Nifty
:
24426.85
Sensex
:
79809.65
-74.05 (-0.30%)
-270.92 (-0.34%)
Nifty
Sensex
:
:
24426.85
79809.65
-74.05 (-0.30%)
-270.92 (-0.34%)

Lodha Developers Ltd.

Construction - Real Estate

Rating :
72/99

BSE: 543287 | NSE: LODHA

NSE BSE
1192.30
29-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1200
  •  1216.2
  •  1182.6
  •  1208.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1005139
  •  1204236973.4
  •  1531
  •  1035.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,19,141.76
  • 40.20
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,24,480.66
  • 0.36%
  • 5.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.90%
  • 0.05%
  • 0.84%
  • FII
  • DII
  • Others
  • 24.89%
  • 2.19%
  • 0.13%

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
  • -
  • -
  • 68.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.49

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
16.03
27.76
33.66
39.11
P/E Ratio
74.38
42.95
35.42
30.49
Revenue
10316
13780
16812
19662
EBITDA
2676
3988
4961
5805
Net Income
1549
2764
3383
3997
ROA
3.6
5.7
6.7
6.8
P/B Ratio
6.98
5.89
5.09
4.56
ROE
10.28
14.69
15.49
15.8
FCFF
1557
477
2693
4216
FCFF Yield
1.03
0.32
1.78
2.79
Net Debt
3055
4596
4579
-162
BVPS
170.88
202.26
234.26
261.32

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
3,491.70
2,846.50
22.67%
4,224.30
4,018.50
5.12%
4,083.00
2,930.60
39.32%
2,625.70
1,749.60
50.07%
Expenses
2,507.30
2,089.70
19.98%
3,003.60
2,971.60
1.08%
2,777.10
2,047.90
35.61%
1,921.10
1,333.50
44.06%
EBITDA
984.40
756.80
30.07%
1,220.70
1,046.90
16.60%
1,305.90
882.70
47.94%
704.60
416.10
69.33%
EBIDTM
28.19%
26.59%
28.90%
26.05%
31.98%
30.12%
26.83%
23.78%
Other Income
133.00
71.80
85.24%
196.00
65.40
199.69%
63.60
28.10
126.33%
58.90
5.50
970.91%
Interest
147.80
117.20
26.11%
151.70
115.80
31.00%
144.10
116.80
23.37%
136.50
123.10
10.89%
Depreciation
65.90
60.40
9.11%
77.80
117.30
-33.67%
67.20
33.30
101.80%
66.50
29.30
126.96%
PBT
903.70
651.00
38.82%
1,187.20
879.20
35.03%
1,158.20
655.80
76.61%
560.50
269.20
108.21%
Tax
228.40
174.70
30.74%
263.70
211.50
24.68%
213.70
143.90
48.51%
136.80
62.40
119.23%
PAT
675.30
476.30
41.78%
923.50
667.70
38.31%
944.50
511.90
84.51%
423.70
206.80
104.88%
PATM
19.34%
16.73%
21.86%
16.62%
23.13%
17.47%
16.14%
11.82%
EPS
6.76
4.78
41.42%
9.24
6.69
38.12%
9.47
5.22
81.42%
4.25
2.09
103.35%

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
14,424.70
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
24.94%
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
14,424.70
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
10,209.10
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
4,215.60
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
29.22%
28.80%
10.05%
20.24%
11.90%
20.90%
-66.96%
26.59%
17.35%
20.36%
26.15%
Other Income
451.50
409.70
1,792.60
290.50
1,379.10
567.25
10,366.70
71.89
287.93
599.75
512.36
Interest
580.10
549.50
479.80
479.10
687.90
1,136.44
739.71
565.79
390.25
736.40
987.67
Depreciation
277.40
271.90
203.90
92.80
74.80
73.42
292.40
180.49
395.05
460.08
449.85
PBT
3,809.60
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
842.60
788.90
473.40
-37.00
508.00
-14.73
261.50
844.91
387.90
417.05
495.15
Tax Rate
22.12%
22.18%
23.20%
-8.08%
29.61%
-44.39%
26.07%
33.91%
32.82%
41.01%
40.17%
PAT
2,967.00
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
2,964.90
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
-2.10
-2.30
-5.10
-2.80
-6.10
-7.73
-13.97
-7.83
-2.58
-28.26
-30.72
PAT Margin
20.57%
20.06%
15.02%
5.14%
13.02%
0.74%
5.85%
13.76%
8.18%
7.21%
8.57%
PAT Growth
59.28%
78.45%
218.29%
-59.52%
2,892.53%
-94.48%
-55.60%
107.07%
38.45%
-19.12%
 
EPS
29.73
27.70
15.52
4.88
12.05
0.40
7.29
16.42
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 to launch Rs 17,000 crore worth residential projects by March next year
    28th Jul 2025, 16:15 PM

    Lodha Developers clocked a 10 per cent growth in its sales bookings during April-June period of this fiscal year to Rs 4,450 crore

    Read More
  • Lodha Developers - Quarterly Results
    26th Jul 2025, 19:28 PM

    Read More
  • Lodha Developers raises Rs 300 crore through NCDs
    9th Jul 2025, 11:22 AM

    Maturity of said NCDs is July 07, 2028

    Read More
  • Lodha Developers reports 10% growth in sales bookings in Q1FY26
    8th Jul 2025, 09:17 AM

    The company would meet the sales bookings target of Rs 21,000 crore of this fiscal year

    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.