Construction - Real Estate · Founded 1963 · www.dlf.in · BSE 532868 · NSE DLF LIMITED · ISIN INE271C01023
No Notes Added Yet
Business
DLF Ltd. is one of India's largest real estate development companies, primarily engaged in the development of residential, commercial, and retail properties. Its core business model involves acquiring land, planning and designing integrated townships, residential complexes (apartments, plotted developments, villas), commercial office spaces (IT parks, business centers), and retail destinations (shopping malls). The company makes money through the sale of residential properties and plots, and through rental income generated from its commercial office spaces and retail properties (DLF Cybercity, DLF Malls).
Revenue Mix
DLF's primary business segments include:
Development Business (Residential & Plotted Developments): This segment generates revenue from the sale of properties to customers. Historically, it has been the largest contributor to revenue.
Rental Business (Commercial & Retail): This segment generates recurring income from leasing out commercial office spaces, IT parks, and retail malls. This segment provides a more stable revenue stream compared to the cyclical development business.
Specific revenue contributions fluctuate based on project launches and completions; however, residential sales typically form the dominant portion of new sales, while the rental portfolio provides a significant and stable annuity income.
Industry
The Indian real estate industry is large, fragmented, cyclical, and heavily influenced by economic growth, interest rates, and regulatory policies. It is characterized by numerous regional and national players. DLF is positioned as one of the leading real estate developers in India, known for its large-scale projects and premium developments, particularly in the National Capital Region (NCR). Its substantial land bank, extensive project portfolio, and strong brand recall place it among the top-tier developers. The industry is seeing some consolidation, with organized players like DLF gaining market share due to their execution capabilities and financial strength.
MOAT
DLF possesses several durable competitive advantages:
Brand Reputation: A strong, established brand synonymous with quality and large-scale development, especially in the premium and luxury segments, which commands pricing power.
Scale & Land Bank: One of the largest land banks in India, particularly in strategic urban centers, enabling it to undertake large, integrated developments (e.g., DLF City in Gurugram) that smaller players cannot.
Execution Capability: Decades of experience in planning, developing, and delivering complex, large-scale projects across residential, commercial, and retail formats.
Rental Portfolio: Its significant portfolio of income-generating commercial and retail assets provides a stable annuity income, reducing reliance solely on cyclical property sales.
Growth Drivers
Urbanization & Demographics: India's rapid urbanization and growing middle class, coupled with a young demographic, continue to fuel demand for housing and commercial spaces.
Economic Growth: Sustained economic growth in India translates to increased disposable incomes and corporate expansion, boosting demand for both residential and commercial properties.
Premiumization Trend: Growing demand for premium and luxury housing segments, where DLF has a strong foothold.
New Project Launches: A robust pipeline of new residential and commercial projects across various micro-markets.
Consolidation in Real Estate: Organized players like DLF are expected to gain market share from smaller, unorganized developers, particularly post-RERA implementation.
Infrastructure Development: Government focus on improving urban infrastructure directly benefits real estate development.
Risks
Economic Downturns: Real estate is highly sensitive to economic slowdowns, affecting consumer confidence, affordability, and investment decisions.
Interest Rate Fluctuations: Changes in interest rates impact home loan affordability for buyers and borrowing costs for developers.
Regulatory Changes: Evolving real estate regulations (e.g., RERA), environmental clearances, and taxation policies can cause project delays and cost overruns.
Competition: Intense competition from other established national and regional developers, especially in key growth markets.
Execution Risk: Delays in project completion, cost escalations, and land acquisition challenges are inherent to large-scale real estate development.
Funding & Liquidity: Access to capital and managing debt levels can be critical, particularly during tight credit markets.
Management & Ownership
DLF is promoted by the Singh family, with Kushal Pal Singh (K.P. Singh) being a prominent figure in the Indian real estate industry. The company has a long history and has been led by experienced management personnel from the promoter family. The ownership structure is primarily promoter-led, with the Singh family and related entities holding a significant stake, alongside institutional investors and public shareholders. Management has focused on deleveraging the company and improving financial stability in recent years.
Outlook
DLF benefits from its strong brand, extensive land bank, and diversified portfolio across residential, commercial, and retail segments. The company is well-positioned to capitalize on India's long-term urbanization trend and growing demand for quality real estate, particularly in the premium and luxury segments where it holds a leadership position. Its significant rental income provides a stable base. However, the cyclical nature of the real estate industry, sensitivity to economic fluctuations, interest rate changes, and regulatory uncertainties pose inherent risks. Successful execution of its project pipeline, continued deleveraging, and adaptability to evolving market dynamics will be crucial for sustained growth and profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1521 | 2135 | 1362 | 1975 | 1529 | 3128 | 2717 | 1643 | 2020 | 1814 |
| Other Income | 122 | 182 | 367 | 206 | 209 | 220 | 264 | 619 | 459 | 280 |
| Total Income | 1644 | 2317 | 1730 | 2181 | 1737 | 3348 | 2981 | 2262 | 2480 | 2094 |
| Total Expenditure | 1010 | 1381 | 1134 | 1473 | 1129 | 2150 | 2353 | 1359 | 1630 | 1403 |
| Operating Profit | 633 | 936 | 596 | 708 | 609 | 1198 | 628 | 902 | 849 | 691 |
| Interest | 84 | 98 | 101 | 94 | 94 | 109 | 79 | 63 | 36 | 21 |
| Depreciation | 38 | 37 | 37 | 38 | 39 | 37 | 34 | 30 | 30 | 48 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -302 | 0 | 0 | 235 | -60 | 28 |
| Profit Before Tax | 512 | 802 | 458 | 577 | 174 | 1053 | 515 | 1045 | 723 | 649 |
| Provision for Tax | 135 | 171 | 118 | -467 | -267 | 181 | 133 | 276 | -7 | -92 |
| Profit After Tax | 377 | 630 | 339 | 1043 | 440 | 871 | 382 | 769 | 730 | 741 |
| Adjustments | 280 | 291 | 306 | 338 | 618 | 411 | 381 | 412 | 473 | 527 |
| Profit After Adjustments | 657 | 921 | 646 | 1381 | 1059 | 1282 | 763 | 1180 | 1203 | 1269 |
| Adjusted Earnings Per Share | 2.7 | 3.7 | 2.6 | 5.6 | 4.3 | 5.2 | 3.1 | 4.8 | 4.9 | 5.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 7649 | 9926 | 8221 | 6707 | 8366 | 6083 | 5414 | 5717 | 5695 | 6427 | 7994 | 8194 |
| Other Income | 519 | 671 | 719 | 957 | 663 | 805 | 531 | 420 | 317 | 531 | 1002 | 1622 |
| Total Income | 8168 | 10597 | 8941 | 7664 | 9029 | 6888 | 5945 | 6138 | 6012 | 6958 | 8996 | 9817 |
| Total Expenditure | 4625 | 5928 | 4788 | 4329 | 6225 | 4948 | 3996 | 3975 | 3969 | 4303 | 5885 | 6745 |
| Operating Profit | 3543 | 4669 | 4153 | 3334 | 2805 | 1940 | 1949 | 2163 | 2043 | 2655 | 3111 | 3070 |
| Interest | 2304 | 2680 | 2980 | 2951 | 2062 | 1427 | 853 | 625 | 392 | 356 | 397 | 199 |
| Depreciation | 545 | 766 | 572 | 534 | 225 | 200 | 159 | 149 | 149 | 148 | 151 | 142 |
| Exceptional Income / Expenses | -68 | -197 | 429 | 8765 | 127 | 340 | -96 | -224 | 0 | 0 | -302 | 203 |
| Profit Before Tax | 627 | 1026 | 1030 | 8615 | 646 | 653 | 840 | 1165 | 1502 | 2151 | 2261 | 2932 |
| Provision for Tax | 158 | 564 | 229 | 4323 | 277 | 2133 | 362 | 321 | 402 | 520 | -434 | 310 |
| Profit After Tax | 469 | 462 | 800 | 4292 | 368 | -1479 | 477 | 844 | 1101 | 1630 | 2695 | 2622 |
| Adjustments | 72 | -156 | -85 | 171 | 951 | 896 | 616 | 657 | 935 | 1097 | 1673 | 1793 |
| Profit After Adjustments | 540 | 306 | 715 | 4464 | 1319 | -583 | 1094 | 1501 | 2036 | 2727 | 4368 | 4415 |
| Adjusted Earnings Per Share | 3 | 1.7 | 4 | 25 | 6 | -2.4 | 4.4 | 6.1 | 8.2 | 11 | 17.6 | 17.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 24% | 12% | 6% | 0% |
| Operating Profit CAGR | 17% | 13% | 10% | -1% |
| PAT CAGR | 65% | 47% | 0% | 19% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | 7% | 15% | 16% |
| ROE Average | 7% | 5% | 4% | 3% |
| ROCE Average | 6% | 5% | 5% | 7% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 29168 | 24069 | 24573 | 35310 | 33577 | 34447 | 35344 | 36362 | 37688 | 39431 | 42550 |
| Minority's Interest | 175 | 126 | 124 | 49 | 41 | 18 | 20 | 19 | 4 | 1 | 0 |
| Borrowings | 17630 | 20329 | 23255 | 6239 | 5614 | 3890 | 3295 | 2189 | 1050 | 2439 | 1672 |
| Other Non-Current Liabilities | 1053 | -1843 | -1894 | 1901 | -539 | 1800 | 2045 | 2192 | 2646 | 3057 | 2017 |
| Total Current Liabilities | 16726 | 14869 | 13538 | 17029 | 25710 | 15701 | 12577 | 10382 | 10927 | 14137 | 22200 |
| Total Liabilities | 64752 | 57550 | 59596 | 60585 | 64546 | 55890 | 53488 | 51167 | 52572 | 59069 | 68472 |
| Fixed Assets | 19619 | 3943 | 3449 | 2722 | 2626 | 2591 | 2302 | 2002 | 1917 | 1854 | 1796 |
| Other Non-Current Assets | 11184 | 27396 | 26447 | 28408 | 28136 | 24506 | 24593 | 25074 | 24885 | 24658 | 25471 |
| Total Current Assets | 33949 | 26211 | 29700 | 28954 | 31154 | 28630 | 26172 | 23818 | 25243 | 32018 | 40371 |
| Total Assets | 64752 | 57550 | 59596 | 60585 | 64546 | 55890 | 53488 | 51167 | 52572 | 59069 | 68472 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1844 | 2441 | 2652 | 3271 | 1345 | 4266 | 1608 | 1035 | 306 | 207 | 1394 |
| Cash Flow from Operating Activities | 2037 | 2957 | -898 | 270 | 2043 | 356 | 1460 | 2832 | 2375 | 2539 | 5235 |
| Cash Flow from Investing Activities | 98 | -818 | 872 | -1965 | 5 | 6517 | 154 | 263 | -463 | -1529 | -3543 |
| Cash Flow from Financing Activities | -1547 | -1929 | 787 | -232 | 875 | -9522 | -2184 | -3828 | -2013 | 177 | -2403 |
| Net Cash Inflow / Outflow | 588 | 210 | 761 | -1927 | 2923 | -2649 | -570 | -733 | -101 | 1187 | -710 |
| Closing Cash & Cash Equivalent | 2432 | 2652 | 3413 | 1345 | 4266 | 1608 | 1035 | 306 | 207 | 1394 | 752 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.03 | 1.72 | 4.01 | 25.02 | 5.98 | -2.36 | 4.42 | 6.06 | 8.22 | 11.02 | 17.64 |
| CEPS(Rs) | 5.69 | 6.88 | 7.69 | 27.05 | 2.69 | -5.17 | 2.57 | 4.01 | 5.05 | 7.18 | 11.49 |
| DPS(Rs) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 6 |
| Book NAV/Share(Rs) | 153.05 | 134.78 | 137.67 | 193.64 | 148.72 | 139.16 | 142.79 | 146.9 | 152.25 | 159.3 | 171.9 |
| Core EBITDA Margin(%) | 39.53 | 40.27 | 41.76 | 35.45 | 25.6 | 18.66 | 26.19 | 30.48 | 30.31 | 30.65 | 25.42 |
| EBIT Margin(%) | 38.31 | 37.34 | 48.77 | 172.45 | 32.36 | 34.2 | 31.27 | 31.29 | 33.27 | 36.19 | 32.04 |
| Pre Tax Margin(%) | 8.19 | 10.34 | 12.52 | 128.46 | 7.72 | 10.74 | 15.51 | 20.37 | 26.38 | 31.04 | 27.25 |
| PAT Margin (%) | 6.13 | 4.65 | 9.73 | 64 | 4.4 | -24.32 | 8.82 | 14.76 | 19.33 | 23.53 | 32.49 |
| Cash Profit Margin (%) | 13.25 | 12.37 | 16.7 | 71.96 | 7.09 | -21.03 | 11.76 | 17.37 | 21.94 | 25.67 | 34.3 |
| ROA(%) | 0.73 | 0.76 | 1.37 | 7.14 | 0.59 | -2.46 | 0.87 | 1.61 | 2.12 | 2.92 | 4.23 |
| ROE(%) | 1.72 | 1.8 | 3.29 | 14.52 | 1.09 | -4.4 | 1.37 | 2.35 | 2.97 | 4.23 | 6.57 |
| ROCE(%) | 5.57 | 7.2 | 7.78 | 21.7 | 5.23 | 4.46 | 4 | 4.35 | 4.67 | 5.91 | 5.88 |
| Receivable days | 75.1 | 92 | 107.31 | 73.56 | 46.2 | 46.58 | 43.88 | 36.55 | 35.66 | 28.64 | 29.49 |
| Inventory Days | 861.33 | 633.33 | 819.86 | 1084.41 | 911 | 1334.97 | 1468.78 | 1314.91 | 1264.82 | 1067.24 | 1007.17 |
| Payable days | 348.24 | 175.49 | 228.97 | 215.17 | 104.74 | 146.71 | 167.33 | 213.31 | 294.59 | 262.87 | 197.62 |
| PER(x) | 52.2 | 66.76 | 37.11 | 8.06 | 33.73 | 0 | 64.97 | 62.75 | 43.41 | 81.54 | 38.57 |
| Price/Book(x) | 1.03 | 0.85 | 1.08 | 1.04 | 1.36 | 0.99 | 2.01 | 2.59 | 2.34 | 5.64 | 3.96 |
| Dividend Yield(%) | 1.26 | 1.75 | 1.34 | 0.99 | 0.99 | 1.45 | 0.7 | 0.79 | 1.12 | 0.56 | 0.88 |
| EV/Net Sales(x) | 6.77 | 4.26 | 6.28 | 7.63 | 6.8 | 6.53 | 14.09 | 17 | 15.66 | 34.63 | 21.01 |
| EV/Core EBITDA(x) | 14.6 | 9.07 | 12.43 | 15.35 | 20.27 | 20.47 | 39.16 | 44.94 | 43.66 | 83.83 | 53.99 |
| Net Sales Growth(%) | -7.82 | 29.77 | -17.17 | -18.42 | 24.74 | -27.29 | -10.99 | 5.6 | -0.39 | 12.86 | 24.38 |
| EBIT Growth(%) | -1.79 | 26.46 | 8.18 | 188.48 | -76.59 | -23.16 | -18.62 | 5.68 | 5.89 | 32.33 | 6.02 |
| PAT Growth(%) | -22.48 | -1.39 | 73.21 | 436.38 | -91.42 | -501.66 | 132.27 | 76.75 | 30.5 | 48.1 | 65.27 |
| EPS Growth(%) | -16.42 | -43.38 | 133.4 | 524.47 | -76.11 | -139.42 | 287.51 | 37.24 | 35.64 | 33.96 | 60.16 |
| Debt/Equity(x) | 0.84 | 1.05 | 1.19 | 0.51 | 0.52 | 0.24 | 0.19 | 0.11 | 0.08 | 0.12 | 0.09 |
| Current Ratio(x) | 2.03 | 1.76 | 2.19 | 1.7 | 1.21 | 1.82 | 2.08 | 2.29 | 2.31 | 2.26 | 1.82 |
| Quick Ratio(x) | 0.98 | 0.63 | 0.71 | 0.54 | 0.36 | 0.39 | 0.4 | 0.36 | 0.54 | 0.77 | 0.71 |
| Interest Cover(x) | 1.27 | 1.38 | 1.35 | 3.92 | 1.31 | 1.46 | 1.98 | 2.86 | 4.83 | 7.03 | 6.69 |
| Total Debt/Mcap(x) | 0.87 | 1.24 | 1.1 | 0.49 | 0.39 | 0.24 | 0.09 | 0.04 | 0.04 | 0.02 | 0.02 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 |
| FII | 15.75 | 16.53 | 16.16 | 16.65 | 16.37 | 16.27 | 15.97 | 15.44 | 14.8 | 13.54 |
| DII | 5.47 | 4.77 | 4.81 | 4.65 | 4.87 | 4.71 | 5.02 | 5.22 | 5.79 | 6.92 |
| Public | 4.7 | 4.62 | 4.95 | 4.62 | 4.69 | 4.94 | 4.94 | 5.26 | 5.34 | 5.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 |
| FII | 38.99 | 40.91 | 40.01 | 41.22 | 40.51 | 40.27 | 39.53 | 38.22 | 36.64 | 33.52 |
| DII | 13.53 | 11.81 | 11.92 | 11.51 | 12.05 | 11.67 | 12.42 | 12.92 | 14.32 | 17.14 |
| Public | 11.65 | 11.45 | 12.24 | 11.43 | 11.6 | 12.22 | 12.22 | 13.03 | 13.21 | 13.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +24% | +12% | +6% | 0% |
| Operating Profit CAGR | +17% | +13% | +10% | -1% |
| PAT CAGR | +65% | +47% | — | +19% |
| Share Price CAGR | -27% | +7% | +15% | +16% |
| ROE Average | +7% | +5% | +4% | +3% |
| ROCE Average | +6% | +5% | +5% | +7% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 | 74.08 |
| FII | 15.75 | 16.53 | 16.16 | 16.65 | 16.37 | 16.27 | 15.97 | 15.44 | 14.8 | 13.54 |
| DII | 5.47 | 4.77 | 4.81 | 4.65 | 4.87 | 4.71 | 5.02 | 5.22 | 5.79 | 6.92 |
| Public | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 | 25.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 | 183.36 |
| FII | 38.99 | 40.91 | 40.01 | 41.22 | 40.51 | 40.27 | 39.53 | 38.22 | 36.64 | 33.52 |
| DII | 13.53 | 11.81 | 11.92 | 11.51 | 12.05 | 11.67 | 12.42 | 12.92 | 14.32 | 17.14 |
| Public | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 | 64.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 | 247.53 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.