Oberoi Realty Limited
OBEROIRLTY · Real Estate · NSE
₹1,705
Current Market Price
Fair Value (DCF)
₹667
Margin of Safety
-60.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
43%
ROE
14.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.62 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.7%
Return on capital employed
EV / EBITDA
20.8×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
12.4×
EBIT covers interest
Current Ratio
4.34×
Short-term liquidity
Asset Turnover
0.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.0%
3-year revenue growth
Revenue CAGR (5Y)
19.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,704.8
Bear case
₹434.02
MoS -292.8%
Base case
₹667.01
MoS -155.6%
Bull case
₹1,193.63
MoS -42.8%
Ratio Trends
OBEROIRLTY · last 7 annual periods
ROE
14.2%
ROCE
17.3%
Operating Margin
—
Debt / Equity
0.21×
PE
16.1×
EV / EBITDA
13.0×
Historical Financials
OBEROIRLTY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2053 Cr | ₹1012 Cr | ₹4193 Cr | ₹3302 Cr | ₹5241 Cr | +26.4% |
| EBITDA | — | ₹1479 Cr | ₹2433 Cr | ₹2723 Cr | ₹3291 Cr | +22.1% |
| EBIT | ₹997 Cr | ₹528 Cr | ₹2173 Cr | ₹1934 Cr | — | +18.0% |
| PAT | ₹739 Cr | ₹382 Cr | ₹1905 Cr | ₹1477 Cr | ₹2226 Cr | +31.7% |
| EPS (diluted) | ₹20.33 | ₹10.50 | ₹52.38 | ₹40.63 | — | +18.9% |
| CFO | ₹703 Cr | ₹699 Cr | ₹-2383 Cr | ₹1615 Cr | ₹2163 Cr | +32.5% |
| CapEx | — | — | — | — | ₹-692 Cr | — |
| FCF | — | — | — | — | ₹1470 Cr | +0.0% |
| Total Assets | — | ₹15.7K Cr | ₹18.6K Cr | ₹18.1K Cr | ₹22.7K Cr | +9.7% |
| Total Debt | — | — | ₹1063 Cr | ₹327 Cr | ₹3300 Cr | +32.7% |
| Shareholders' Equity | — | — | ₹12.2K Cr | ₹13.0K Cr | ₹15.7K Cr | +6.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
OBEROIRLTY vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GODREJPROP GODREJPROP | — | — | Pending | 8.0% | — |
| LODHA LODHA | — | — | Pending | 13.7% | — |
| DLF DLF | — | — | Pending | 10.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
16 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹29.00/sh
Last payout
2026-01-23
₹2.00
Peak payout
₹4.00
Trailing yield
0.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of OBEROIRLTY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for OBEROIRLTY →
Compare
Head-to-head with peers
Compare OBEROIRLTY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse OBEROIRLTYNow →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.