Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Construction - Real Estate

Rating :
64/99

BSE: 533274 | NSE: PRESTIGE

264.70
4.05 (1.55%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  262.95
  •  268.50
  •  258.35
  •  260.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  150939
  •  399.54
  •  289.95
  •  163.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,776.25
  • 25.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,453.25
  • 0.46%
  • 2.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 0.29%
  • 0.75%
  • FII
  • DII
  • Others
  • 0%
  • 3.85%
  • 25.11%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.44
  • 16.62
  • -0.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.83
  • 8.72
  • 0.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.92
  • 2.43
  • -15.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.30
  • 26.69
  • 26.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.04
  • 2.15
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 12.78
  • 13.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
1,077.60
1,272.30
-15.30%
1,322.50
1,098.10
20.44%
861.30
1,279.60
-32.69%
1,848.60
1,443.80
28.04%
Expenses
733.90
968.60
-24.23%
956.50
810.90
17.96%
605.10
966.40
-37.39%
1,514.40
1,172.20
29.19%
EBITDA
343.70
303.70
13.17%
366.00
287.20
27.44%
256.20
313.20
-18.20%
334.20
271.60
23.05%
EBIDTM
31.89%
23.87%
27.67%
26.15%
29.75%
24.48%
18.08%
18.81%
Other Income
25.50
17.90
42.46%
40.30
14.80
172.30%
31.40
22.20
41.44%
13.00
19.50
-33.33%
Interest
179.20
136.10
31.67%
187.00
133.30
40.29%
158.30
131.00
20.84%
126.60
87.00
45.52%
Depreciation
87.00
40.50
114.81%
75.90
37.90
100.26%
58.20
37.60
54.79%
38.70
39.00
-0.77%
PBT
103.00
145.00
-28.97%
143.40
130.80
9.63%
160.50
166.80
-3.78%
181.90
165.10
10.18%
Tax
41.90
46.80
-10.47%
50.60
44.70
13.20%
37.60
53.30
-29.46%
68.70
55.40
24.01%
PAT
61.10
98.20
-37.78%
92.80
86.10
7.78%
122.90
113.50
8.28%
113.20
109.70
3.19%
PATM
5.67%
7.72%
7.02%
7.84%
14.27%
8.87%
6.12%
7.60%
EPS
1.55
2.38
-34.87%
2.58
2.16
19.44%
3.24
2.50
29.60%
2.86
2.35
21.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
5,110.00
5,498.60
4,774.50
5,531.00
3,419.76
2,549.19
1,947.60
1,052.25
1,543.11
1,024.44
856.23
Net Sales Growth
0.32%
15.17%
-13.68%
61.74%
34.15%
30.89%
85.09%
-31.81%
50.63%
19.65%
 
Cost Of Goods Sold
-914.00
275.40
15.20
44.90
-1,802.38
-795.35
-388.10
-149.83
-4.71
-300.30
0.00
Gross Profit
6,024.00
5,223.20
4,759.30
5,486.10
5,222.14
3,344.54
2,335.70
1,202.08
1,547.82
1,324.74
856.23
GP Margin
117.89%
94.99%
99.68%
99.19%
152.70%
131.20%
119.93%
114.24%
100.31%
129.31%
100%
Total Expenditure
3,809.90
4,404.60
3,854.70
4,464.80
2,425.90
1,828.86
1,368.49
755.62
1,169.26
801.00
704.39
Power & Fuel Cost
-
52.90
42.80
40.70
31.35
26.86
7.10
6.66
7.18
6.29
0.00
% Of Sales
-
0.96%
0.90%
0.74%
0.92%
1.05%
0.36%
0.63%
0.47%
0.61%
0%
Employee Cost
-
295.20
293.30
203.00
229.03
160.97
144.39
89.44
54.81
49.04
24.30
% Of Sales
-
5.37%
6.14%
3.67%
6.70%
6.31%
7.41%
8.50%
3.55%
4.79%
2.84%
Manufacturing Exp.
-
3,555.10
3,308.90
3,937.00
3,822.32
2,312.29
1,542.03
743.52
1,048.82
1,008.29
535.18
% Of Sales
-
64.65%
69.30%
71.18%
111.77%
90.71%
79.18%
70.66%
67.97%
98.42%
62.50%
General & Admin Exp.
-
88.40
72.60
62.20
59.52
31.19
26.53
25.48
27.22
21.52
37.62
% Of Sales
-
1.61%
1.52%
1.12%
1.74%
1.22%
1.36%
2.42%
1.76%
2.10%
4.39%
Selling & Distn. Exp.
-
119.20
105.00
144.90
75.80
62.33
30.91
36.43
30.91
11.09
9.99
% Of Sales
-
2.17%
2.20%
2.62%
2.22%
2.45%
1.59%
3.46%
2.00%
1.08%
1.17%
Miscellaneous Exp.
-
18.40
16.90
32.10
10.26
30.57
5.63
3.92
5.03
5.07
9.99
% Of Sales
-
0.33%
0.35%
0.58%
0.30%
1.20%
0.29%
0.37%
0.33%
0.49%
11.36%
EBITDA
1,300.10
1,094.00
919.80
1,066.20
993.86
720.33
579.11
296.63
373.85
223.44
151.84
EBITDA Margin
25.44%
19.90%
19.26%
19.28%
29.06%
28.26%
29.73%
28.19%
24.23%
21.81%
17.73%
Other Income
110.20
67.90
87.20
283.10
98.64
97.50
63.56
34.21
68.23
61.56
59.92
Interest
651.10
382.70
316.00
346.20
321.36
229.04
148.91
119.27
123.42
78.25
68.86
Depreciation
259.80
154.70
163.70
127.40
139.70
89.26
68.18
60.54
60.61
49.06
39.83
PBT
588.80
624.50
527.30
875.70
631.44
499.53
425.58
151.03
258.05
157.69
103.06
Tax
198.80
213.50
166.00
229.10
264.69
175.04
131.44
62.63
91.39
28.25
32.33
Tax Rate
33.76%
34.19%
31.48%
26.16%
41.92%
35.04%
30.88%
41.47%
35.42%
17.91%
31.37%
PAT
390.00
357.70
252.80
603.10
331.63
317.29
289.30
89.10
165.85
133.01
74.91
PAT before Minority Interest
358.00
411.00
361.30
646.60
366.75
324.49
294.14
88.40
166.66
129.44
70.73
Minority Interest
-32.00
-53.30
-108.50
-43.50
-35.12
-7.20
-4.84
0.70
-0.81
3.57
4.18
PAT Margin
7.63%
6.51%
5.29%
10.90%
9.70%
12.45%
14.85%
8.47%
10.75%
12.98%
8.75%
PAT Growth
-4.29%
41.50%
-58.08%
81.86%
4.52%
9.68%
224.69%
-46.28%
24.69%
77.56%
 
Unadjusted EPS
10.23
9.90
7.06
16.30
9.09
8.98
8.62
2.52
5.86
5.72
2.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
4,732.70
4,414.80
4,199.90
3,820.60
2,979.19
2,742.27
2,150.99
2,114.23
763.75
616.42
Share Capital
375.00
375.00
375.00
375.00
350.00
350.00
328.07
328.07
262.50
12.50
Total Reserves
4,357.70
4,039.80
3,824.90
3,445.60
2,629.19
2,392.27
1,822.92
1,786.16
501.25
603.92
Non-Current Liabilities
4,334.90
3,849.50
3,510.30
1,922.62
1,367.66
1,159.43
814.30
751.77
1,601.73
1,115.54
Secured Loans
3,974.30
3,500.20
3,081.00
1,680.62
1,147.20
999.60
664.51
542.85
1,389.20
868.43
Unsecured Loans
0.00
0.00
31.30
51.19
68.68
43.11
28.50
16.86
212.30
244.03
Long Term Provisions
16.10
12.10
6.20
9.00
6.35
4.89
3.55
1.77
0.00
0.00
Current Liabilities
9,604.90
8,363.20
8,522.80
6,214.16
4,695.79
3,492.08
2,706.16
2,080.58
1,189.27
1,250.22
Trade Payables
1,354.20
923.00
912.60
721.08
562.65
387.67
226.71
179.73
182.52
236.15
Other Current Liabilities
5,144.90
5,065.60
5,227.70
3,130.75
2,370.04
1,577.60
1,184.61
794.48
838.08
905.82
Short Term Borrowings
2,933.50
2,140.80
2,124.10
2,136.63
1,589.61
1,377.31
1,065.36
724.89
0.00
0.00
Short Term Provisions
172.30
233.80
258.40
225.70
173.49
149.50
229.48
381.48
168.67
108.25
Total Liabilities
18,902.50
16,830.20
16,459.60
12,354.86
9,341.66
7,655.74
5,938.28
5,170.57
3,826.89
3,212.71
Net Block
1,591.80
919.30
931.90
3,010.05
2,377.04
2,029.67
1,546.17
1,127.06
1,034.03
1,021.84
Gross Block
1,792.30
1,055.50
1,004.30
3,689.79
2,891.32
2,454.74
1,902.63
1,424.17
1,240.58
1,176.01
Accumulated Depreciation
200.50
136.20
72.40
679.74
514.28
425.07
356.46
297.11
206.55
154.17
Non Current Assets
9,859.50
7,339.50
6,515.70
5,123.52
4,679.72
4,000.22
2,777.29
2,040.40
1,399.34
1,264.33
Capital Work in Progress
2,508.10
1,795.20
981.90
775.57
995.45
912.27
521.63
293.53
205.39
130.86
Non Current Investment
3,966.50
3,047.80
3,072.40
108.73
100.69
89.17
86.60
241.78
159.92
111.63
Long Term Loans & Adv.
1,688.50
1,522.60
1,491.90
1,176.03
1,172.07
930.78
583.67
341.26
0.00
0.00
Other Non Current Assets
104.60
54.60
37.60
53.14
34.47
38.33
39.22
36.77
0.00
0.00
Current Assets
9,043.00
9,490.70
9,943.90
7,231.34
4,661.94
3,655.52
3,160.99
3,130.17
2,427.54
1,948.37
Current Investments
11.10
10.30
223.10
169.98
188.01
85.80
87.43
26.08
0.94
0.83
Inventories
5,712.70
6,691.90
6,714.80
4,259.85
2,536.18
1,740.83
1,566.17
1,427.19
1,250.19
978.59
Sundry Debtors
964.50
1,005.70
1,142.60
884.02
725.75
801.01
847.28
934.55
362.75
248.96
Cash & Bank
738.50
386.40
460.40
536.79
339.54
488.00
201.28
331.16
172.91
140.96
Other Current Assets
1,616.20
125.60
137.10
145.97
872.46
539.88
458.83
411.19
640.76
579.05
Short Term Loans & Adv.
1,532.90
1,270.80
1,265.90
1,234.73
751.37
506.88
439.65
397.73
638.14
576.88
Net Current Assets
-561.90
1,127.50
1,421.10
1,017.18
-33.85
163.44
454.83
1,049.59
1,238.28
698.15
Total Assets
18,902.50
16,830.20
16,459.60
12,354.86
9,341.66
7,655.74
5,938.28
5,170.57
3,826.88
3,212.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
888.60
514.10
435.10
-462.31
147.92
106.06
226.88
-299.63
-287.24
67.30
PBT
638.10
539.40
882.40
631.44
499.53
425.58
151.03
258.05
157.69
103.06
Adjustment
468.50
395.20
215.60
372.04
252.91
158.85
149.95
121.18
71.32
157.28
Changes in Working Capital
66.40
-96.70
-336.50
-1,209.31
-441.64
-369.76
29.99
-677.61
-502.39
-183.54
Cash after chg. in Working capital
1,173.00
837.90
761.50
-205.83
310.80
214.67
330.97
-298.38
-273.38
76.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-284.40
-323.80
-326.40
-256.48
-162.88
-108.61
-104.09
-1.25
-13.86
-9.50
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
-2,005.40
-521.80
-736.70
-432.74
-693.34
-661.83
-584.94
-402.61
-121.27
-98.86
Net Fixed Assets
-391.30
118.00
579.69
-196.90
-107.11
-61.10
-61.76
-53.69
-78.10
-44.62
Net Investments
-800.40
676.00
-563.38
-32.15
-127.73
-345.78
-18.47
-192.59
-59.61
38.55
Others
-813.70
-1,315.80
-753.01
-203.69
-458.50
-254.95
-504.71
-156.33
16.44
-92.79
Cash from Financing Activity
1,142.60
-79.70
225.10
1,088.50
371.14
822.67
207.79
832.40
436.28
82.19
Net Cash Inflow / Outflow
25.80
-87.40
-76.50
193.45
-174.28
266.90
-150.27
130.16
27.77
50.62
Opening Cash & Equivalents
327.10
414.50
464.60
284.94
458.73
191.83
332.56
151.98
140.96
90.31
Closing Cash & Equivalent
353.20
327.10
414.50
484.86
284.94
458.73
191.83
317.35
172.91
140.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
126.21
117.73
112.00
101.88
85.12
78.35
65.56
64.44
29.10
23.23
ROA
2.30%
2.17%
4.49%
3.38%
3.82%
4.33%
1.59%
3.70%
3.68%
2.31%
ROE
8.99%
8.39%
16.12%
10.79%
11.34%
12.02%
4.15%
11.58%
18.85%
12.81%
ROCE
9.03%
8.55%
13.99%
13.59%
12.77%
12.34%
7.07%
12.75%
11.54%
10.98%
Fixed Asset Turnover
3.86
4.64
2.36
1.04
0.95
0.89
0.63
1.16
0.85
0.85
Receivable days
65.39
82.12
66.87
85.91
109.30
154.45
309.04
153.43
108.97
80.13
Inventory Days
411.71
512.46
362.12
362.68
306.20
309.88
519.16
316.65
397.05
372.31
Payable days
83.99
79.03
131.33
90.58
92.01
67.59
91.11
54.70
91.36
107.33
Cash Conversion Cycle
393.12
515.55
297.66
358.01
323.49
396.75
737.09
415.37
414.66
345.10
Total Debt/Equity
1.57
1.30
1.28
1.07
1.06
0.93
0.87
0.71
2.10
1.82
Interest Cover
2.63
2.67
3.53
2.96
3.18
3.86
2.27
3.09
3.02
2.50

News Update:


  • Prestige Estates acquires Babji Realtors for Rs 364 crore
    16th Apr 2019, 09:31 AM

    In view of this acquisition, the target entity has become the indirect wholly owned subsidiary of PEPL

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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