Sobha Ltd

NSE: SOBHA BSE: 532784

₹1193.40

-11.70 (0.97%)

Mon, 19 Oct 2026, 10:02 am

MTF 5xInvest in Sobha Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)12680.45

PE Ratio55.34

Dividend0.51

Finance

Real Estate Development

24.5K

Sobha Financials

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
Total revenue	5.62B	11.14B	13.56B	9.32B	10.79B	14.11B	14.05B	18.60B	21.69B	24.33B	19.38B	22.29B	27.83B	34.42B	37.54B	21.10B	25.22B	32.62B	30.35B	40.35B
Gross profit	984.66M	7.94B	3.58B	2.41B	3.31B	3.94B	5.68B	6.42B	7.46B	7.40B	5.87B	5.80B	7.47B	9.35B	13.46B	8.59B	7.16B	6.70B	5.73B	7.18B
Operating expenses (excl. COGS)	—	-5.63B	—	—	-731.92M	-1.06B	-1.40B	-1.57B	-2.16B	-2.02B	-1.90B	-2.09B	-2.67B	-3.06B	-2.83B	-2.54B	-2.72B	-3.78B	-4.04B	-4.82B
Selling/general/admin expenses, total	—	—	—	—	-731.92M	-760.67M	-1.37B	-1.49B	-2.06B	-1.95B	-1.82B	-1.97B	-2.40B	-2.78B	-2.67B	-2.43B	-2.53B	-3.35B	-3.77B	-4.46B
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	-731.92M	-760.67M	-1.37B	-1.49B	-2.06B	-1.95B	-1.82B	-1.97B	-2.40B	-2.78B	-2.67B	-2.43B	-2.53B	-3.35B	-3.77B	-4.46B
Other operating expenses, total	—	-5.63B	—	—	—	-297.56M	-27.43M	-84.68M	-100.68M	-73.38M	-78.90M	-121.91M	-272.13M	-283.71M	-157.02M	-106.89M	-193.78M	-430.09M	-264.62M	-363.48M
Operating income	—	2.31B	—	—	—	2.88B	4.28B	4.85B	5.30B	5.37B	3.97B	3.71B	4.80B	6.28B	10.63B	6.06B	4.44B	2.92B	1.69B	2.36B
Non-operating income, total	-208.34M	-451.89M	-561.67M	-990.38M	-624.78M	-369.01M	-1.10B	-1.61B	-1.59B	-1.66B	-1.43B	-1.13B	-1.63B	-1.80B	-6.30B	-5.30B	-2.08B	-1.47B	-946.36M	-1.03B
Interest expense, net of interest capitalized	-219.38M	-517.80M	-579.70M	-1.00B	-632.69M	-364.82M	-1.05B	-1.61B	-1.62B	-1.88B	-1.64B	-1.50B	-1.98B	-2.36B	-6.82B	-6.01B	-2.97B	-2.30B	-2.28B	-1.74B
Interest capitalized	0	0	897.02M	1.73B	1.72B	1.37B	836.46M	317.51M	296.59M	611.30M	1.19B	1.24B	731.96M	0	0	0	0	0	2.03B	1.68B
Non-operating income, excl. interest expenses	11.04M	65.91M	18.03M	12.56M	7.91M	-4.19M	-28.59M	-200.00K	32.86M	227.18M	209.02M	361.87M	351.92M	561.25M	519.97M	708.26M	887.69M	513.34M	1.17B	854.97M
Non-operating interest income	11.04M	37.07M	18.03M	12.56M	7.91M	15.66M	35.46M	28.33M	31.16M	62.65M	226.20M	314.64M	331.40M	26.41M	102.44M	112.46M	30.10M	100.90M	372.15M	765.55M
Miscellaneous non-operating expense	—	28.84M	—	—	—	-19.85M	-64.05M	-28.53M	1.70M	164.53M	-17.18M	-82.02M	20.52M	534.84M	417.53M	595.80M	857.59M	412.44M	794.07M	89.42M
Unusual income/expense	—	—	—	—	—	—	-26.70M	—	—	—	—	—	—	0	0	0	6.00M	319.80M	169.05M	-146.87M
Pretax income	1.08B	1.86B	2.79B	1.50B	1.66B	2.51B	3.18B	3.24B	3.70B	3.72B	2.54B	2.58B	3.17B	4.48B	4.33B	751.85M	2.37B	1.45B	742.32M	1.33B
Taxes	-188.53M	-245.68M	-476.87M	-397.89M	-274.76M	-668.56M	-1.08B	-1.07B	-1.37B	-1.28B	-1.19B	-970.22M	-1.00B	-1.51B	-1.51B	-129.09M	-634.35M	-407.70M	-251.14M	-383.15M
Non-controlling/minority interest	0	0	-27.74M	-21.23M	-42.15M	-32.90M	-40.99M	1.20M	13.55M	-59.29M	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	-160.00K	0	-300.00K	0	0	0	0	0	0	—	—	—	—	0	0	0	0	0	0	0
Net income before discontinued operations	892.30M	1.62B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Net income	892.30M	1.62B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	6.97M	5.43M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	885.33M	1.61B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	—	2.56B	—	—	—	3.16B	4.67B	5.44B	5.99B	6.10B	4.56B	4.35B	5.34B	6.91B	11.35B	6.85B	5.05B	3.48B	2.33B	3.26B
EBIT	—	2.31B	—	—	—	2.88B	4.28B	4.85B	5.30B	5.37B	3.97B	3.71B	4.80B	6.28B	10.63B	6.06B	4.44B	2.92B	1.69B	2.36B
Total operating expenses	—	-8.83B	—	—	—	-11.23B	-9.77B	-13.75B	-16.40B	-18.96B	-15.42B	-18.58B	-23.03B	-28.14B	-26.91B	-15.04B	-20.77B	-29.71B	-28.66B	-37.99B
Prepaid expenses	405.35M	11.06B	68.95M	840.00K	1.38M	1.75M	74.89M	91.63M	102.06M	98.35M	288.11M	58.20M	119.03M	185.88M	212.10M	345.08M	717.48M	1.02B	1.63B	1.89B
Deferred income, current	—	—	—	—	—	—	—	—	8.59B	7.80B	7.56B	8.85B	11.26B	41.89B	39.14B	43.03B	52.96B	64.88B	78.58B	100.33B
Capital and operating lease obligations	0	89.20M	28.66M	—	82.29M	28.32M	225.24M	148.02M	6.41M	0	190.00K	190.00K	190.00K	60.64M	60.64M	67.97M	204.77M	204.77M	213.44M	409.62M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	22.62M	34.87M	—	—	—	—	409.52M	709.46M	1.08B	1.70B	2.27B	2.28B	2.52B	74.00M	311.33M	341.75M	327.26M	473.59M	317.46M	290.45M
Deferred income, non-current	0	0	—	—	—	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	227.74M	248.97M	291.12M	324.02M	355.32M	101.80M	88.25M	147.53M	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	0	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-144.81M	-6.93M	-405.20M	-473.86M	-72.43M	-245.46M	-293.98M	-489.99M	-686.26M	-802.54M	-826.85M	-232.08M	-289.69M	-800.15M	-800.21M	-664.11M	-332.01M	-285.32M	-284.54M	-302.70M
Preferred dividends paid	-144.81M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Sobha Financials

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
Total revenue	5.62B	11.14B	13.56B	9.32B	10.79B	14.11B	14.05B	18.60B	21.69B	24.33B	19.38B	22.29B	27.83B	34.42B	37.54B	21.10B	25.22B	32.62B	30.35B	40.35B
Gross profit	984.66M	7.94B	3.58B	2.41B	3.31B	3.94B	5.68B	6.42B	7.46B	7.40B	5.87B	5.80B	7.47B	9.35B	13.46B	8.59B	7.16B	6.70B	5.73B	7.18B
Operating expenses (excl. COGS)	—	-5.63B	—	—	-731.92M	-1.06B	-1.40B	-1.57B	-2.16B	-2.02B	-1.90B	-2.09B	-2.67B	-3.06B	-2.83B	-2.54B	-2.72B	-3.78B	-4.04B	-4.82B
Selling/general/admin expenses, total	—	—	—	—	-731.92M	-760.67M	-1.37B	-1.49B	-2.06B	-1.95B	-1.82B	-1.97B	-2.40B	-2.78B	-2.67B	-2.43B	-2.53B	-3.35B	-3.77B	-4.46B
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	-731.92M	-760.67M	-1.37B	-1.49B	-2.06B	-1.95B	-1.82B	-1.97B	-2.40B	-2.78B	-2.67B	-2.43B	-2.53B	-3.35B	-3.77B	-4.46B
Other operating expenses, total	—	-5.63B	—	—	—	-297.56M	-27.43M	-84.68M	-100.68M	-73.38M	-78.90M	-121.91M	-272.13M	-283.71M	-157.02M	-106.89M	-193.78M	-430.09M	-264.62M	-363.48M
Operating income	—	2.31B	—	—	—	2.88B	4.28B	4.85B	5.30B	5.37B	3.97B	3.71B	4.80B	6.28B	10.63B	6.06B	4.44B	2.92B	1.69B	2.36B
Non-operating income, total	-208.34M	-451.89M	-561.67M	-990.38M	-624.78M	-369.01M	-1.10B	-1.61B	-1.59B	-1.66B	-1.43B	-1.13B	-1.63B	-1.80B	-6.30B	-5.30B	-2.08B	-1.47B	-946.36M	-1.03B
Interest expense, net of interest capitalized	-219.38M	-517.80M	-579.70M	-1.00B	-632.69M	-364.82M	-1.05B	-1.61B	-1.62B	-1.88B	-1.64B	-1.50B	-1.98B	-2.36B	-6.82B	-6.01B	-2.97B	-2.30B	-2.28B	-1.74B
Interest capitalized	0	0	897.02M	1.73B	1.72B	1.37B	836.46M	317.51M	296.59M	611.30M	1.19B	1.24B	731.96M	0	0	0	0	0	2.03B	1.68B
Non-operating income, excl. interest expenses	11.04M	65.91M	18.03M	12.56M	7.91M	-4.19M	-28.59M	-200.00K	32.86M	227.18M	209.02M	361.87M	351.92M	561.25M	519.97M	708.26M	887.69M	513.34M	1.17B	854.97M
Non-operating interest income	11.04M	37.07M	18.03M	12.56M	7.91M	15.66M	35.46M	28.33M	31.16M	62.65M	226.20M	314.64M	331.40M	26.41M	102.44M	112.46M	30.10M	100.90M	372.15M	765.55M
Miscellaneous non-operating expense	—	28.84M	—	—	—	-19.85M	-64.05M	-28.53M	1.70M	164.53M	-17.18M	-82.02M	20.52M	534.84M	417.53M	595.80M	857.59M	412.44M	794.07M	89.42M
Unusual income/expense	—	—	—	—	—	—	-26.70M	—	—	—	—	—	—	0	0	0	6.00M	319.80M	169.05M	-146.87M
Pretax income	1.08B	1.86B	2.79B	1.50B	1.66B	2.51B	3.18B	3.24B	3.70B	3.72B	2.54B	2.58B	3.17B	4.48B	4.33B	751.85M	2.37B	1.45B	742.32M	1.33B
Taxes	-188.53M	-245.68M	-476.87M	-397.89M	-274.76M	-668.56M	-1.08B	-1.07B	-1.37B	-1.28B	-1.19B	-970.22M	-1.00B	-1.51B	-1.51B	-129.09M	-634.35M	-407.70M	-251.14M	-383.15M
Non-controlling/minority interest	0	0	-27.74M	-21.23M	-42.15M	-32.90M	-40.99M	1.20M	13.55M	-59.29M	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	-160.00K	0	-300.00K	0	0	0	0	0	0	—	—	—	—	0	0	0	0	0	0	0
Net income before discontinued operations	892.30M	1.62B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Net income	892.30M	1.62B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	6.97M	5.43M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	885.33M	1.61B	2.28B	1.08B	1.34B	1.81B	2.06B	2.17B	2.35B	2.38B	1.38B	1.61B	2.17B	2.97B	2.82B	622.76M	1.73B	1.04B	491.13M	946.86M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	—	2.56B	—	—	—	3.16B	4.67B	5.44B	5.99B	6.10B	4.56B	4.35B	5.34B	6.91B	11.35B	6.85B	5.05B	3.48B	2.33B	3.26B
EBIT	—	2.31B	—	—	—	2.88B	4.28B	4.85B	5.30B	5.37B	3.97B	3.71B	4.80B	6.28B	10.63B	6.06B	4.44B	2.92B	1.69B	2.36B
Total operating expenses	—	-8.83B	—	—	—	-11.23B	-9.77B	-13.75B	-16.40B	-18.96B	-15.42B	-18.58B	-23.03B	-28.14B	-26.91B	-15.04B	-20.77B	-29.71B	-28.66B	-37.99B
Prepaid expenses	405.35M	11.06B	68.95M	840.00K	1.38M	1.75M	74.89M	91.63M	102.06M	98.35M	288.11M	58.20M	119.03M	185.88M	212.10M	345.08M	717.48M	1.02B	1.63B	1.89B
Deferred income, current	—	—	—	—	—	—	—	—	8.59B	7.80B	7.56B	8.85B	11.26B	41.89B	39.14B	43.03B	52.96B	64.88B	78.58B	100.33B
Capital and operating lease obligations	0	89.20M	28.66M	—	82.29M	28.32M	225.24M	148.02M	6.41M	0	190.00K	190.00K	190.00K	60.64M	60.64M	67.97M	204.77M	204.77M	213.44M	409.62M
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	22.62M	34.87M	—	—	—	—	409.52M	709.46M	1.08B	1.70B	2.27B	2.28B	2.52B	74.00M	311.33M	341.75M	327.26M	473.59M	317.46M	290.45M
Deferred income, non-current	0	0	—	—	—	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	227.74M	248.97M	291.12M	324.02M	355.32M	101.80M	88.25M	147.53M	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	0	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-144.81M	-6.93M	-405.20M	-473.86M	-72.43M	-245.46M	-293.98M	-489.99M	-686.26M	-802.54M	-826.85M	-232.08M	-289.69M	-800.15M	-800.21M	-664.11M	-332.01M	-285.32M	-284.54M	-302.70M
Preferred dividends paid	-144.81M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0