DLF Limited (DLF)

Basic

  • Market Cap

    ₹1,557.59B

  • EV

    ₹1,554.45B

  • Shares Out

    2,475.31M

  • Revenue

    ₹57.22B

  • Employees

    2,417

Margins

  • Gross

    56.19%

  • EBITDA

    30.01%

  • Operating

    27.72%

  • Pre-Tax

    46.7%

  • Net

    39.13%

  • FCF

    58.81%

Returns (5Yr Avg)

  • ROA

    1.61%

  • ROE

    2.98%

  • ROCE

    3.5%

  • ROIC

    1.84%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹601.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹23.14

  • Earnings (Dil)

    ₹9.05

  • FCF

    ₹13.61

  • Book Value

    ₹153.17

Growth (CAGR)

  • Rev 3Yr

    3.27%

  • Rev 5Yr

    -3.16%

  • Rev 10Yr

    -4.56%

  • Dil EPS 3Yr

    20.5%

  • Dil EPS 5Yr

    -17.23%

  • Dil EPS 10Yr

    10.72%

  • Rev Fwd 2Yr

    18.16%

  • EBITDA Fwd 2Yr

    26.52%

  • EPS Fwd 2Yr

    32.66%

  • EPS LT Growth Est

    32%

Dividends

  • Yield

    —

  • Payout

    48.64%

  • DPS

    ₹4

  • DPS Growth 3Yr

    25.99%

  • DPS Growth 5Yr

    14.87%

  • DPS Growth 10Yr

    7.18%

  • DPS Growth Fwd 2Yr

    5.43%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

83,660.9

60,827.7

54,140.6

57,173.9

56,948.3

57,217.7

Total Revenues % Chg.

24.7%

-27.3%

-11.0%

5.6%

-0.4%

-2.0%

Cost of Goods Sold, Total

49,511.0

33,804.2

28,492.3

27,449.6

24,339.6

25,066.8

Gross Profit

34,149.9

27,023.5

25,648.3

29,724.3

32,608.7

32,150.9

Selling General & Admin Expenses, Total

4,794.1

4,607.4

3,585.0

3,736.5

5,638.4

6,015.2

Depreciation & Amortization

2,246.3

2,003.0

1,594.8

1,494.4

1,486.3

1,479.5

Other Operating Expenses

7,603.6

10,640.7

7,369.8

8,542.3

9,709.9

8,793.4

Other Operating Expenses, Total

14,644.0

17,251.1

12,549.6

13,773.2

16,834.7

16,288.2

Operating Income

19,505.8

9,772.4

13,098.7

15,951.0

15,774.0

15,862.7

Interest Expense, Total

-19,218.6

-13,216.3

-7,650.8

-5,758.3

-3,642.6

-3,271.2

Interest And Investment Income

4,581.4

5,224.1

2,979.9

2,184.2

2,016.9

2,016.9

Net Interest Expenses

-14,637.2

-7,992.2

-4,670.8

-3,574.1

-1,625.7

-1,254.3

Income (Loss) On Equity Invest.

9,457.8

8,895.2

6,053.0

6,567.0

9,330.3

10,292.5

Currency Exchange Gains (Loss)

-3.5

-196.8

-0.2

-2.3

-1.6

-1.6

Other Non Operating Income (Expenses)

251.1

761.6

446.0

934.3

305.7

1,249.8

EBT, Excl. Unusual Items

14,574.0

11,240.2

14,926.7

19,875.9

23,782.8

26,149.2

Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

-327.9

-82.2

-443.6

110.8

121.1

121.1

Gain (Loss) On Sale Of Assets

-1.5

-18.3

188.1

-0.3

5.8

5.8

Asset Writedown

—

-2,172.6

—

—

—

—

Other Unusual Items

1,669.6

6,462.7

-222.5

-1,773.5

444.8

444.8

EBT, Incl. Unusual Items

15,914.3

15,429.8

14,448.7

18,212.9

24,354.5

26,720.9

Income Tax Expense

2,773.7

21,326.7

3,622.8

3,209.7

4,015.0

4,365.5

Earnings From Continuing Operations

13,140.5

-5,896.9

10,825.9

15,003.2

20,339.5

22,355.4

Extraordinary Item & Accounting Change

—

—

—

—

—

—

Minority Interest

51.5

64.9

110.1

5.4

18.8

34.6

Net Income

13,192.0

-5,832.0

10,936.0

15,008.5

20,358.3

22,390.0

Net Income to Common Incl Extra Items

13,192.0

-5,832.0

10,936.0

15,008.5

20,358.3

22,390.0

Net Income to Common Excl. Extra Items

13,192.0

-5,832.0

10,936.0

15,008.5

20,358.3

22,390.0

Total Shares Outstanding

2,207.2

2,475.3

2,475.3

2,475.3

2,475.3

2,471.3

Weighted Avg. Shares Outstanding

1,787.8

2,424.0

2,475.3

2,475.3

2,475.3

2,472.6

Weighted Avg. Shares Outstanding Dil

2,200.0

2,424.0

2,475.3

2,475.3

2,475.3

2,472.6

EPS

7.4

-2.4

4.4

6.1

8.2

9.1

EPS Diluted

6.0

-2.4

4.4

6.1

8.2

9.1

EBITDA

21,745.6

11,564.4

14,509.7

17,266.7

17,089.8

17,171.7