Godrej Properties Ltd

NSE: GODREJPROP BSE: 533150

₹1740.60

+71.10 (4.26%)

Sat, 07 Nov 2026, 09:21 pm

MTF 5xInvest in Godrej Properties Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)49108.96

PE Ratio38.86

Dividend0.61

Finance

Real Estate Development

24.5K

Godrej Properties Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Equity in earnings	0	0	0	0	0	0	0	0	0	0	163.40M	316.80M	-365.50M	139.50M	-851.20M	-1.16B	-1.89B	-407.30M	277.40M	-1.19B
Total assets	2.00B	4.48B	10.22B	14.52B	18.66B	24.19B	48.89B	49.73B	65.43B	77.82B	65.78B	71.81B	82.72B	80.93B	100.90B	162.45B	178.04B	231.05B	357.35B	554.66B
Total current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash and short term investments	185.10M	161.10M	86.30M	268.70M	955.00M	1.49B	5.32B	1.71B	13.94B	11.08B	6.73B	6.65B	8.77B	13.95B	25.69B	43.93B	46.98B	30.96B	47.09B	91.15B
Cash & equivalents	15.70M	103.50M	25.50M	129.30M	343.15M	205.71M	721.43M	573.44M	6.03B	10.64B	2.88B	2.80B	1.28B	1.54B	1.48B	2.70B	1.80B	7.15B	13.23B	15.03B
Short term investments	169.40M	57.60M	60.80M	139.40M	611.85M	1.28B	4.60B	1.13B	7.91B	446.90M	3.85B	3.85B	7.49B	12.41B	24.20B	41.23B	45.18B	23.81B	33.86B	76.12B
Total receivables, net	1.54B	3.10B	6.91B	9.10B	5.98B	11.92B	7.15B	6.00B	2.01B	7.82B	7.60B	13.12B	14.04B	14.95B	22.94B	25.96B	31.53B	31.01B	26.38B	32.09B
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	582.50M	814.00M	9.10B	15.85B	8.23B	8.24B	8.04B	7.86B	7.70B	8.17B
Other investments	0	0	0	0	2.08B	141.41M	4.63M	102.63M	1.05B	1.41B	3.37B	3.90B	100.00K	4.30M	6.90B	14.52B	7.29B	7.06B	7.15B	15.81B
Net property/plant/equipment	39.20M	44.40M	372.50M	392.00M	78.01M	129.58M	295.19M	443.33M	724.62M	846.50M	932.60M	945.60M	1.71B	2.27B	2.80B	3.92B	5.20B	8.26B	12.01B	12.46B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	3.00M	3.70M	3.80M	4.90M	2.73M	8.40M	31.00M	42.79M	36.82M	66.20M	1.22B	1.59B	6.41B	5.16B	3.49B	2.89B	3.08B	3.32B	3.06B	2.04B
Net intangible assets	0	0	0	0	200.30M	345.04M	354.66M	417.96M	530.74M	1.05B	292.40M	272.90M	254.50M	233.60M	235.70M	220.80M	203.70M	161.10M	166.30M	167.90M
Goodwill, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other intangibles, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other long term assets, total	0	0	0	0	737.95M	0	6.48B	5.57B	5.71B	3.63B	5.31B	4.51B	4.49B	5.61B	8.93B	14.09B	17.45B	19.67B	24.61B	55.69B
Short term debt	—	—	—	—	5.60B	6.97B	11.13B	—	22.88B	29.19B	—	—	32.03B	30.16B	37.14B	35.71B	41.78B	63.70B	78.65B	83.54B
Current portion of LT debt and capital leases	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term debt excl. current portion of LT debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	72.50M	90.40M	234.70M	2.09B	1.49B	2.48B	9.75B	3.76B	2.86B	5.67B	5.00B	4.75B	5.00B	5.00B	11.50M	10.22B	10.18B	109.00M	26.71B	40.68B
Long term debt excl. lease liabilities	72.50M	90.40M	234.70M	2.09B	1.49B	2.48B	9.75B	3.76B	2.86B	5.67B	5.00B	4.75B	5.00B	5.00B	11.50M	10.22B	10.18B	109.00M	26.71B	40.68B
Total equity	470.80M	450.10M	2.42B	3.00B	8.20B	9.26B	14.89B	15.35B	19.96B	20.75B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.74B	92.87B	103.01B	175.74B
Shareholders' equity	465.90M	446.20M	2.41B	2.99B	8.17B	9.12B	14.43B	14.29B	17.93B	18.47B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.75B	92.64B	99.93B	173.12B
Common equity, total	465.90M	446.20M	2.41B	2.99B	8.17B	9.12B	14.43B	14.29B	17.93B	18.47B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.75B	92.64B	99.93B	173.12B
Other common equity	156.30M	136.60M	328.50M	908.10M	273.00M	414.39M	506.85M	182.29M	-294.50M	47.80M	1.36B	1.43B	1.94B	2.51B	2.55B	2.63B	2.63B	1.13B	1.13B	1.15B
Total debt	72.50M	90.40M	234.70M	2.09B	7.10B	9.45B	20.87B	3.76B	25.74B	34.86B	5.00B	4.75B	37.03B	35.16B	37.15B	45.93B	51.96B	63.81B	105.36B	124.22B
Net debt	—	—	—	—	6.14B	7.96B	15.55B	—	11.80B	23.78B	-1.73B	-1.90B	28.26B	21.21B	11.46B	2.00B	4.99B	32.84B	58.27B	33.07B
Change in accounts receivable	-410.20M	-1.55B	-3.80B	-2.17B	-1.36B	-3.12B	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—
Change in other assets/liabilities	763.60M	1.21B	2.13B	83.50M	615.02M	1.30B	—	—	—	—	2.13B	-6.13B	1.29B	-13.34B	-7.89B	18.49B	-2.60B	9.53B	45.92B	56.27B
Sale of fixed assets & businesses	7.80M	300.00K	200.00K	22.60M	1.58M	1.17M	386.47M	1.26M	411.67M	20.40M	570.10M	18.50M	1.40M	5.90M	2.30M	30.00M	61.40M	59.80M	18.40M	43.80M
Purchase/sale of investments, net	0	0	0	0	-521.94M	2.84B	0	0	185.09M	659.50M	1.90B	-329.30M	-2.39B	-10.16B	-12.03B	-32.70B	1.19B	23.43B	-14.43B	-40.76B
Sale/maturity of investments	0	0	0	0	2.46B	2.84B	0	0	185.09M	659.50M	1.92B	661.10M	2.01B	158.20M	2.92B	151.40M	5.78B	29.44B	654.80M	884.60M
Purchase of investments	0	0	0	0	-2.98B	0	0	0	0	0	-25.00M	-990.40M	-4.40B	-10.32B	-14.96B	-32.85B	-4.59B	-6.01B	-15.09B	-41.65B
Other investing cash flow items, total	0	0	0	0	0	-91.76K	-32.17K	-2.93M	-6.61M	-600.00K	-4.70M	-2.23B	-9.60M	221.90M	-5.31B	-553.70M	-1.89B	1.78B	-323.90M	-1.67B
Issuance/retirement of debt, net	-309.00M	1.25B	1.35B	3.83B	532.40M	2.26B	11.42B	-4.08B	8.96B	9.02B	-981.40M	5.95B	-1.96B	2.65B	2.17B	9.51B	6.04B	12.28B	41.36B	18.50B
Issuance/retirement of long term debt	26.10M	17.90M	144.30M	2.46B	1.21B	-642.51M	7.90B	1.88B	-895.78M	2.81B	-1.97B	-307.30M	252.40M	0	0	5.00B	0	0	16.60B	13.40B
Issuance/retirement of short term debt	-335.10M	1.23B	1.20B	1.37B	-682.25M	2.90B	3.53B	-5.96B	9.86B	6.21B	985.40M	6.25B	-2.22B	2.65B	2.17B	4.51B	6.04B	12.28B	24.76B	5.10B
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	0	-378.60M	0	-287.90M	-151.05M	-279.40M	-314.33M	-234.06M	-312.24M	-466.30M	-480.10M	0	-100.00K	0	-100.00K	-100.00K	-100.00K	-100.00K	0	0
Other financing cash flow items, total	0	-100.00K	0	-100.00K	-25.67M	44.66M	-41.99M	-37.98M	1.40M	13.00M	0	-7.30M	19.40M	-2.70M	-1.40M	-400.00K	-900.00K	-1.90M	-400.00K	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Equity in earnings	0	0	0	0	0	0	0	0	0	0	163.40M	316.80M	-365.50M	139.50M	-851.20M	-1.16B	-1.89B	-407.30M	277.40M	-1.19B
Total assets	2.00B	4.48B	10.22B	14.52B	18.66B	24.19B	48.89B	49.73B	65.43B	77.82B	65.78B	71.81B	82.72B	80.93B	100.90B	162.45B	178.04B	231.05B	357.35B	554.66B
Total current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash and short term investments	185.10M	161.10M	86.30M	268.70M	955.00M	1.49B	5.32B	1.71B	13.94B	11.08B	6.73B	6.65B	8.77B	13.95B	25.69B	43.93B	46.98B	30.96B	47.09B	91.15B
Cash & equivalents	15.70M	103.50M	25.50M	129.30M	343.15M	205.71M	721.43M	573.44M	6.03B	10.64B	2.88B	2.80B	1.28B	1.54B	1.48B	2.70B	1.80B	7.15B	13.23B	15.03B
Short term investments	169.40M	57.60M	60.80M	139.40M	611.85M	1.28B	4.60B	1.13B	7.91B	446.90M	3.85B	3.85B	7.49B	12.41B	24.20B	41.23B	45.18B	23.81B	33.86B	76.12B
Total receivables, net	1.54B	3.10B	6.91B	9.10B	5.98B	11.92B	7.15B	6.00B	2.01B	7.82B	7.60B	13.12B	14.04B	14.95B	22.94B	25.96B	31.53B	31.01B	26.38B	32.09B
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	582.50M	814.00M	9.10B	15.85B	8.23B	8.24B	8.04B	7.86B	7.70B	8.17B
Other investments	0	0	0	0	2.08B	141.41M	4.63M	102.63M	1.05B	1.41B	3.37B	3.90B	100.00K	4.30M	6.90B	14.52B	7.29B	7.06B	7.15B	15.81B
Net property/plant/equipment	39.20M	44.40M	372.50M	392.00M	78.01M	129.58M	295.19M	443.33M	724.62M	846.50M	932.60M	945.60M	1.71B	2.27B	2.80B	3.92B	5.20B	8.26B	12.01B	12.46B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	3.00M	3.70M	3.80M	4.90M	2.73M	8.40M	31.00M	42.79M	36.82M	66.20M	1.22B	1.59B	6.41B	5.16B	3.49B	2.89B	3.08B	3.32B	3.06B	2.04B
Net intangible assets	0	0	0	0	200.30M	345.04M	354.66M	417.96M	530.74M	1.05B	292.40M	272.90M	254.50M	233.60M	235.70M	220.80M	203.70M	161.10M	166.30M	167.90M
Goodwill, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other intangibles, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other long term assets, total	0	0	0	0	737.95M	0	6.48B	5.57B	5.71B	3.63B	5.31B	4.51B	4.49B	5.61B	8.93B	14.09B	17.45B	19.67B	24.61B	55.69B
Short term debt	—	—	—	—	5.60B	6.97B	11.13B	—	22.88B	29.19B	—	—	32.03B	30.16B	37.14B	35.71B	41.78B	63.70B	78.65B	83.54B
Current portion of LT debt and capital leases	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term debt excl. current portion of LT debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	72.50M	90.40M	234.70M	2.09B	1.49B	2.48B	9.75B	3.76B	2.86B	5.67B	5.00B	4.75B	5.00B	5.00B	11.50M	10.22B	10.18B	109.00M	26.71B	40.68B
Long term debt excl. lease liabilities	72.50M	90.40M	234.70M	2.09B	1.49B	2.48B	9.75B	3.76B	2.86B	5.67B	5.00B	4.75B	5.00B	5.00B	11.50M	10.22B	10.18B	109.00M	26.71B	40.68B
Total equity	470.80M	450.10M	2.42B	3.00B	8.20B	9.26B	14.89B	15.35B	19.96B	20.75B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.74B	92.87B	103.01B	175.74B
Shareholders' equity	465.90M	446.20M	2.41B	2.99B	8.17B	9.12B	14.43B	14.29B	17.93B	18.47B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.75B	92.64B	99.93B	173.12B
Common equity, total	465.90M	446.20M	2.41B	2.99B	8.17B	9.12B	14.43B	14.29B	17.93B	18.47B	17.65B	20.04B	12.10B	24.69B	48.08B	83.20B	86.75B	92.64B	99.93B	173.12B
Other common equity	156.30M	136.60M	328.50M	908.10M	273.00M	414.39M	506.85M	182.29M	-294.50M	47.80M	1.36B	1.43B	1.94B	2.51B	2.55B	2.63B	2.63B	1.13B	1.13B	1.15B
Total debt	72.50M	90.40M	234.70M	2.09B	7.10B	9.45B	20.87B	3.76B	25.74B	34.86B	5.00B	4.75B	37.03B	35.16B	37.15B	45.93B	51.96B	63.81B	105.36B	124.22B
Net debt	—	—	—	—	6.14B	7.96B	15.55B	—	11.80B	23.78B	-1.73B	-1.90B	28.26B	21.21B	11.46B	2.00B	4.99B	32.84B	58.27B	33.07B
Change in accounts receivable	-410.20M	-1.55B	-3.80B	-2.17B	-1.36B	-3.12B	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—
Change in other assets/liabilities	763.60M	1.21B	2.13B	83.50M	615.02M	1.30B	—	—	—	—	2.13B	-6.13B	1.29B	-13.34B	-7.89B	18.49B	-2.60B	9.53B	45.92B	56.27B
Sale of fixed assets & businesses	7.80M	300.00K	200.00K	22.60M	1.58M	1.17M	386.47M	1.26M	411.67M	20.40M	570.10M	18.50M	1.40M	5.90M	2.30M	30.00M	61.40M	59.80M	18.40M	43.80M
Purchase/sale of investments, net	0	0	0	0	-521.94M	2.84B	0	0	185.09M	659.50M	1.90B	-329.30M	-2.39B	-10.16B	-12.03B	-32.70B	1.19B	23.43B	-14.43B	-40.76B
Sale/maturity of investments	0	0	0	0	2.46B	2.84B	0	0	185.09M	659.50M	1.92B	661.10M	2.01B	158.20M	2.92B	151.40M	5.78B	29.44B	654.80M	884.60M
Purchase of investments	0	0	0	0	-2.98B	0	0	0	0	0	-25.00M	-990.40M	-4.40B	-10.32B	-14.96B	-32.85B	-4.59B	-6.01B	-15.09B	-41.65B
Other investing cash flow items, total	0	0	0	0	0	-91.76K	-32.17K	-2.93M	-6.61M	-600.00K	-4.70M	-2.23B	-9.60M	221.90M	-5.31B	-553.70M	-1.89B	1.78B	-323.90M	-1.67B
Issuance/retirement of debt, net	-309.00M	1.25B	1.35B	3.83B	532.40M	2.26B	11.42B	-4.08B	8.96B	9.02B	-981.40M	5.95B	-1.96B	2.65B	2.17B	9.51B	6.04B	12.28B	41.36B	18.50B
Issuance/retirement of long term debt	26.10M	17.90M	144.30M	2.46B	1.21B	-642.51M	7.90B	1.88B	-895.78M	2.81B	-1.97B	-307.30M	252.40M	0	0	5.00B	0	0	16.60B	13.40B
Issuance/retirement of short term debt	-335.10M	1.23B	1.20B	1.37B	-682.25M	2.90B	3.53B	-5.96B	9.86B	6.21B	985.40M	6.25B	-2.22B	2.65B	2.17B	4.51B	6.04B	12.28B	24.76B	5.10B
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	0	-378.60M	0	-287.90M	-151.05M	-279.40M	-314.33M	-234.06M	-312.24M	-466.30M	-480.10M	0	-100.00K	0	-100.00K	-100.00K	-100.00K	-100.00K	0	0
Other financing cash flow items, total	0	-100.00K	0	-100.00K	-25.67M	44.66M	-41.99M	-37.98M	1.40M	13.00M	0	-7.30M	19.40M	-2.70M	-1.40M	-400.00K	-900.00K	-1.90M	-400.00K	0