Construction - Real Estate · Founded 1998 · www.oberoirealty.com · BSE 533273 · NSE OBEROI REAL · ISIN INE093I01010
No Notes Added Yet
Business
Oberoi Realty Ltd. is a leading real estate developer based in India, primarily focused on the Mumbai Metropolitan Region (MMR). The company is involved in the development of various property types including premium residential apartments, commercial spaces (offices), retail destinations (malls), and hospitality projects (hotels). Its core business model involves acquiring land, designing and developing integrated master-planned communities or standalone projects, and then selling residential units or leasing out commercial and retail spaces. It makes money primarily through the outright sale of residential properties, followed by rental income from its commercial, retail, and hospitality assets.
Revenue Mix
Oberoi Realty operates primarily across three main segments:
Residential Development: This is the largest revenue contributor, involving the construction and sale of high-end and luxury apartments.
Commercial Development & Leasing: This includes Grade A office spaces and retail malls (e.g., Oberoi Mall), generating significant rental income.
Hospitality: The company owns and operates luxury hotels (e.g., The Westin Mumbai Garden City), contributing to rental/service income.
While specific percentage breakdowns can vary annually, residential sales typically constitute the majority of the company's revenue, followed by stable rental income from its commercial and retail assets.
Industry
The Indian real estate sector, particularly in major urban centers like Mumbai, is highly fragmented but is experiencing a shift towards consolidation, favoring large, well-capitalized, and reputed developers. The industry is cyclical, capital-intensive, and heavily influenced by economic growth, interest rates, and regulatory policies.
Oberoi Realty is positioned as a premium developer with a strong brand image, known for its focus on quality, design, and timely delivery of projects, particularly in the luxury and semi-luxury segments. It commands a strong presence in Mumbai and competes with other organized and established players such as Macrotech Developers (Lodha), Godrej Properties, and Kalpataru.
MOAT
Brand Reputation: Strong brand equity built on a track record of quality construction, premium designs, and timely project delivery, enabling premium pricing.
Strategic Land Bank: Ownership of large, strategically located land parcels within the land-scarce Mumbai Metropolitan Region, providing a significant competitive edge and future development pipeline.
Integrated Business Model: Control over the entire development cycle, from land acquisition, design, construction, marketing, and sales to property management.
Financial Prudence: Historically maintained a relatively conservative debt profile compared to some peers, providing financial flexibility and resilience.
Execution Capabilities: Proven ability to execute and deliver large-scale, complex, and integrated developments.
Growth Drivers
Urbanization & Affluence: Continued migration to Mumbai and rising disposable incomes are driving demand for quality housing and commercial spaces.
MMR Infrastructure Development: Ongoing large-scale infrastructure projects (e.g., Mumbai Coastal Road, Trans-Harbour Sea Link, Metro Network) are improving connectivity and unlocking new growth corridors.
Favorable Policy Environment: Government focus on affordable housing, ease of doing business, and infrastructure spending indirectly supports the real estate sector.
Commercial & Retail Demand: Growing demand for Grade A office spaces driven by corporate expansion and increasing organized retail penetration.
Project Pipeline Execution: Launch and monetization of projects from its substantial land bank in prime locations.
Risks
Real Estate Cyclicality: High sensitivity to economic downturns, interest rate hikes, and changes in consumer sentiment.
Regulatory & Approval Delays: Protracted processes for obtaining multiple government approvals can lead to project delays and cost overruns.
Input Cost Volatility: Fluctuations in the prices of raw materials (cement, steel) and labor can impact project profitability.
Geographical Concentration: High dependence on the Mumbai Metropolitan Region market exposes the company to local economic and regulatory risks.
High Capital Intensity: Real estate development requires significant upfront capital, making the company susceptible to funding costs and availability.
Competition: Intense competition from other established developers and new entrants can impact pricing power and market share.
Management & Ownership
Oberoi Realty is promoted and led by Vikas Oberoi, who serves as the Chairman and Managing Director. The Oberoi family, as the promoter group, holds a substantial majority stake in the company. Management is generally perceived to be strong, focusing on quality development, prudent financial management, and a long-term vision. The significant promoter holding ensures strong alignment between management interests and shareholder value creation.
Outlook
Oberoi Realty is well-positioned in the premium segment of the high-value Mumbai real estate market, benefiting from its strong brand, robust land bank, and proven execution capabilities. The improving demand dynamics in MMR, coupled with ongoing infrastructure development, provide a favorable backdrop for its residential and commercial projects. Its conservative financial approach also offers resilience in a capital-intensive industry. However, the cyclical nature of the real estate sector remains a key risk. Potential headwinds include significant interest rate increases, unforeseen regulatory changes, or a broader economic slowdown that could impact sales velocity and profitability. Its concentration in Mumbai, while a strength, also exposes it to local market-specific risks.
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 | 1054 | 1315 | 1405 | 1320 | 1411 | 1150 | 988 | 1779 | 1493 | 1750 |
| Other Income | 29 | 244 | 37 | 39 | 49 | 63 | 86 | 66 | 69 | 74 |
| Total Income | 1083 | 1559 | 1442 | 1359 | 1460 | 1213 | 1074 | 1845 | 1562 | 1824 |
| Total Expenditure | 544 | 526 | 590 | 506 | 555 | 532 | 467 | 759 | 635 | 790 |
| Operating Profit | 539 | 1032 | 852 | 853 | 905 | 681 | 607 | 1086 | 926 | 1034 |
| Interest | 50 | 50 | 59 | 52 | 75 | 80 | 75 | 71 | 67 | 27 |
| Depreciation | 11 | 14 | 20 | 21 | 23 | 24 | 32 | 33 | 33 | 33 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 |
| Profit Before Tax | 477 | 968 | 773 | 780 | 808 | 577 | 500 | 981 | 803 | 974 |
| Provision for Tax | 119 | 183 | 191 | 193 | 192 | 144 | 86 | 233 | 190 | 260 |
| Profit After Tax | 358 | 785 | 582 | 587 | 616 | 433 | 414 | 749 | 613 | 714 |
| Adjustments | 2 | 3 | 2 | 2 | 3 | 0 | 7 | 12 | 9 | -11 |
| Profit After Adjustments | 360 | 788 | 585 | 589 | 618 | 433 | 421 | 760 | 623 | 703 |
| Adjusted Earnings Per Share | 9.9 | 21.7 | 16.1 | 16.2 | 17 | 11.9 | 11.6 | 20.9 | 17.1 | 19.3 |
| #(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 | 923 | 1416 | 1114 | 1265 | 2582 | 2238 | 2053 | 2694 | 4193 | 4496 | 5286 | 6010 |
| Other Income | 54 | 76 | 58 | 27 | 79 | 48 | 38 | 58 | 101 | 323 | 188 | 295 |
| Total Income | 977 | 1492 | 1171 | 1292 | 2661 | 2286 | 2091 | 2752 | 4293 | 4819 | 5474 | 6305 |
| Total Expenditure | 445 | 773 | 554 | 590 | 1427 | 1190 | 1052 | 1513 | 2081 | 2086 | 2183 | 2651 |
| Operating Profit | 531 | 719 | 617 | 702 | 1234 | 1096 | 1038 | 1240 | 2212 | 2733 | 3291 | 3653 |
| Interest | 2 | 7 | 6 | 7 | 19 | 88 | 76 | 86 | 169 | 218 | 265 | 240 |
| Depreciation | 40 | 49 | 49 | 49 | 44 | 45 | 41 | 40 | 40 | 48 | 88 | 131 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 |
| Profit Before Tax | 489 | 663 | 565 | 650 | 1178 | 963 | 924 | 1354 | 2224 | 2476 | 2945 | 3258 |
| Provision for Tax | 172 | 229 | 187 | 191 | 361 | 280 | 185 | 306 | 319 | 549 | 719 | 769 |
| Profit After Tax | 317 | 434 | 379 | 459 | 817 | 683 | 739 | 1047 | 1905 | 1927 | 2226 | 2490 |
| Adjustments | 0 | 2 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 17 |
| Profit After Adjustments | 317 | 436 | 379 | 459 | 817 | 689 | 739 | 1047 | 1905 | 1927 | 2226 | 2507 |
| Adjusted Earnings Per Share | 9.7 | 12.8 | 11.2 | 13.5 | 22.5 | 19 | 20.3 | 28.8 | 52.4 | 53 | 61.2 | 68.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 25% | 19% | 19% |
| Operating Profit CAGR | 20% | 38% | 25% | 20% |
| PAT CAGR | 16% | 29% | 27% | 22% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -5% | 20% | 23% | 20% |
| ROE Average | 15% | 16% | 13% | 11% |
| ROCE Average | 18% | 17% | 14% | 12% |
| #(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 | 4634 | 5341 | 5726 | 6092 | 8029 | 8629 | 9369 | 10416 | 12210 | 13844 | 15705 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 730 | 349 | 749 | 679 | 589 | 0 | 359 | 2165 | 2881 | 2192 | 2895 |
| Other Non-Current Liabilities | 110 | -48 | -20 | 7 | 70 | 116 | 154 | 238 | 54 | 151 | 499 |
| Total Current Liabilities | 1646 | 1738 | 1904 | 3301 | 2306 | 2383 | 2084 | 2844 | 3288 | 3273 | 3507 |
| Total Liabilities | 7120 | 7381 | 8360 | 10079 | 10994 | 11128 | 11966 | 15663 | 18433 | 19461 | 22606 |
| Fixed Assets | 1280 | 247 | 230 | 209 | 197 | 1046 | 209 | 200 | 197 | 219 | 245 |
| Other Non-Current Assets | 1275 | 2296 | 2576 | 3437 | 3811 | 3236 | 4992 | 6555 | 5779 | 6495 | 7145 |
| Total Current Assets | 4565 | 4838 | 5554 | 6433 | 6986 | 6846 | 6765 | 8909 | 12456 | 12746 | 15217 |
| Total Assets | 7120 | 7381 | 8360 | 10079 | 10994 | 11128 | 11966 | 15663 | 18433 | 19461 | 22606 |
| #(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 | 494 | 158 | 286 | 236 | 93 | 431 | 198 | 187 | 124 | 159 | 297 |
| Cash Flow from Operating Activities | -938 | 453 | 174 | -202 | 146 | -282 | 696 | 1069 | -2383 | 2816 | 2163 |
| Cash Flow from Investing Activities | -88 | -121 | -559 | -592 | -646 | 358 | -591 | -1390 | 1739 | -644 | -2392 |
| Cash Flow from Financing Activities | 694 | -204 | 335 | 651 | 839 | -309 | -116 | 1142 | 709 | -2034 | 200 |
| Net Cash Inflow / Outflow | -333 | 128 | -50 | -143 | 339 | -233 | -11 | 821 | 64 | 138 | -29 |
| Closing Cash & Cash Equivalent | 162 | 286 | 236 | 93 | 431 | 198 | 187 | 1008 | 188 | 297 | 268 |
| # | 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) | 9.66 | 12.84 | 11.15 | 13.51 | 22.47 | 18.96 | 20.33 | 28.8 | 52.38 | 52.99 | 61.21 |
| CEPS(Rs) | 10.89 | 14.23 | 12.61 | 14.95 | 23.68 | 20.03 | 21.47 | 29.89 | 53.47 | 54.29 | 63.64 |
| DPS(Rs) | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 3 | 4 | 8 | 8 |
| Book NAV/Share(Rs) | 141.19 | 157.41 | 168.64 | 179.4 | 220.82 | 237.33 | 257.68 | 286.47 | 335.81 | 380.76 | 431.92 |
| Core EBITDA Margin(%) | 51.74 | 45.39 | 50.24 | 53.36 | 44.74 | 46.83 | 48.74 | 43.85 | 50.37 | 53.6 | 58.7 |
| EBIT Margin(%) | 53.21 | 47.32 | 51.27 | 51.87 | 46.35 | 46.99 | 48.74 | 53.44 | 57.08 | 59.93 | 60.73 |
| Pre Tax Margin(%) | 53.02 | 46.83 | 50.77 | 51.33 | 45.6 | 43.04 | 45.04 | 50.24 | 53.04 | 55.07 | 55.71 |
| PAT Margin (%) | 34.37 | 30.64 | 33.99 | 36.26 | 31.63 | 30.54 | 36.02 | 38.87 | 45.43 | 42.85 | 42.1 |
| Cash Profit Margin (%) | 38.74 | 34.1 | 38.44 | 40.13 | 33.34 | 32.55 | 38.02 | 40.34 | 46.37 | 43.91 | 43.77 |
| ROA(%) | 5.03 | 5.99 | 4.81 | 4.98 | 7.75 | 6.18 | 6.4 | 7.58 | 11.17 | 10.17 | 10.58 |
| ROE(%) | 7.02 | 8.7 | 6.84 | 7.76 | 11.57 | 8.21 | 8.21 | 10.58 | 16.83 | 14.79 | 15.06 |
| ROCE(%) | 9.81 | 11.81 | 9.2 | 9.13 | 13.76 | 10.64 | 9.51 | 11.91 | 16.26 | 16.58 | 18.16 |
| Receivable days | 33.43 | 25.14 | 35.73 | 41.38 | 20.53 | 18.32 | 21.63 | 17.11 | 53.23 | 52.87 | 10.94 |
| Inventory Days | 1014.87 | 879.03 | 1164.34 | 1155.65 | 594.47 | 773.41 | 887.34 | 657.03 | 591.09 | 722.74 | 645.85 |
| Payable days | -38.21 | 809.15 | -51.6 | -71.19 | -491.38 | -827.67 | 154.65 | 203.39 | 579.27 | 205.57 | 512.72 |
| PER(x) | 29.32 | 18.83 | 32.99 | 37.64 | 23.47 | 17.63 | 28.3 | 32.62 | 16.09 | 27.81 | 26.73 |
| Price/Book(x) | 2.01 | 1.54 | 2.18 | 2.83 | 2.39 | 1.41 | 2.23 | 3.28 | 2.51 | 3.87 | 3.79 |
| Dividend Yield(%) | 0.71 | 0.83 | 0.54 | 0.39 | 0.38 | 0 | 0 | 0.32 | 0.47 | 0.54 | 0.49 |
| EV/Net Sales(x) | 10.74 | 5.91 | 11.69 | 14.89 | 7.87 | 6.06 | 10.88 | 13.63 | 8.13 | 12.3 | 11.69 |
| EV/Core EBITDA(x) | 18.65 | 11.63 | 21.08 | 26.85 | 16.48 | 12.37 | 21.5 | 29.61 | 15.41 | 20.24 | 18.77 |
| Net Sales Growth(%) | 15.56 | 53.47 | -21.36 | 13.63 | 104.09 | -13.35 | -8.27 | 31.25 | 55.63 | 7.23 | 17.58 |
| EBIT Growth(%) | 5.66 | 36.48 | -14.78 | 14.95 | 83.37 | -11.65 | -4.85 | 43.89 | 66.22 | 12.59 | 19.15 |
| PAT Growth(%) | 1.95 | 36.84 | -12.76 | 21.19 | 79.47 | -15.63 | 8.18 | 41.64 | 81.89 | 1.16 | 15.51 |
| EPS Growth(%) | 1.95 | 32.87 | -13.14 | 21.16 | 66.3 | -15.62 | 7.25 | 41.64 | 81.89 | 1.16 | 15.51 |
| Debt/Equity(x) | 0.19 | 0.09 | 0.15 | 0.28 | 0.2 | 0.18 | 0.16 | 0.27 | 0.32 | 0.18 | 0.21 |
| Current Ratio(x) | 2.77 | 2.78 | 2.92 | 1.95 | 3.03 | 2.87 | 3.25 | 3.13 | 3.79 | 3.89 | 4.34 |
| Quick Ratio(x) | 0.66 | 0.86 | 0.94 | 0.66 | 1.22 | 0.64 | 1.01 | 1.36 | 1.19 | 1.06 | 1.65 |
| Interest Cover(x) | 278.59 | 98.07 | 102.47 | 95.62 | 61.82 | 11.88 | 13.16 | 16.73 | 14.15 | 12.33 | 12.1 |
| Total Debt/Mcap(x) | 0.1 | 0.06 | 0.07 | 0.1 | 0.08 | 0.12 | 0.07 | 0.08 | 0.13 | 0.05 | 0.06 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 |
| FII | 17.4 | 16.96 | 18.05 | 18.4 | 20.24 | 19.97 | 19.36 | 16.06 | 16.58 | 15.42 |
| DII | 12.05 | 12.84 | 12.29 | 11.96 | 10.06 | 10.2 | 10.8 | 13.85 | 13.46 | 14.58 |
| Public | 2.84 | 2.49 | 1.95 | 1.94 | 2 | 2.13 | 2.14 | 2.39 | 2.25 | 2.29 |
| 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 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| FII | 6.33 | 6.17 | 6.56 | 6.69 | 7.36 | 7.26 | 7.04 | 5.84 | 6.03 | 5.61 |
| DII | 4.38 | 4.67 | 4.47 | 4.35 | 3.66 | 3.71 | 3.93 | 5.04 | 4.89 | 5.3 |
| Public | 1.03 | 0.91 | 0.71 | 0.71 | 0.73 | 0.78 | 0.78 | 0.87 | 0.82 | 0.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +25% | +19% | +19% |
| Operating Profit CAGR | +20% | +38% | +25% | +20% |
| PAT CAGR | +16% | +29% | +27% | +22% |
| Share Price CAGR | -5% | +20% | +23% | +20% |
| ROE Average | +15% | +16% | +13% | +11% |
| ROCE Average | +18% | +17% | +14% | +12% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 | 67.7 |
| FII | 17.4 | 16.96 | 18.05 | 18.4 | 20.24 | 19.97 | 19.36 | 16.06 | 16.58 | 15.42 |
| DII | 12.05 | 12.84 | 12.29 | 11.96 | 10.06 | 10.2 | 10.8 | 13.85 | 13.46 | 14.58 |
| Public | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 | 32.3 |
| 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 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 | 24.62 |
| FII | 6.33 | 6.17 | 6.56 | 6.69 | 7.36 | 7.26 | 7.04 | 5.84 | 6.03 | 5.61 |
| DII | 4.38 | 4.67 | 4.47 | 4.35 | 3.66 | 3.71 | 3.93 | 5.04 | 4.89 | 5.3 |
| Public | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 | 11.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 | 36.36 |
* 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.