Valuation Godrej Properties Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 17/04/2026 pm IST			5-day change	1st Jan Change
1,758.80 ^INR	+0.65%		+3.73%	-12.25%

13/04	India's Godrej Industries Group chair Nadir Godrej to step down in August	RE
18/03	Godrej Properties Acquires Land in Bengaluru, India for Residential Project	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,90,996	4,64,852	2,86,654	6,39,523	6,41,403	5,29,764	-	-
Change	-	18.89%	-38.33%	123.1%	0.29%	-17.41%	-	-
Enterprise Value (EV) ¹	4,29,395	5,03,165	3,30,612	6,99,230	6,76,665	5,80,974	5,76,095	5,77,214
Change	-	17.18%	-34.29%	111.5%	-3.23%	-14.14%	-0.84%	0.19%
P/E ratio	-188x	132x	50.2x	88.2x	43.5x	28x	20.8x	15.8x
PBR	4.7x	5.36x	3.09x	6.4x	3.51x	2.7x	2.39x	2.07x
PEG	-	-0x	0.8x	3.3x	0.5x	1x	0.6x	0.5x
Capitalization / Revenue	51.1x	25.5x	12.7x	21.1x	13x	9.05x	6.02x	4.49x
EV / Revenue	56.1x	27.6x	14.7x	23x	13.7x	9.92x	6.54x	4.89x
EV / EBITDA	-129x	378x	134x	-539x	1,525x	170x	35.7x	29.6x
EV / EBIT	-122x	450x	148x	-401x	-2,309x	80.1x	39.7x	26.2x
EV / FCF	-53.7x	-84.1x	-10.4x	-50.4x	-27.6x	-40.7x	-208x	38.3x
FCF Yield	-1.86%	-1.19%	-9.58%	-1.98%	-3.63%	-2.46%	-0.48%	2.61%
Dividend per Share ²	-	-	-	-	-	4.929	5.508	10.33
Rate of return	-	-	-	-	-	0.28%	0.32%	0.59%
EPS ²	-7.48	12.67	20.55	26.08	49.01	62.35	84.15	110.6
Distribution rate	-	-	-	-	-	7.9%	6.55%	9.34%
Net sales ¹	7,649	18,249	22,523	30,356	49,228	58,558	88,064	1,17,962
EBITDA ¹	-3,334	1,332	2,476	-1,297	443.6	3,408	16,150	19,525
EBIT ¹	-3,529	1,117	2,235	-1,742	-293	7,249	14,517	22,022
Net income ¹	-1,894	3,524	5,714	7,253	13,999	19,159	24,770	31,684
Net Debt ¹	38,399	38,313	43,958	59,707	35,261	51,210	46,331	47,450
Reference price ²	1,406.75	1,672.20	1,031.05	2,300.10	2,129.60	1,747.40	1,747.40	1,747.40
Nbr of stocks (in thousands)	2,77,943	2,77,988	2,78,021	2,78,041	3,01,185	3,01,208	-	-
Announcement Date	03/05/21	03/05/22	03/05/23	03/05/24	02/05/25	-	-	-

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.($)
GODREJ PROPERTIES LIMITED	28.02x	9.86x	169.48x	0.28%	565.65Cr
MITSUBISHI ESTATE CO., LTD.	25.7x	4.77x	20.03x	0.99%	3.55TCr
MITSUI FUDOSAN CO., LTD.	17.74x	3.4x	16.77x	1.97%	3TCr
EMAAR PROPERTIES	5.64x	0.84x	1.59x	7.87%	3.06TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	20.58x	7.75x	21.99x	0.92%	2.77TCr
ALPHA DHABI HOLDING	14.49x	0.92x	6.11x	2.57%	2.01TCr
AZRIELI GROUP LTD.	11.47x	27.4x	-	2.26%	1.82TCr
ALDAR PROPERTIES	7.66x	1.71x	5.56x	2.68%	1.81TCr
HONGKONG LAND HOLDINGS LIMITED	30.77x	11.83x	29.84x	3.27%	1.75TCr
DLF LIMITED	33.42x	15.26x	60.21x	1.13%	1.57TCr
Average	19.55x	8.37x	36.84x	2.4%	2.19TCr
Weighted average by Cap.	18.48x	7.13x	22.51x	2.64%