Valuation Oberoi Realty Limited

Equities

Delayed NSE India S.E. Other stock markets 04:58:52 19/05/2026 BST			5-day change	1st Jan Change
1,607.70 ^INR	+0.44%		-1.39%	-3.98%

05-13	Nomura Adjusts Oberoi Realty's Price Target to INR1,850 From INR1,800, Keeps at Buy	MT
05-12	Jefferies Adjusts Oberoi Realty's Price Target to INR1,735 From INR1,680, Keeps at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	209,126	341,732	306,371	536,622	595,362	582,018	-	-
Change	-	63.41%	-10.35%	75.15%	10.95%	-2.24%	-	-
Enterprise Value (EV) ¹	219,543	367,355	340,683	553,903	618,337	604,000	607,059	600,676
Change	-	67.33%	-7.26%	62.59%	11.63%	-2.32%	0.51%	-1.05%
P/E ratio	28.3x	32.6x	16.1x	27.9x	26.8x	20.6x	18.2x	15.1x
PBR	2.23x	3.28x	2.51x	3.88x	3.79x	3.19x	2.79x	2.36x
PEG	-	0.8x	0.2x	23.96x	1.7x	1.6x	1x	0.7x
Capitalization / Revenue	10.2x	12.7x	7.31x	11.9x	11.3x	8.59x	7.56x	6.27x
EV / Revenue	10.7x	13.6x	8.13x	12.3x	11.7x	9.3x	7.89x	6.47x
EV / EBITDA	21.9x	31.1x	16.1x	23x	19.9x	16.4x	13.9x	11.6x
EV / EBIT	22.9x	32.2x	16.4x	23.4x	20.5x	16.8x	14.1x	11.8x
EV / FCF	-35.3x	-267x	-11.4x	26x	42.1x	36.4x	70.7x	44.7x
FCF Yield	-2.83%	-0.37%	-8.76%	3.85%	2.38%	2.75%	1.41%	2.24%
Dividend per Share ²	-	3	4	8	-	9.154	8.971	9.459
Rate of return	-	0.32%	0.47%	0.54%	-	0.57%	0.56%	0.59%
EPS ²	20.33	28.8	52.38	52.99	61.21	68.96	88.13	106
Distribution rate	-	10.4%	7.64%	15.1%	-	12.3%	10.2%	8.93%
Net sales ¹	20,526	26,940	41,926	44,958	52,863	60,091	76,967	92,864
EBITDA ¹	10,004	11,813	21,116	24,099	31,030	33,582	43,532	51,936
EBIT ¹	9,592	11,416	20,719	23,623	30,146	32,273	42,960	50,880
Net income ¹	7,393	10,471	19,045	19,266	22,255	25,074	31,651	38,000
Net Debt ¹	10,417	25,623	34,312	17,280	22,974	21,982	25,041	18,658
Reference price ²	575.15	939.85	842.60	1,475.85	1,637.40	1,600.70	1,600.70	1,600.70
Nbr of stocks (in thousands)	363,602	363,602	363,602	363,602	363,602	363,602	-	-
Announcement Date	14/05/21	26/05/22	16/05/23	14/05/24	28/04/25	08/05/26	-	-

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.($)
OBEROI REALTY LIMITED	21.71x	9.39x	16.59x	0.57%	6.13B
SUN HUNG KAI PROPERTIES LIMITED	18.25x	5.41x	14.99x	2.74%	52.78B
CHINA RESOURCES LAND LIMITED	9.49x	1.57x	7.86x	3.74%	34.31B
MITSUBISHI ESTATE CO., LTD.	22.7x	4.42x	18.54x	1.12%	31.45B
EMAAR PROPERTIES	6.52x	0.76x	1.29x	8.58%	28.06B
MITSUI FUDOSAN CO., LTD.	15.53x	3.18x	15.72x	2.25%	26.37B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	18.35x	7.28x	20.66x	1.03%	24.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.48x	1.84x	15.63x	3.02%	23.08B
CK ASSET HOLDINGS LIMITED	10.5x	2.55x	8.77x	3.54%	22.91B
Average	15.06x	4.04x	13.34x	2.95%	27.75B
Weighted average by Cap.	14.85x	3.69x	13.08x	3.15%