Valuation Lodha Developers Limited

Equities

Delayed NSE India S.E. Other stock markets 10:10:18 12/03/2026 GMT			5-day change	1st Jan Change
869.05 ^INR	-1.29%		-5.15%	-18.11%

02-13	Lodha Developers Limited entered into a Share Purchase Agreement to acquire 80% stake in Solidrise Realty Private Limited for INR 2.9 billion.	CI
01-30	Jefferies Adjusts Lodha Developers' Price Target to INR1,475 From INR1,625, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	542,272	448,208	1,129,553	1,192,893	879,413	-	-
Change	-	-17.35%	152.02%	5.61%	-26.28%	-	-
Enterprise Value (EV) ¹	641,286	520,452	1,180,004	1,246,418	930,025	926,265	916,069
Change	-	-18.84%	126.73%	5.63%	-25.38%	-0.4%	-1.1%
P/E ratio	42.9x	92.2x	71x	43.2x	25.8x	20.8x	17.6x
PBR	4.48x	7.06x	6.47x	5.91x	3.78x	3.25x	2.82x
PEG	-	-1.5x	0x	0.6x	1.1x	0.9x	1x
Capitalization / Revenue	5.87x	4.73x	10.9x	8.66x	5.21x	4.4x	3.85x
EV / Revenue	6.95x	5.5x	11.4x	9.05x	5.51x	4.63x	4.01x
EV / EBITDA	30.2x	25.2x	44.1x	31.3x	18.9x	15.5x	13.4x
EV / EBIT	31.3x	26.4x	47.7x	33.5x	19.8x	16.1x	14.3x
EV / FCF	32.8x	19.5x	50.3x	114x	41.3x	32.8x	35.9x
FCF Yield	3.05%	5.14%	1.99%	0.88%	2.42%	3.05%	2.79%
Dividend per Share ²	-	1	2.25	4.25	4.138	4.846	5.33
Rate of return	-	0.21%	0.2%	0.36%	0.47%	0.55%	0.61%
EPS ²	13.12	5.045	15.99	27.67	34.13	42.33	49.93
Distribution rate	-	19.8%	14.1%	15.4%	12.1%	11.4%	10.7%
Net sales ¹	92,332	94,704	103,161	137,795	168,767	199,973	228,170
EBITDA ¹	21,247	20,661	26,757	39,880	49,315	59,773	68,150
EBIT ¹	20,499	19,733	24,718	37,161	46,962	57,565	64,024
Net income ¹	12,024	4,866	15,491	27,643	33,520	41,608	48,489
Net Debt ¹	99,013	72,244	50,451	53,525	50,611	46,852	36,656
Reference price ²	563.10	465.15	1,135.85	1,195.80	880.40	880.40	880.40
Nbr of stocks (in thousands)	963,013	963,578	994,456	997,569	998,879	-	-
Announcement Date	26/04/22	22/04/23	24/04/24	24/04/25	-	-	-

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.($)
LODHA DEVELOPERS LIMITED	25.79x	5.51x	18.86x	0.47%	9.54B
SUN HUNG KAI PROPERTIES LIMITED	17.55x	5.24x	14.61x	2.85%	50.69B
MITSUBISHI ESTATE CO., LTD.	27.61x	5x	20.99x	0.92%	38.23B
MITSUI FUDOSAN CO., LTD.	19.66x	3.59x	17.79x	1.77%	33.33B
EMAAR PROPERTIES	5.19x	0.58x	1.14x	8.23%	29.24B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21.65x	7.97x	22.59x	0.88%	29.18B
CHINA RESOURCES LAND LIMITED	8.1x	1.22x	6.65x	4.4%	27.92B
ALPHA DHABI HOLDING	15.86x	1.01x	6.68x	2.35%	22.02B
CK ASSET HOLDINGS LIMITED	12.91x	3.08x	10.64x	3.7%	21.23B
Average	17.15x	3.69x	13.33x	2.84%	29.04B
Weighted average by Cap.	17.14x	3.83x	13.65x	2.92%