Академический Документы
Профессиональный Документы
Культура Документы
In Crores
Enterprise Value
Year-2
Year-3
Year-4
Country Homes
178
203
231
Sohna Township
Gurgaon Township
Faridabad Township
386
646
564
440
736
643
502
839
733
572
957
835
108
157
134
127
455
124
179
153
144
519
141
204
174
164
592
161
232
198
187
674
Commercial - DIAL-II
818
932
1,063
1,212
598
681
777
1,010
4,170
4,754
5,420
6,039
Total
Year-5
Enterprise Value
US$ in millions
Year-4
Year-5
Year-2
Year-3
40
45
51
Sohna Township
Gurgaon Township
Faridabad Township
86
144
125
98
164
143
111
187
163
127
213
186
24
35
30
28
101
27
40
34
32
115
31
45
39
37
131
36
52
44
42
150
Commercial - DIAL-II
182
207
236
269
133
151
173
224
Total
927
1,056
1,204
1,342
Country Homes
Affordable Homes
2011-12
2012-13
Revenue
Dev cost/Land cost
Mkt and Oh 8%
0
2013-14
2014-15
2015-16
2016-17
2017-18
2018-19
2019-20
TOTAL
147
114
12
516
397
41
959
738
77
1,548
1,192
124
1,370
1,040
110
1,191
888
95
938
679
75
348
224
28
7,017
5,272
561
21
78
144
220
208
184
96
1,184
0
777
232
475
534
1,010
681
598