Login
Products
Login
Home
Alerts
Search
Watchlist
Products

DLF Ltd

DLF
NSE
594.45
1.11%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

DLF Ltd

DLF
NSE
594.45
1.11%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,47,145Cr
Close
Close Price
594.45
Industry
Industry
Realty - National
PE
Price To Earnings
33.23
PS
Price To Sales
15.48
Revenue
Revenue
9,508Cr
Rev Gr TTM
Revenue Growth TTM
35.80%
PAT Gr TTM
PAT Growth TTM
12.18%
Peer Comparison
How does DLF stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DLF
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,4561,4231,3481,5212,1351,3621,9751,5293,1282,7171,6432,020
Growth YoY
Revenue Growth YoY%
-5.9-1.33.51.846.6-4.346.50.546.599.4-16.832.1
Expenses
ExpensesCr
1,0581,0278851,0101,3811,1341,4731,1292,1502,3531,3591,630
Operating Profit
Operating ProfitCr
398396462511754229502400978364284390
OPM
OPM%
27.427.834.333.635.316.825.426.231.313.417.319.3
Other Income
Other IncomeCr
12098129122182367206-94220264854399
Interest Expense
Interest ExpenseCr
85859084981019494109796336
Depreciation
DepreciationCr
363637383737383937343030
PBT
PBTCr
3973734645128024585771741,0535151,045723
Tax
TaxCr
113101112135171118-467-267181133276-7
PAT
PATCr
2852723523776303391,043440871382769730
Growth YoY
PAT Growth YoY%
27.45.435.226.5121.224.7196.617.038.312.6-26.365.8
NPM
NPM%
19.619.126.124.829.524.952.828.827.914.146.836.1
EPS
EPS
2.32.12.52.63.72.65.64.35.23.14.84.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
7,6499,9268,2216,7078,3666,0835,4145,7175,6956,4277,9949,508
Growth
Revenue Growth%
29.8-17.2-18.424.7-27.3-11.05.6-0.412.924.418.9
Expenses
ExpensesCr
4,6255,9284,7884,3296,2254,9483,9963,9753,9694,3035,8857,492
Operating Profit
Operating ProfitCr
3,0243,9973,4332,3772,1421,1351,4181,7431,7262,1242,1092,016
OPM
OPM%
39.540.341.835.525.618.726.230.530.333.026.421.2
Other Income
Other IncomeCr
4524751,1499,7227911,1464351963175317001,737
Interest Expense
Interest ExpenseCr
2,3042,6802,9802,9512,0621,427853625392356397287
Depreciation
DepreciationCr
545766572534225200159149149148151131
PBT
PBTCr
6271,0261,0308,6156466538401,1651,5022,1512,2613,335
Tax
TaxCr
1585642294,3232772,133362321402520-434583
PAT
PATCr
4694628004,292368-1,4794778441,1011,6302,6952,752
Growth
PAT Growth%
-1.473.2436.4-91.4-501.7132.376.830.548.165.32.1
NPM
NPM%
6.14.79.764.04.4-24.38.814.819.325.433.728.9
EPS
EPS
3.01.93.925.07.4-2.44.46.18.211.017.617.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
356357357357441495495495495495495495
Reserves
ReservesCr
27,01323,71224,21634,20432,38533,95234,84935,86737,19238,93642,05542,507
Current Liabilities
Current LiabilitiesCr
16,72614,86913,53817,08625,85315,73512,78410,40410,92714,13722,20022,229
Non Current Liabilities
Non Current LiabilitiesCr
22,19522,66625,75210,2117,4527,0306,6615,7185,3096,6944,7253,674
Total Liabilities
Total LiabilitiesCr
66,46461,73063,98762,65666,92257,23054,81052,50353,92860,26269,47568,940
Current Assets
Current AssetsCr
33,94926,21129,70029,45533,78428,79326,59324,09125,24332,01840,37136,571
Non Current Assets
Non Current AssetsCr
32,51535,52034,28733,20133,13928,43728,21728,41328,68528,24429,10431,535
Total Assets
Total AssetsCr
66,46461,73063,98762,65666,92257,23054,81052,50353,92860,26269,47568,940

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
2,0372,957-8982702,0433561,4602,8322,3752,5395,235
Investing Cash Flow
Investing Cash FlowCr
98-818872-1,96556,517154263-463-1,529-3,543
Financing Cash Flow
Financing Cash FlowCr
-1,547-1,929787-232875-9,522-2,184-3,828-2,013177-2,403
Net Cash Flow
Net Cash FlowCr
588210761-1,9272,923-2,649-570-733-1011,187-710
Free Cash Flow
Free Cash FlowCr
1,1982,371-1,101-4551,4742171,5292,6842,3213,1665,140
CFO To PAT
CFO To PAT%
434.7640.0-112.26.3554.8-24.1305.9335.7215.8155.7194.3
CFO To EBITDA
CFO To EBITDA%
67.474.0-26.111.495.431.3103.0162.5137.6119.5248.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
28,19920,44126,52835,95839,46334,03671,05494,17388,3692,22,3571,68,445
Price To Earnings
Price To Earnings
64.966.637.18.133.70.064.962.843.481.538.6
Price To Sales
Price To Sales
3.72.13.25.44.75.613.116.515.534.621.1
Price To Book
Price To Book
1.00.81.11.01.41.02.02.62.35.64.0
EV To EBITDA
EV To EBITDA
15.310.014.320.523.133.454.055.951.8104.979.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
39.540.341.835.525.618.726.230.530.333.026.4
NPM
NPM%
6.14.79.764.04.4-24.38.814.819.325.433.7
ROCE
ROCE%
6.17.97.823.35.75.14.04.44.65.75.7
ROE
ROE%
1.71.93.312.41.1-4.31.42.32.94.16.3
ROA
ROA%
0.70.81.36.80.6-2.60.91.62.02.73.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** DLF Limited is India’s premier and largest listed real estate developer, with a legacy spanning nearly eight decades. Established in 1946, the company has delivered over 185 projects across approximately **352 million square feet (msf)**. DLF operates through two core business segments: - **Development Business** (residential sales) - **Annuity Business** (commercial and retail leasing) The company owns one of the **largest organically grown rental portfolios in India**, operating through its subsidiary **DLF Cyber City Developers Limited (DCCDL)**, in which it holds a 66.67% stake (with GIC Singapore holding the balance). DLF is headquartered in Gurugram and primarily operates across key Indian cities, including Delhi-NCR, Mumbai, Chennai, Hyderabad, Noida, and Chandigarh. It has **no international presence**. --- ### **Business Segments** #### **1. Development Business (Devco)** - Focuses on **residential sales** across **super-luxury**, **luxury**, **premium**, and **value segments**. - Features **short-gestation projects** including low-rise homes, plotted developments, and integrated townships. - Anchored by a **high-quality, low-cost, fully paid-up land bank**, providing long-term growth visibility without dependency on new land acquisitions. - Development potential stands at **over 280 msf**, with a future launch pipeline of **~37–61 msf** (depending on scope and timeline). ##### **Key Projects & Pipeline** - **Westpark (Mumbai):** High-profile luxury residential launch; **Phase I (416 units) sold out in under a week**. - **Privana North (Gurugram):** Premium integrated township near key commercial hubs. - **The Dahlias, Arbour, Camellias:** Flagship luxury/super-luxury projects with strong market validation. - **Garden City Enclave (Gurugram):** Affordable luxury residential project emphasizing quality and community living. - **Planned Launches:** - **37 msf** from FY25 onward (est. **₹1.145 lakh crore** sales potential), primarily in **luxury segment (29 msf)**. - Luxury segment alone represents **~₹55,000 crore** in future sales. - Average realizations: - Carpet area: **₹100,000–200,000/sq ft** depending on project. - Example: Camellias priced at ~**₹2 lakh/sq ft** on carpet. ##### **Sales Performance & Momentum** - **FY25–H1:** Launched **5.7 msf** with **₹13,685 crore** sales potential. - **FY24–FY25 cumulative:** ~29–37 msf in pipeline, with early traction in Gurugram, Mumbai, and Goa. - NRI segment contributes **~14–20%** of high-value sales, indicating strong diaspora demand. - **Customer Base:** Primarily high-net-worth individuals, professionals, corporate leaders; **>95% end-users**, minimal speculation. --- #### **2. Annuity Business (RentCo)** Operates through **DLF Cyber City Developers Limited (DCCDL)**, a joint venture platform generating stable recurring income from office and retail leasing. ##### **Operational Portfolio (as of Oct 2025)** - Total leasable area: **~49 million square feet (msf)** - **Office:** ~44.2 msf - **Retail:** ~4.5 msf - **Hospitality & Integrated Services:** Includes Emporio Mall, Chanakya, cyber parks, and club facilities. - **Aggregate Occupancy: ~94%** - Office: **93%** - Retail: **97%** - **Top Tenants:** Major MNCs including **Cognizant, IBM, American Express, EY, KPMG, TCS, Barclays, Citicorp**, etc. - Tenant diversification: Top 10 tenants account for only **~24–26% of leased area**, minimizing concentration risk. - **Weighted Average Lease Expiry (WALE):** ~5.5–6.5 years for offices, ~5.0 years for retail. ##### **Recent Financial Highlights (Q2FY26)** - **Revenue:** ₹1,822 crore - **EBITDA:** ₹1,412 crore (**+12% YoY**) - **Profit:** ₹643 crore (**+23% YoY**) - Preceding Q1 (Apr–Jun FY26): EBITDA of ₹1,356 crore (14% YoY growth) ##### **Rental Rates & Growth Potential** - Legacy assets: **₹110–135/sq ft** - Newer Grade-A++ properties (e.g., Downtown 4, Atrium Place): **₹160–170/sq ft** - Reversionary upside: **>10%** on expiring leases due to modern infrastructure and market demand. - **Projection:** Rental income to exceed **₹10,000 crore annually** in the **medium term (by FY30)**, up from current ~₹7,000 crores. --- ### **Development Pipeline & Capital Expenditure** #### **Office Development Pipeline** - **~25 msf** under planning or development - **Current pipeline: ~18 msf**, including: - **DLF Downtown, Gurugram (6.3 msf)** - **DLF Downtown, Chennai (3.6 msf)** - **Projects nearing completion:** - Atrium Place: 2.1 msf (Gurugram) - NOIDA Tech Park: 0.4 msf - **Annual capacity:** ~2.7–6.2 msf expected to be completed in **FY26**, depending on phasing. #### **Retail Development Pipeline** - **~7.2–8.0 msf** in development - Key projects in **Gurugram, Hyderabad, Delhi, Goa** - Includes **DLF Promenade (Goa), DLF Mall of India, Vasant Kunj Malls, DLF Downtown (Gurugram)** - New retail properties expected to open by **FY26**, expanding footprint. #### **Strategic Growth Targets** - Expand office portfolio from **39 msf → 60 msf** within 5 years. - Triple retail portfolio from **4 msf → 12 msf**. - Total leasable area target: **~70–73 msf** in the medium term. - Capital expenditure plan: **₹20,000 crore over 5 years**, allocated as: - ₹12,000 crore: DCCDL portfolio - ₹8,000 crore: DLF-owned rental and hospitality assets --- ### **Annuity & Value Creation Drivers** - **Transit-Oriented Development (TOD) & Transferable Development Rights (TDR):** - Unlock significant **value accretion** from existing land. - Additional development potential: **~144 msf (13.4 million sq m)** across current land bank. - **DLF Downtown (Gurugram):** - 37-acre mixed-use hub; total potential of **12 msf**. - Phase I (3.7 msf) fully leased to Fortune 500 + Indian corporates. - Phase II (7.2 msf): Includes Mall of India and premium offices. - **Downtown Chennai (Taramani):** - 27-acre IT park with **7 msf total capacity**. - Phase 1 (3.4 msf) fully operational and leased. - **Cyber Parks & Tech Hubs:** - Cyberpark (Gurugram): 2.9 msf, **100% occupancy** - Noida Data Center (Phases 2 & 3): Under construction, pre-leased to leading global telecom firm. --- ### **Key Luxury & Lifestyle Assets** | **Asset** | **Type** | **Size & Location** | **Key Features** | |--------|--------|--------|----------------| | **DLF Emporio** | Luxury Mall | 3.05 lakh sq ft, New Delhi | Hosts 96 international luxury brands; attracts 2.8 million visitors/year | | **The Chanakya** | Retail & Dining | 189,000 sq ft, Lutyens’ Delhi | ~40 global gourmet, fashion, and lifestyle brands; ~1.3 million annual footfalls | | **DLF Avenue (Saket)** | Premium Retail | ~1.0 msf | Rebranded mall with high footfall and strong retail mix | | **DLF Cyber Hub** | Lifestyle Hub | Gurugram | 99% occupancy; popular F&B and co-working destination | --- ### **Strategic Positioning & Competitive Edge** 1. **Land Bank Advantage:** - **Large, low-cost, paid-up land** concentrated in NCR (especially Gurgaon – 112–114 msf), with holdings in Mumbai, Chennai, Chandigarh, and Goa. - **Development potential: ~280 msf**. - **Over 20 years of launch visibility** supported by current zoning and TDR/TOD. - No need for new land acquisitions for foreseeable future. 2. **Sustainability Leadership:** - Holds **over 40 LEED Zero Water certifications** — **highest globally** for any real estate developer. - LEED Platinum and Zero certifications across core office and residential assets. - Projects like **The Arbour** and **Camellias** have received IGBC and USGBC recognition. 3. **Dual Business Model:** - Unique balance of **capital-intensive development sales** and **cash-rich annuity leasing**. - Enables **self-sustained growth**, reduces cyclicality exposure, and ensures **consistent cash flows**. 4. **Brand & Market Leadership:** - **78+ years** of trust and execution. - First-mover in **IT SEZs (5 operational across 4 cities)**. - Developer of **DLF City**, one of Asia’s largest private townships. - Known for premium developments in **South Extension, Greater Kailash, Hauz Khas (Delhi)**. --- ### **Geographic & Market Expansion** - **Historically concentrated in NCR (~56% of leasing revenue)** but actively diversifying. - **Mumbai Entry:** Strategic milestone with **The Westpark**; testing market via Phase I. - Future strategy (3–5 years): Evaluate scalability based on performance. - **New Markets:** Goa, Chandigarh Tricity, Indore, Lucknow — launched through low-rise, quick-delivery models. - **Future Opportunities:** Bangalore, Chennai expansion — under evaluation based on market cycles. --- ### **Financial Strength** - **Net cash-positive balance sheet** with **zero gross debt targeted in development business**. - ROE: **>10%**, targeting early- to mid-teens over medium term. - **Leverage (Gross Debt/NOI):** Improved to **3.5x (Mar 2025)** from 5.6x (Mar 2023); expected to remain **<3.75x**. - **Cash generation:** - ~₹25,000 crore expected surplus from already launched projects. - Total potential cash from new projects: **₹50,000 crore medium-term** (from current base of ₹9,000 crore). - Dividends: Utilizing surplus cash to increase shareholder returns.