Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Prestige Estates Projects Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 533274 | NSE: PRESTIGE

NSE BSE
1794.50
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1868.95
  •  1878.55
  •  1760.00
  •  1863.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2860828
  •  51534.44
  •  2074.80
  •  967.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 77,173.94
  • 113.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 82,463.14
  • 0.10%
  • 4.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.94%
  • 0.38%
  • 2.56%
  • FII
  • DII
  • Others
  • 19.12%
  • 14.85%
  • 2.15%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.70
  • -0.62
  • 7.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 1.18
  • 10.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.28
  • 28.08
  • 6.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.90
  • 22.57
  • 21.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 2.75
  • 3.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.85
  • 11.33
  • 13.28

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
34.28
24.84
34.68
48.74
P/E Ratio
47.53
65.61
46.99
33.43
Revenue
7803
10817
12958
16076
EBITDA
2498
3185
3941
4958
Net Income
1374
1091
1523
2126
ROA
3.2
3.2
3.3
3.3
P/Bk Ratio
5.79
4.09
3.78
3.31
ROE
12.92
7.63
8.34
11.22
FCFF
-1531.8
127.78
74.07
293
FCFF Yield
-1.82
0.15
0.09
0.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2,304.40
2,236.40
3.04%
1,862.10
1,680.90
10.78%
2,164.00
2,631.80
-17.77%
1,795.80
2,317.00
-22.49%
Expenses
1,673.10
1,643.90
1.78%
1,065.80
1,154.20
-7.66%
1,336.30
1,950.00
-31.47%
1,244.30
1,742.80
-28.60%
EBITDA
631.30
592.50
6.55%
796.30
526.70
51.19%
827.70
681.80
21.40%
551.50
574.20
-3.95%
EBIDTM
27.40%
26.49%
42.76%
31.33%
38.25%
25.91%
30.71%
24.78%
Other Income
119.40
1,019.60
-88.29%
162.40
285.40
-43.10%
68.50
306.20
-77.63%
174.70
30.50
472.79%
Interest
356.50
263.90
35.09%
346.10
238.20
45.30%
423.80
234.70
80.57%
293.20
200.90
45.94%
Depreciation
200.40
174.10
15.11%
190.50
165.50
15.11%
197.20
167.90
17.45%
179.70
169.80
5.83%
PBT
193.80
1,174.10
-83.49%
422.10
408.40
3.35%
275.20
597.30
-53.93%
253.30
234.00
8.25%
Tax
-51.90
256.40
-
102.30
86.30
18.54%
78.60
115.00
-31.65%
72.30
70.40
2.70%
PAT
245.70
917.70
-73.23%
319.80
322.10
-0.71%
196.60
482.30
-59.24%
181.00
163.60
10.64%
PATM
10.66%
41.03%
17.17%
19.16%
9.09%
18.33%
10.08%
7.06%
EPS
4.46
21.22
-78.98%
5.80
6.66
-12.91%
3.49
11.68
-70.12%
2.90
3.19
-9.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,126.30
7,877.10
8,315.00
6,389.50
7,241.90
8,124.80
5,171.90
5,498.60
4,774.50
5,531.00
3,419.76
Net Sales Growth
-8.34%
-5.27%
30.14%
-11.77%
-10.87%
57.10%
-5.94%
15.17%
-13.68%
61.74%
 
Cost Of Goods Sold
-3,284.90
-1,230.30
830.50
1,354.10
2,633.50
2,123.70
3.30
563.00
15.20
44.90
-1,802.38
Gross Profit
11,411.20
9,107.40
7,484.50
5,035.40
4,608.40
6,001.10
5,168.60
4,935.60
4,759.30
5,486.10
5,222.14
GP Margin
140.42%
115.62%
90.01%
78.81%
63.64%
73.86%
99.94%
89.76%
99.68%
99.19%
152.70%
Total Expenditure
5,319.50
5,378.70
6,228.70
4,856.00
5,283.60
5,768.80
3,718.10
4,221.60
3,854.70
4,464.80
2,425.90
Power & Fuel Cost
-
185.50
93.60
44.90
63.80
114.30
115.80
59.90
42.80
40.70
31.35
% Of Sales
-
2.35%
1.13%
0.70%
0.88%
1.41%
2.24%
1.09%
0.90%
0.74%
0.92%
Employee Cost
-
746.70
603.40
451.00
420.30
460.10
398.60
295.80
293.30
203.00
229.03
% Of Sales
-
9.48%
7.26%
7.06%
5.80%
5.66%
7.71%
5.38%
6.14%
3.67%
6.70%
Manufacturing Exp.
-
4,163.60
3,414.10
1,911.70
1,579.70
2,084.00
2,227.70
2,370.80
3,308.90
3,937.00
3,822.32
% Of Sales
-
52.86%
41.06%
29.92%
21.81%
25.65%
43.07%
43.12%
69.30%
71.18%
111.77%
General & Admin Exp.
-
1,150.30
918.20
825.50
392.40
712.80
802.70
790.90
72.80
62.50
59.52
% Of Sales
-
14.60%
11.04%
12.92%
5.42%
8.77%
15.52%
14.38%
1.52%
1.13%
1.74%
Selling & Distn. Exp.
-
266.60
315.50
246.10
141.80
212.90
136.60
119.20
105.00
144.90
75.80
% Of Sales
-
3.38%
3.79%
3.85%
1.96%
2.62%
2.64%
2.17%
2.20%
2.62%
2.22%
Miscellaneous Exp.
-
96.30
53.40
22.70
52.10
61.00
33.40
22.00
16.70
31.80
75.80
% Of Sales
-
1.22%
0.64%
0.36%
0.72%
0.75%
0.65%
0.40%
0.35%
0.57%
0.30%
EBITDA
2,806.80
2,498.40
2,086.30
1,533.50
1,958.30
2,356.00
1,453.80
1,277.00
919.80
1,066.20
993.86
EBITDA Margin
34.54%
31.72%
25.09%
24.00%
27.04%
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
Other Income
525.00
1,548.20
457.00
210.70
243.50
118.50
112.20
67.90
87.20
283.10
98.64
Interest
1,419.60
1,219.10
806.60
555.30
979.30
1,023.30
722.80
565.70
316.00
346.20
321.36
Depreciation
767.80
716.50
647.10
471.00
592.60
666.70
322.90
154.70
163.70
127.40
139.70
PBT
1,144.40
2,111.00
1,089.60
717.90
629.90
784.50
520.30
624.50
527.30
875.70
631.44
Tax
201.30
493.60
347.50
294.50
519.30
278.30
198.50
213.50
166.00
229.10
264.69
Tax Rate
17.59%
23.38%
24.87%
19.30%
15.17%
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
PAT
943.10
1,374.10
941.80
1,150.00
2,782.30
398.70
384.90
357.70
252.80
603.10
331.63
PAT before Minority Interest
682.00
1,628.70
1,066.80
1,214.80
2,878.20
544.20
411.20
411.00
361.30
646.60
366.75
Minority Interest
-261.10
-254.60
-125.00
-64.80
-95.90
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
PAT Margin
11.61%
17.44%
11.33%
18.00%
38.42%
4.91%
7.44%
6.51%
5.29%
10.90%
9.70%
PAT Growth
-49.99%
45.90%
-18.10%
-58.67%
597.84%
3.59%
7.60%
41.50%
-58.08%
81.86%
 
EPS
21.90
31.90
21.87
26.70
64.60
9.26
8.94
8.31
5.87
14.00
7.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
11,288.80
9,975.30
9,094.60
8,001.40
5,360.20
4,226.60
4,732.70
4,414.80
4,199.90
3,820.60
Share Capital
400.90
400.90
400.90
400.90
400.90
375.00
375.00
375.00
375.00
375.00
Total Reserves
10,887.90
9,574.40
8,693.70
7,600.50
4,959.30
3,851.60
4,357.70
4,039.80
3,824.90
3,445.60
Non-Current Liabilities
6,390.70
4,298.90
4,432.20
2,772.40
6,965.70
4,521.50
4,334.90
3,849.50
3,510.30
1,922.62
Secured Loans
4,373.80
3,229.30
3,660.00
2,271.20
6,218.00
4,719.40
3,974.30
3,500.20
3,081.00
1,680.62
Unsecured Loans
180.70
180.70
342.90
142.60
0.00
0.00
0.00
0.00
31.30
51.19
Long Term Provisions
44.40
36.30
31.10
28.30
33.70
23.10
16.10
12.10
6.20
9.00
Current Liabilities
29,698.20
21,467.30
15,878.30
13,574.00
16,653.30
19,200.70
9,604.90
8,363.20
8,522.80
6,214.16
Trade Payables
1,657.40
1,451.40
980.00
1,082.00
1,224.90
1,253.00
1,354.20
923.00
912.60
721.08
Other Current Liabilities
20,818.90
15,521.90
11,781.90
10,710.00
12,507.60
14,173.30
5,144.90
5,065.60
5,227.70
3,130.75
Short Term Borrowings
6,458.40
3,943.20
2,298.10
1,197.40
2,408.90
3,491.40
2,933.50
2,140.80
2,124.10
2,136.63
Short Term Provisions
763.50
550.80
818.30
584.60
511.90
283.00
172.30
233.80
258.40
225.70
Total Liabilities
47,889.90
36,024.70
29,857.40
24,767.60
29,207.60
28,060.80
18,902.50
16,830.20
16,459.60
12,354.86
Net Block
2,808.10
2,553.30
2,672.10
1,980.50
8,985.60
6,732.40
5,134.80
3,622.30
3,714.50
3,010.05
Gross Block
4,075.00
3,594.20
3,486.00
2,627.90
10,646.10
7,645.50
5,606.10
3,939.50
3,868.30
3,689.79
Accumulated Depreciation
1,266.90
1,040.90
813.90
647.40
1,660.50
913.10
471.30
317.20
153.80
679.74
Non Current Assets
12,548.80
12,066.50
10,286.10
9,078.30
14,140.00
10,954.80
9,859.50
7,339.50
6,515.70
5,123.52
Capital Work in Progress
2,137.20
2,398.70
1,724.60
2,739.60
2,143.10
1,645.00
2,508.10
1,795.20
981.90
775.57
Non Current Investment
437.40
1,021.40
771.90
906.70
788.80
777.90
423.50
344.80
289.80
108.73
Long Term Loans & Adv.
1,205.40
1,755.30
1,846.40
1,597.00
2,211.20
1,761.90
1,676.90
1,522.60
1,491.90
1,176.03
Other Non Current Assets
99.60
110.60
85.50
54.60
11.30
37.60
116.20
54.60
37.60
53.14
Current Assets
35,341.10
23,958.20
19,571.30
15,581.50
15,067.60
17,106.00
9,043.00
9,490.70
9,943.90
7,231.34
Current Investments
841.20
1.40
0.50
0.50
0.50
0.50
11.10
10.30
223.10
169.98
Inventories
24,156.20
14,367.10
11,566.70
9,580.50
11,375.00
13,150.10
5,712.70
6,691.90
6,714.80
4,259.85
Sundry Debtors
1,234.00
1,328.60
1,419.60
1,374.00
1,476.50
1,654.40
964.50
1,005.70
1,142.60
884.02
Cash & Bank
2,558.20
1,814.60
2,171.20
2,401.20
950.80
712.30
738.50
386.40
460.40
536.79
Other Current Assets
6,551.50
444.10
243.60
188.30
1,264.80
1,588.70
1,616.20
1,396.40
1,403.00
1,380.70
Short Term Loans & Adv.
5,877.60
6,002.40
4,169.70
2,037.00
1,099.30
1,335.50
1,532.90
1,270.80
1,265.90
1,234.73
Net Current Assets
5,642.90
2,490.90
3,693.00
2,007.50
-1,585.70
-2,094.70
-561.90
1,127.50
1,421.10
1,017.18
Total Assets
47,889.90
36,024.70
29,857.40
24,659.80
29,207.60
28,060.80
18,902.50
16,830.20
16,459.60
12,354.86

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,297.30
1,539.50
2,139.90
1,839.40
2,226.30
762.10
1,071.60
514.10
435.10
-477.96
PBT
2,122.30
1,414.30
1,509.30
3,397.50
826.90
640.40
638.10
539.40
882.40
631.44
Adjustment
429.70
695.80
52.60
-1,405.70
1,559.40
835.10
651.50
395.20
215.60
372.04
Changes in Working Capital
-838.30
-241.80
814.10
54.50
143.30
-480.40
66.40
-96.70
-336.50
-1,224.96
Cash after chg. in Working capital
1,713.70
1,868.30
2,376.00
2,046.30
2,529.60
995.10
1,356.00
837.90
761.50
-221.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-416.40
-328.80
-236.10
-206.90
-303.30
-233.00
-284.40
-323.80
-326.40
-256.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,548.20
-2,756.10
-4,045.40
493.90
-2,349.60
-627.60
-2,005.40
-521.80
-736.70
-432.74
Net Fixed Assets
-67.10
211.00
237.90
2,111.70
-1,725.30
-353.00
-694.40
325.20
85.89
-196.90
Net Investments
133.80
-59.50
-5.60
1,692.70
-1,354.70
-524.70
-512.60
462.30
-88.68
-32.15
Others
-2,614.90
-2,907.60
-4,277.70
-3,310.50
730.40
250.10
-798.40
-1,309.30
-733.91
-203.69
Cash from Financing Activity
1,969.20
545.50
1,598.40
-634.40
252.00
87.00
959.60
-79.70
225.10
1,104.15
Net Cash Inflow / Outflow
718.30
-671.10
-307.10
1,698.90
128.70
221.50
25.80
-87.40
-76.50
193.45
Opening Cash & Equivalents
1,456.40
2,068.50
2,346.00
785.70
653.00
353.20
327.10
414.50
464.60
284.94
Closing Cash & Equivalent
2,267.90
1,456.40
2,068.50
2,346.00
785.70
653.00
353.20
327.10
414.50
484.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
281.59
248.82
226.85
199.59
133.70
112.71
126.21
117.73
112.00
101.88
ROA
3.88%
3.24%
4.45%
10.66%
1.90%
1.75%
2.30%
2.17%
4.49%
3.38%
ROE
15.32%
11.19%
14.21%
43.08%
11.35%
9.18%
8.99%
8.39%
16.12%
10.79%
ROCE
16.36%
13.18%
14.97%
32.89%
13.50%
10.72%
10.67%
8.55%
13.99%
13.59%
Fixed Asset Turnover
2.06
2.36
2.09
2.39
0.89
0.78
1.15
1.22
1.46
1.04
Receivable days
59.10
60.07
79.79
71.83
70.33
92.41
65.39
82.12
66.87
85.91
Inventory Days
888.37
566.90
604.02
528.09
550.89
665.61
411.71
512.46
362.12
362.68
Payable days
-461.15
534.29
277.91
159.87
72.70
-64.35
102.38
79.03
131.33
90.58
Cash Conversion Cycle
1408.62
92.68
405.90
440.06
548.51
822.37
374.72
515.55
297.66
358.01
Total Debt/Equity
1.02
0.81
0.72
0.50
1.73
2.01
1.57
1.30
1.28
1.07
Interest Cover
2.74
2.75
3.72
4.47
1.80
1.84
2.10
2.67
3.53
2.96

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Prestige Estates to launch housing projects worth Rs 52,000 crore by March 2025
    18th Nov 2024, 11:08 AM

    Prestige Group has completed 302 projects spanning a developable area of 193 million sq ft as of September 2024

    Read More
  • Prestige Group acquires 22,135 sq. meters of land in Mira Bhayandar Municipal Corporation
    15th Nov 2024, 11:29 AM

    The acquired land will be planned for residential development spanning approximately 1 million square feet of carpet area

    Read More
  • Prestige EstatesProj - Quarterly Results
    29th Oct 2024, 20:04 PM

    Read More
  • Prestige Group acquires around 17.45 acres prime land in Bengaluru
    29th Oct 2024, 10:41 AM

    The cost of acquisition is around Rs 462 crore

    Read More
  • Prestige Estates Projects executes agreements for acquiring additional stake in various arms
    24th Oct 2024, 10:30 AM

    The said acquisitions are expected to be completed by October 31, 2024

    Read More
  • Prestige Estates logs 43% fall in sales in Q2FY25
    18th Oct 2024, 11:56 AM

    1,366 units were sold during Q2FY25, bringing the total units sold during H1FY25 to 2,730

    Read More
  • Prestige Group launches residential project ‘Prestige Pine Forest’ in Whitefield
    26th Sep 2024, 09:30 AM

    This development is designed to offer an unparalleled living experience, enhanced by meticulously planned green spaces and exceptional amenities

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.