
-6.10
-7.73
-13.97
-7.83
-2.58
-28.26
-30.72
PAT Margin
21.37%
20.06%
15.02%
5.14%
13.02%
0.74%
5.85%
13.76%
8.18%
7.21%
8.57%
PAT Growth
60.30%
78.45%
218.29%
-59.52%
2,892.53%
-94.48%
-55.60%
107.07%
38.45%
-19.12%
 
EPS
33.39
27.68
15.51
4.87
12.04
0.40
7.29
16.41
7.93
5.73
7.08

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
20,177.80
17,469.30
12,662.60
12,105.00
4,598.95
4,552.32
3,844.31
5,152.21
4,032.99
3,972.85
Share Capital
997.60
994.50
481.80
481.50
395.88
395.88
395.88
395.88
113.11
108.11
Total Reserves
19,055.70
16,330.00
12,075.50
11,584.10
4,203.07
4,156.44
3,448.43
4,756.33
3,919.88
3,864.74
Non-Current Liabilities
1,536.50
2,236.10
2,330.70
3,217.80
4,497.69
2,464.34
438.72
3,236.34
2,100.80
2,704.99
Secured Loans
1,198.10
1,956.90
2,247.30
2,691.00
4,107.55
2,133.86
530.26
354.48
168.93
95.22
Unsecured Loans
18.20
13.20
9.50
24.60
160.03
0.00
-16.75
2,139.03
1,298.10
1,825.97
Long Term Provisions
31.10
24.70
22.30
16.90
16.05
17.67
26.20
24.77
22.66
21.37
Current Liabilities
27,815.90
27,427.40
23,858.80
23,024.90
29,474.71
33,063.15
44,701.60
31,820.09
27,662.58
24,137.22
Trade Payables
2,936.50
2,531.40
1,966.50
1,386.40
1,532.63
2,049.71
2,057.44
1,924.54
2,347.73
2,181.07
Other Current Liabilities
19,164.80
19,364.50
15,394.60
13,376.00
13,985.65
14,708.52
19,785.30
9,690.97
10,424.14
9,926.29
Short Term Borrowings
5,696.90
5,516.40
6,453.10
8,255.10
13,899.28
16,280.31
22,848.83
20,106.92
14,695.58
11,886.23
Short Term Provisions
17.70
15.10
44.60
7.40
57.15
24.62
10.04
97.66
195.13
143.62
Total Liabilities
49,597.20
47,197.50
38,911.70
38,404.50
39,098.24
40,598.97
49,519.43
40,251.37
33,930.78
30,980.84
Net Block
965.90
1,023.00
1,673.60
1,657.70
1,946.29
2,020.92
2,114.92
2,197.00
1,544.12
1,883.45
Gross Block
3,217.80
3,016.40
3,516.30
3,670.70
3,944.77
3,951.34
3,796.33
3,707.11
2,672.60
2,561.00
Accumulated Depreciation
2,251.90
1,993.40
1,842.70
2,013.00
1,998.48
1,930.43
1,681.41
1,510.11
1,128.48
677.55
Non Current Assets
2,651.70
2,639.90
3,162.00
4,641.70
6,262.43
7,111.26
2,830.04
2,638.98
5,499.58
5,092.74
Capital Work in Progress
3.60
3.70
0.00
0.00
6.29
6.29
6.29
5.92
109.43
175.67
Non Current Investment
493.00
492.90
211.40
184.40
281.21
262.58
135.54
135.54
736.40
608.79
Long Term Loans & Adv.
208.80
659.30
1,015.70
2,348.30
3,708.25
4,689.76
524.97
253.72
2,929.62
2,273.78
Other Non Current Assets
578.50
314.70
107.40
186.20
320.39
131.72
48.32
46.81
180.01
151.05
Current Assets
46,945.50
44,557.60
35,749.70
33,762.80
32,835.81
33,487.71
46,689.40
37,612.38
28,431.20
25,888.10
Current Investments
757.00
2,007.40
34.60
389.60
1,298.17
1,290.36
1,269.42
1,248.58
652.46
17.87
Inventories
36,475.90
33,993.00
30,116.70
27,358.30
28,300.70
29,031.44
41,512.41
31,434.35
22,208.38
21,023.23
Sundry Debtors
776.30
799.90
739.30
645.10
654.53
794.29
484.31
758.66
604.28
684.51
Cash & Bank
1,741.50
2,634.80
1,824.20
1,245.70
366.80
186.95
657.54
522.45
278.57
304.71
Other Current Assets
7,194.80
722.10
526.30
711.50
2,215.61
2,184.66
2,765.70
3,648.34
4,687.52
3,857.77
Short Term Loans & Adv.
6,495.20
4,400.40
2,508.60
3,412.60
1,575.67
1,543.66
1,415.14
1,415.21
2,716.77
2,695.34
Net Current Assets
19,129.60
17,130.20
11,890.90
10,737.90
3,361.10
424.56
1,987.79
5,792.29
768.62
1,750.88
Total Assets
49,597.20
47,197.50
38,911.70
38,404.50
39,098.24
40,598.97
49,519.44
40,251.36
33,930.78
30,980.84

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
1,565.60
2,512.30
2,750.00
1,998.30
2,523.95
3,772.01
-464.91
695.57
1,469.44
387.31
PBT
3,555.50
2,027.60
452.50
1,716.50
33.16
1,003.02
2,491.58
1,181.94
1,016.98
1,232.70
Adjustment
689.70
1,331.20
2,617.50
1,816.10
2,526.85
3,250.45
3,291.39
3,313.08
2,172.24
2,311.72
Changes in Working Capital
-2,065.60
-822.70
-109.00
-1,356.50
-121.76
-399.36
-5,936.30
-3,234.79
-1,275.99
-2,813.40
Cash after chg. in Working capital
2,179.60
2,536.10
2,961.00
2,176.10
2,438.25
3,854.11
-153.34
1,260.24
1,913.22
731.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-614.00
-23.80
-211.00
-177.80
85.70
-82.10
-311.58
-564.67
-443.79
-343.72
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
-90.40
-2,947.00
1,777.80
1,139.00
419.88
211.72
-184.26
-655.22
-1,173.63
-854.18
Net Fixed Assets
-102.60
586.00
-215.50
398.30
-163.42
-122.62
-70.05
-1,418.62
80.05
-416.83
Net Investments
997.80
-2,005.00
232.60
1,070.10
-624.42
-76.25
-57.15
1,994.31
-1,099.24
245.10
Others
-985.60
-1,528.00
1,760.70
-329.40
1,207.72
410.59
-57.06
-1,230.91
-154.44
-682.45
Cash from Financing Activity
-2,505.70
950.90
-3,705.50
-2,887.80
-2,835.13
-4,188.40
737.63
24.37
-311.66
330.09
Net Cash Inflow / Outflow
-1,030.50
516.20
822.30
249.50
108.70
-204.66
88.46
64.71
-15.85
-136.78
Opening Cash & Equivalents
1,827.00
1,310.80
477.10
227.60
118.54
352.53
255.22
185.83
199.45
336.23
Closing Cash & Equivalent
933.60
1,827.00
1,310.80
477.10
227.58
118.54
352.53
255.22
183.59
199.45

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.)
196.61
169.77
125.82
120.79
105.30
104.12
86.24
119.27
178.28
183.74
ROA
5.72%
3.61%
1.27%
3.12%
0.12%
1.65%
3.67%
2.14%
1.85%
2.51%
ROE
15.16%
10.72%
4.12%
15.30%
1.16%
19.68%
40.48%
18.14%
14.99%
20.30%
ROCE
15.93%
10.91%
4.19%
10.55%
5.21%
6.76%
10.84%
6.61%
9.22%
13.48%
Fixed Asset Turnover
4.42
3.16
2.64
2.42
1.38
3.21
3.17
3.03
3.03
3.25
Receivable days
20.88
27.23
26.68
25.69
48.53
18.75
19.05
25.70
29.67
38.78
Inventory Days
933.31
1134.15
1107.58
1100.14
1920.34
1034.69
1118.07
1011.63
995.37
889.27
Payable days
-403.55
-211.67
-221.08
561.06
932.81
34.10
203.42
83.27
126.67
110.72
Cash Conversion Cycle
1357.74
1373.05
1355.33
564.77
1036.06
1019.34
933.70
954.07
898.37
817.33
Total Debt/Equity
0.36
0.45
0.75
0.99
4.36
4.47
7.51
4.79
4.01
3.48
Interest Cover
7.47
5.23
1.94
3.50
1.03
2.36
5.40
4.03
2.38
2.25

Annual Reports:

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

News Update:


  • Lodha Developers’ consolidated net profit jumps 87% in Q2
    31st Oct 2025, 12:39 PM

    Consolidated total income of the company increased by 44.49% at Rs 3,878.90 crore for Q2FY26

    Read More
  • Lodha Developers acquires 100% stake in Chaitanya Bilva
    14th Oct 2025, 10:13 AM

    Pursuant to which CBPL has become a wholly owned subsidiary of the Company

    Read More
  • Lodha Developers acquires one land parcel in MMR during Q2FY26
    13th Oct 2025, 10:08 AM

    The company has acquired one land parcel to develop a housing project worth Rs 2,300 crore

    Read More
  • Lodha Developers reports 7% growth in pre-sales during Q2FY26
    8th Oct 2025, 11:53 AM

    Its collections for the September quarter grew by 13% to Rs 3480 crore as compared to Rs 3070 crore in Q2FY25

    Read More
  • Lodha Developers raises Rs 350 crore through NCDs
    16th Sep 2025, 14:47 PM

    The Executive Committee of the Board of Directors of the Company has on September 16, 2025, approved allotment of the same

    Read More
  • Lodha Developers signs MoU with Maharashtra government
    12th Sep 2025, 09:39 AM

    With a legacy of several decades in construction, Lodha will play the role of a developer for several players who are keen on setting up data centres

    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.