Godrej Properties Limited
GODREJPROP · Real Estate · NSE
₹1,618
Current Market Price
Fair Value (DCF)
₹1,308
Discount to FV
-19.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
Moderate
Confidence
14%
ROE
9.7%
Debt/Equity
0.83
WACC
9.8%
Market Cap
₹48,735 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.0%
Return on capital employed
EV / EBITDA
20.8×
Enterprise multiple
Debt / EBITDA
5.6×
Leverage vs earnings
Interest Coverage
19.6×
EBIT covers interest
Current Ratio
1.27×
Short-term liquidity
Asset Turnover
0.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.6%
3-year revenue growth
Revenue CAGR (5Y)
30.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,618
Bear case
Discount -Infinity%
Base case
Discount -23.7%
Bull case
Discount -3.1%
Ratio Trends
GODREJPROP · last 9 annual periods
ROE
9.7%
ROCE
8.0%
Operating Margin
—
Debt / Equity
0.83×
PE
24.0×
EV / EBITDA
20.8×
Historical Financials
GODREJPROP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1725 Cr | ₹2166 Cr | ₹2921 Cr | ₹4923 Cr | ₹5131 Cr | +31.3% |
| EBITDA | ₹628 Cr | ₹894 Cr | ₹932 Cr | ₹1970 Cr | ₹2803 Cr | +45.4% |
| EBIT | ₹873 Cr | ₹1010 Cr | ₹1124 Cr | — | — | +6.5% |
| PAT | ₹352 Cr | ₹571 Cr | ₹725 Cr | ₹1400 Cr | ₹1850 Cr | +51.4% |
| EPS (diluted) | ₹12.67 | ₹20.55 | ₹26.08 | — | — | +19.8% |
| CFO | ₹-452 Cr | ₹-2861 Cr | ₹-693 Cr | ₹-2242 Cr | ₹-2003 Cr | — |
| CapEx | ₹-146 Cr | ₹-306 Cr | ₹-695 Cr | ₹-212 Cr | ₹-406 Cr | — |
| FCF | ₹-598 Cr | ₹-3166 Cr | ₹-1388 Cr | ₹-2454 Cr | ₹-2409 Cr | — |
| Total Assets | ₹17.8K Cr | ₹23.1K Cr | ₹35.7K Cr | ₹55.5K Cr | ₹81.9K Cr | +46.4% |
| Total Debt | ₹5196 Cr | ₹6431 Cr | ₹10.7K Cr | ₹12.6K Cr | ₹15.9K Cr | +32.2% |
| Shareholders' Equity | ₹8675 Cr | ₹9264 Cr | ₹9993 Cr | ₹17.3K Cr | ₹19.2K Cr | +21.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GODREJPROP vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 OBEROIRLTY OBEROIRLTY | — | — | Pending | 14.0% | — |
 LODHA LODHA | — | — | Pending | 14.7% | — |
 DLF DLF | — | — | Pending | 9.7% | 28.3× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GODREJPROP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Godrej Properties Limited (GODREJPROP.NS) trades at 1618.00 vs a model fair value of 1307.60, a gap of -19.2%. Piotroski F-score: 3/9. Mo...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GODREJPROP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GODREJPROP →
Compare
Head-to-head with peers
Compare GODREJPROP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GODREJPROPNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.