Login
Home
Charts
Search
Watchlist
Products

Omaxe Ltd

OMAXE·NSE
123.13+5.69%Wed, 23 Sept '26

Omaxe Ltd

OMAXE
NSE
123.13
+5.69%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
2,252Cr
Close
Close Price
123.13
Industry
Industry
Realty - Construction & Contracting
PE
Price To Earnings
PS
Price To Sales
1.64
Revenue
Revenue
1,377Cr
Rev Gr TTM
Revenue Growth TTM
-8.28%
PAT Gr TTM
PAT Growth TTM
29.61%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
266599536342389289541282321302349406
Growth YoY
Revenue Growth YoY%
123.8145.785.060.046.3-51.81.1-17.4-17.64.5-35.643.9
Expenses
ExpensesCr
333637682493613416647452490457550399
Operating Profit
Operating ProfitCr
-67-37-146-151-224-127-106-170-169-155-2027
OPM
OPM%
-25.2-6.2-27.3-44.3-57.5-43.9-19.6-60.1-52.7-51.4-57.91.8
Other Income
Other IncomeCr
43744911121626172833
Interest Expense
Interest ExpenseCr
293238424557516765547027
Depreciation
DepreciationCr
101514771012789108
PBT
PBTCr
-103-82-191-157-267-183-157-228-216-201-2545
Tax
TaxCr
-18-10-48-10-27-32-9-42-50-48-624
PAT
PATCr
-84-72-144-147-239-150-149-186-166-153-1911
Growth YoY
PAT Growth YoY%
3.534.2-37.5-38.4-183.9-109.4-3.5-26.430.5-1.9-28.8100.7
NPM
NPM%
-31.7-12.0-26.8-43.0-61.5-52.0-27.5-65.8-51.9-50.8-54.90.3
EPS
EPS
-4.6-3.7-7.9-8.1-13.1-8.2-8.1-10.2-9.1-8.4-10.50.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
266599536342389289541282321302349406
Growth YoY
Revenue Growth YoY%
123.8145.785.060.046.3-51.81.1-17.4-17.64.5-35.643.9
Expenses
ExpensesCr
333637682493613416647452490457550399
Operating Profit
Operating ProfitCr
-67-37-146-151-224-127-106-170-169-155-2027
OPM
OPM%
-25.2-6.2-27.3-44.3-57.5-43.9-19.6-60.1-52.7-51.4-57.91.8
Other Income
Other IncomeCr
43744911121626172833
Interest Expense
Interest ExpenseCr
293238424557516765547027
Depreciation
DepreciationCr
101514771012789108
PBT
PBTCr
-103-82-191-157-267-183-157-228-216-201-2545
Tax
TaxCr
-18-10-48-10-27-32-9-42-50-48-624
PAT
PATCr
-84-72-144-147-239-150-149-186-166-153-1911
Growth YoY
PAT Growth YoY%
3.534.2-37.5-38.4-183.9-109.4-3.5-26.430.5-1.9-28.8100.7
NPM
NPM%
-31.7-12.0-26.8-43.0-61.5-52.0-27.5-65.8-51.9-50.8-54.90.3
EPS
EPS
-4.6-3.7-7.9-8.1-13.1-8.2-8.1-10.2-9.1-8.4-10.50.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,3861,6271,8391,1671,1214766187731,6141,5611,2531,377
Growth
Revenue Growth%
-3.217.413.1-36.6-3.9-57.629.925.2108.8-3.3-19.7-8.3
Expenses
ExpensesCr
1,1441,3431,5791,0389305946651,0771,9582,1691,9491,896
Operating Profit
Operating ProfitCr
242284260128191-119-47-303-343-608-696-519
OPM
OPM%
17.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9-55.5-37.7
Other Income
Other IncomeCr
5459593434392025217686103
Interest Expense
Interest ExpenseCr
14715516974108161121113130195255215
Depreciation
DepreciationCr
109997363476554373535
PBT
PBTCr
1391791417944-305-194-457-507-764-899-666
Tax
TaxCr
62745630141-69-33-106-101-79-202-156
PAT
PATCr
771058549-97-235-162-351-406-685-697-510
Growth
PAT Growth%
28.137.4-19.1-42.9-299.7-142.131.3-117.2-15.7-68.7-1.729.6
NPM
NPM%
5.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9-55.6-37.0
EPS
EPS
4.25.64.62.7-5.3-12.9-8.7-19.0-22.0-37.5-38.1-27.9
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1,3861,6271,8391,1671,1214766187731,6141,5611,2531,377
Growth
Revenue Growth%
-3.217.413.1-36.6-3.9-57.629.925.2108.8-3.3-19.7-8.3
Expenses
ExpensesCr
1,1441,3431,5791,0389305946651,0771,9582,1691,9491,896
Operating Profit
Operating ProfitCr
242284260128191-119-47-303-343-608-696-519
OPM
OPM%
17.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9-55.5-37.7
Other Income
Other IncomeCr
5459593434392025217686103
Interest Expense
Interest ExpenseCr
14715516974108161121113130195255215
Depreciation
DepreciationCr
109997363476554373535
PBT
PBTCr
1391791417944-305-194-457-507-764-899-666
Tax
TaxCr
62745630141-69-33-106-101-79-202-156
PAT
PATCr
771058549-97-235-162-351-406-685-697-510
Growth
PAT Growth%
28.137.4-19.1-42.9-299.7-142.131.3-117.2-15.7-68.7-1.729.6
NPM
NPM%
5.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9-55.6-37.0
EPS
EPS
4.25.64.62.7-5.3-12.9-8.7-19.0-22.0-37.5-38.1-27.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
183183183183183183183183183183183
Reserves
ReservesCr
1,8481,7111,7891,3321,23199783749072-598-1,295
Current Liabilities
Current LiabilitiesCr
4,2284,6214,6647,6777,6018,4279,71611,47312,19413,95315,666
Non Current Liabilities
Non Current LiabilitiesCr
1,4421,5721,2511,3271,2921,1939421,1771,1391,1201,749
Total Liabilities
Total LiabilitiesCr
7,7128,3268,12810,76010,54911,04211,91813,56013,82214,87716,522
Current Assets
Current AssetsCr
6,6527,2837,2509,6209,3669,88910,73512,29812,45813,26015,134
Non Current Assets
Non Current AssetsCr
1,0601,0438781,1401,1831,1531,1831,2631,3641,6181,388
Total Assets
Total AssetsCr
7,7128,3268,12810,76010,54911,04211,91813,56013,82214,87716,522
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
183183183183183183183183183183183
Reserves
ReservesCr
1,8481,7111,7891,3321,23199783749072-598-1,295
Current Liabilities
Current LiabilitiesCr
4,2284,6214,6647,6777,6018,4279,71611,47312,19413,95315,666
Non Current Liabilities
Non Current LiabilitiesCr
1,4421,5721,2511,3271,2921,1939421,1771,1391,1201,749
Total Liabilities
Total LiabilitiesCr
7,7128,3268,12810,76010,54911,04211,91813,56013,82214,87716,522
Current Assets
Current AssetsCr
6,6527,2837,2509,6209,3669,88910,73512,29812,45813,26015,134
Non Current Assets
Non Current AssetsCr
1,0601,0438781,1401,1831,1531,1831,2631,3641,6181,388
Total Assets
Total AssetsCr
7,7128,3268,12810,76010,54911,04211,91813,56013,82214,87716,522

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
91121194006385667834699871,007212
Investing Cash Flow
Investing Cash FlowCr
620211610623-22-142-64-12660
Financing Cash Flow
Financing Cash FlowCr
-105-173-35-435-783-517-740-262-924-770-82
Net Cash Flow
Net Cash FlowCr
-7-324-18-39722165-1111189
Free Cash Flow
Free Cash FlowCr
761025393636570782461985999186
CFO To PAT
CFO To PAT%
118.5114.822.4823.2-657.0-240.6-484.4-133.6-243.0-146.9-30.4
CFO To EBITDA
CFO To EBITDA%
37.542.67.3312.6334.1-476.8-1,671.5-154.6-287.5-165.6-30.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
91121194006385667834699871,007212
Investing Cash Flow
Investing Cash FlowCr
620211610623-22-142-64-12660
Financing Cash Flow
Financing Cash FlowCr
-105-173-35-435-783-517-740-262-924-770-82
Net Cash Flow
Net Cash FlowCr
-7-324-18-39722165-1111189
Free Cash Flow
Free Cash FlowCr
761025393636570782461985999186
CFO To PAT
CFO To PAT%
118.5114.822.4823.2-657.0-240.6-484.4-133.6-243.0-146.9-30.4
CFO To EBITDA
CFO To EBITDA%
37.542.67.3312.6334.1-476.8-1,671.5-154.6-287.5-165.6-30.5

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,6453,0834,0373,7742,7961,2321,4679121,6581,4291,1962,252
Price To Earnings
Price To Earnings
34.430.248.177.0
Price To Sales
Price To Sales
1.91.92.23.22.52.62.41.21.00.90.91.6
Price To Book
Price To Book
1.31.52.02.52.01.01.41.46.5-3.4-1.1-2.0
EV To EBITDA
EV To EBITDA
13.613.319.237.820.2-20.9-49.0-5.0-5.6-2.4-2.5-5.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.826.922.824.229.5-0.48.8-12.9-11.4-28.8-40.6-40.6
OPM
OPM%
17.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9-55.5-37.7
NPM
NPM%
5.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9-55.6-37.0
ROCE
ROCE%
9.711.99.75.45.7-5.3-3.4-19.3-35.9-149.4-181.8-181.8
ROE
ROE%
3.85.64.33.2-6.9-19.9-15.8-52.2-159.2164.962.762.7
ROA
ROA%
1.01.31.10.5-0.9-2.1-1.4-2.6-2.9-4.6-4.2-4.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,6453,0834,0373,7742,7961,2321,4679121,6581,4291,1962,252
Price To Earnings
Price To Earnings
34.430.248.177.0
Price To Sales
Price To Sales
1.91.92.23.22.52.62.41.21.00.90.91.6
Price To Book
Price To Book
1.31.52.02.52.01.01.41.46.5-3.4-1.1-2.0
EV To EBITDA
EV To EBITDA
13.613.319.237.820.2-20.9-49.0-5.0-5.6-2.4-2.5-5.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.826.922.824.229.5-0.48.8-12.9-11.4-28.8-40.6-40.6
OPM
OPM%
17.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9-55.5-37.7
NPM
NPM%
5.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9-55.6-37.0
ROCE
ROCE%
9.711.99.75.45.7-5.3-3.4-19.3-35.9-149.4-181.8-181.8
ROE
ROE%
3.85.64.33.2-6.9-19.9-15.8-52.2-159.2164.962.762.7
ROA
ROA%
1.01.31.10.5-0.9-2.1-1.4-2.6-2.9-4.6-4.2-4.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Omaxe is a real estate developer that started in 1987 as a construction contractor and has since delivered over 140 million square feet across 31 cities, but its defining move was an early bet on Tier-II and Tier-III cities - bringing metro-quality projects to underserved markets and securing land at attractive prices before competitors arrived. Founded by civil engineer Mr. Rohtas Goel and now run by the next generation, the company has evolved from pure residential development into a multi-engine business that now includes large-scale government partnerships, commercial destinations, and a planned hospitality chain, all built on the same instinct: acquire strategic land positions early and develop them into integrated destinations. # Business segments Four engines at different stages - a residential core built on early land bets, a commercial and PPP platform that turns government partnerships into large-scale destinations, a legacy construction arm, and a hospitality bet under design - each extending the same land-first logic. ## 1. Residential and township development: the original engine **The company builds and sells homes across income segments, but its real edge is buying land in emerging locations before they become expensive - then offering buyers a lifestyle that mirrors Tier-I cities.** - **Early land, lower cost** - Omaxe enters Tier-II and Tier-III cities and unfancied micro-markets within larger cities ahead of demand, cornering strategic parcels at attractive valuations, which lets it price competitively or command a premium based on superior locations. - **Full spectrum of homes** - the portfolio spans affordable housing for lower and middle-income groups, premium apartments, luxury and ultra-luxury homes for HNIs and NRIs, and plotted developments, so the company can serve multiple buyer segments from the same land bank. - **Townships, not just buildings** - with more than 45 integrated townships, group housing and commercial projects delivered, projects like the 690-acre Omaxe Metro City in Lucknow bundle homes with commercial and community infrastructure, creating self-contained neighbourhoods that attract buyers from surrounding regions. - **Discipline on capital** - the company follows a ‘stop-loss’ principle of divesting non-strategic land parcels, ensuring capital is not locked in locations that do not fit the development pipeline. ## 2. Commercial, retail and PPP destinations: the scale engine **Omaxe creates large-format commercial and mixed-use destinations - often on government land secured through public-private partnerships - that generate both outright sale revenue and recurring lease income.** - **Government land unlocks scale** - through its dedicated BeTogether vertical, the company partners with bodies like the Delhi Development Authority, Municipal Corporation of Delhi, and UPSRTC to develop projects on prime land parcels that would otherwise be inaccessible, with an investment of over ₹2,800 Crores deployed across this vertical. - **Destinations, not just shops** - flagship projects like World Street in Faridabad (a 1.5 million sq. ft. themed retail destination) and Omaxe Chowk in Delhi’s Chandni Chowk (over 1.11 million sq. ft. with Asia’s largest food court) are designed to pull footfall, not just house tenants. - **A 5-in-1 sports city** - The Omaxe State in Dwarka, New Delhi, is a 50.4-acre integrated destination with an international cricket stadium, football stadium, indoor stadium, retail, and hospitality, developed on a 99-year lease from the DDA. - **Bus terminals become real estate** - under a 90-year concession, Omaxe is modernising six UPSRTC bus terminals in cities like Lucknow, Ayodhya, and Ghaziabad into commercial complexes with a combined saleable area of 45.59 lakh sq. ft., where the government gets upgraded infrastructure and Omaxe gets development rights. - **Recurring income layer** - the company is intensifying its focus on leasing within commercial projects, adding a recurring revenue stream that complements the one-time sale model of residential development. ## 3. Construction contracting: the legacy engine **The company still provides third-party construction services - the business it started with in 1987 - contributing to its own project execution capability and generating external revenue.** - **Built on experience** - cumulative construction contracting deliveries stood at 31.8 million sq. ft. as of March 2022, out of a total 129.25 million sq. ft. delivered by the group, reflecting a steady, if modest, contribution. - **Cost control through process** - the company uses long-term rate contracts for raw materials wherever feasible, deploys efficient construction techniques to minimise waste, and structures project teams with clear planning and contingency systems to manage execution risk. - **Sustainability in the build** - construction sites deploy sewage treatment plants to recycle waste water, building designs exceed mandatory safety codes, and materials are sourced from local vendors close to project sites to reduce transportation and carbon footprint. ## 4. Hospitality: the future engine **Omaxe is planning 19 hotels across nearly 5 million square feet, integrated into its existing townships and PPP destinations - a bet that its real estate ecosystem can generate captive demand for rooms.** - **Embedded in existing projects** - hotels will sit inside destinations like The Omaxe State in Dwarka (a 158-key Gateway Hotel by IHCL) and the UPSRTC bus terminal projects, so the hospitality business inherits the footfall and infrastructure of the parent developments. - **Pilgrimage and business travel** - the portfolio spans midscale and upscale branded hotels, luxury properties, and high-capacity pilgrimage hotels in cities like Ayodhya, Vrindavan, and Ujjain, targeting religious tourism alongside business and MICE travel. - **Phased deployment** - the proposed investment is approximately Rs. 6,200 crore over 4-5 years, with the potential to generate roughly Rs. 1,000 crore in annual revenue upon stabilisation, though this remains subject to execution, occupancy, and market conditions. # Group structure and partners **The company operates through a web of over 140 subsidiaries and associates, with the promoter family holding majority control and the next generation in operational charge - and each large project typically sits in its own special-purpose vehicle.** - **Promoter-held, next-gen run** - the holding company Guild Builders Private Limited held 68.45% of Omaxe as of March 2024, while founder Mr. Rohtas Goel serves as Non-Executive Chairman and his sons Mr. Mohit Goel and Mr. Jatin Goel hold the Managing Director and Group Director-Operations roles respectively. - **One project, one entity** - large developments are housed in dedicated wholly owned subsidiaries: Worldstreet Sports Center Limited for the Dwarka sports hub, Omaxe Heritage Pvt. Ltd. for Chandni Chowk, and Omaxe Forest Spa & Hills Developers Ltd. for the Palwal affordable housing colony, ring-fencing project-level risk. - **Bus ports held through associates** - the six UPSRTC bus terminal projects sit in associate companies where Omaxe holds 35% equity, though the company acquired entities holding additional stakes in these bus-port companies in September 2024, consolidating control. - **External capital for growth** - in May 2026, real estate-focused investment firm WSB Partners invested ₹75 crore in Omaxe Group against residential plotted projects in Ujjain and Indore, signalling third-party capital backing the development pipeline.

Documents — Omaxe Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/00wpudqhhorfghx96r07jtgp.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/zicrzen6sty1o3khlahanajb.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/q6el6kcmvjneh6iy7uurr6vv.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/thvsgfyvd3xp7b47z34i3zxy.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/2hbv0u094gjtj1nvx1jysynn.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1j2lnrzj1ok6uen2fh4y705i.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/gv1w6stl6x60pa683c5iqvcc.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/r49w9045j6bw0uekbpzw06eu.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/b5syy7l3gyucc2uajilycr6h.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/e8ll1eyqr648by8hta7um8ax.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/wrq9anubw5m2niayhow1t3ql.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/zhg9u3qmjxxuby7c91m7jgvl.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/xyipvnot6ba8k9qoy3g53kkn.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/a7jb7l4w6h7jf3v6mykznmlf.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/vczfm0eptw85xxwj7ygmo3zt.pdf