Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Construction - Real Estate

Rating :
69/99

BSE: 533274 | NSE: PRESTIGE

1815.20
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1801.95
  •  1831.50
  •  1784.15
  •  1795.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1371075
  •  24709.88
  •  2074.80
  •  537.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71,441.56
  • 51.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 80,345.66
  • 0.10%
  • 6.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.48%
  • 0.40%
  • 2.63%
  • FII
  • DII
  • Others
  • 16.83%
  • 13.53%
  • 1.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.55
  • 9.96
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.22
  • 7.49
  • 1.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.49
  • 19.60
  • -30.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.09
  • 22.40
  • 13.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.36
  • 2.54
  • 2.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.38
  • 10.36
  • 11.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
2,164.00
2,631.80
-17.77%
1,795.80
2,317.00
-22.49%
2,236.40
1,427.70
56.64%
1,680.90
1,938.50
-13.29%
Expenses
1,336.30
1,950.00
-31.47%
1,244.30
1,742.80
-28.60%
1,643.90
1,059.10
55.22%
1,154.20
1,476.80
-21.84%
EBITDA
827.70
681.80
21.40%
551.50
574.20
-3.95%
592.50
368.60
60.74%
526.70
461.70
14.08%
EBIDTM
38.25%
25.91%
30.71%
24.78%
26.49%
25.82%
31.33%
23.82%
Other Income
68.50
306.20
-77.63%
174.70
30.50
472.79%
1,019.60
47.00
2,069.36%
285.40
73.30
289.36%
Interest
423.80
234.70
80.57%
293.20
200.90
45.94%
263.90
186.30
41.65%
238.20
184.70
28.97%
Depreciation
197.20
167.90
17.45%
179.70
169.80
5.83%
174.10
162.60
7.07%
165.50
146.80
12.74%
PBT
275.20
597.30
-53.93%
253.30
234.00
8.25%
1,174.10
213.00
451.22%
408.40
353.20
15.63%
Tax
78.60
115.00
-31.65%
72.30
70.40
2.70%
256.40
62.50
310.24%
86.30
99.60
-13.35%
PAT
196.60
482.30
-59.24%
181.00
163.60
10.64%
917.70
150.50
509.77%
322.10
253.60
27.01%
PATM
9.09%
18.33%
10.08%
7.06%
41.03%
10.54%
19.16%
13.08%
EPS
3.49
11.68
-70.12%
2.90
3.19
-9.09%
21.22
3.51
504.56%
6.66
5.11
30.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
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
2,549.19
Net Sales Growth
-5.27%
30.14%
-11.77%
-10.87%
57.10%
-5.94%
15.17%
-13.68%
61.74%
34.15%
 
Cost Of Goods Sold
-2,473.10
830.50
1,354.10
2,633.50
2,123.70
3.30
563.00
15.20
44.90
-1,802.38
-795.35
Gross Profit
10,350.20
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
3,344.54
GP Margin
131.40%
90.01%
78.81%
63.64%
73.86%
99.94%
89.76%
99.68%
99.19%
152.70%
131.20%
Total Expenditure
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
1,828.86
Power & Fuel Cost
-
93.60
44.90
63.80
114.30
115.80
59.90
42.80
40.70
31.35
26.86
% Of Sales
-
1.13%
0.70%
0.88%
1.41%
2.24%
1.09%
0.90%
0.74%
0.92%
1.05%
Employee Cost
-
603.40
451.00
420.30
460.10
398.60
295.80
293.30
203.00
229.03
160.97
% Of Sales
-
7.26%
7.06%
5.80%
5.66%
7.71%
5.38%
6.14%
3.67%
6.70%
6.31%
Manufacturing Exp.
-
3,305.60
1,911.70
1,579.70
2,084.00
2,227.70
2,370.80
3,308.90
3,937.00
3,822.32
2,312.29
% Of Sales
-
39.75%
29.92%
21.81%
25.65%
43.07%
43.12%
69.30%
71.18%
111.77%
90.71%
General & Admin Exp.
-
1,047.50
825.50
392.40
712.80
802.70
790.90
72.80
62.50
59.52
31.19
% Of Sales
-
12.60%
12.92%
5.42%
8.77%
15.52%
14.38%
1.52%
1.13%
1.74%
1.22%
Selling & Distn. Exp.
-
315.50
246.10
141.80
212.90
136.60
119.20
105.00
144.90
75.80
62.33
% Of Sales
-
3.79%
3.85%
1.96%
2.62%
2.64%
2.17%
2.20%
2.62%
2.22%
2.45%
Miscellaneous Exp.
-
32.60
22.70
52.10
61.00
33.40
22.00
16.70
31.80
10.26
62.33
% Of Sales
-
0.39%
0.36%
0.72%
0.75%
0.65%
0.40%
0.35%
0.57%
0.30%
1.20%
EBITDA
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
720.33
EBITDA Margin
31.72%
25.09%
24.00%
27.04%
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
28.26%
Other Income
1,548.20
457.00
210.70
243.50
118.50
112.20
67.90
87.20
283.10
98.64
97.50
Interest
1,219.10
806.60
555.30
979.30
1,023.30
722.80
565.70
316.00
346.20
321.36
229.04
Depreciation
716.50
647.10
471.00
592.60
666.70
322.90
154.70
163.70
127.40
139.70
89.26
PBT
2,111.00
1,089.60
717.90
629.90
784.50
520.30
624.50
527.30
875.70
631.44
499.53
Tax
493.60
347.50
294.50
519.30
278.30
198.50
213.50
166.00
229.10
264.69
175.04
Tax Rate
23.38%
24.87%
19.30%
15.17%
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
35.04%
PAT
1,617.40
941.80
1,150.00
2,782.30
398.70
384.90
357.70
252.80
603.10
331.63
317.29
PAT before Minority Interest
1,362.80
1,066.80
1,214.80
2,878.20
544.20
411.20
411.00
361.30
646.60
366.75
324.49
Minority Interest
-254.60
-125.00
-64.80
-95.90
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
-7.20
PAT Margin
20.53%
11.33%
18.00%
38.42%
4.91%
7.44%
6.51%
5.29%
10.90%
9.70%
12.45%
PAT Growth
54.04%
-18.10%
-58.67%
597.84%
3.59%
7.60%
41.50%
-58.08%
81.86%
4.52%
 
EPS
40.34
23.49
28.69
69.40
9.95
9.60
8.92
6.31
15.04
8.27
7.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
2,979.19
Share Capital
400.90
400.90
400.90
400.90
375.00
375.00
375.00
375.00
375.00
350.00
Total Reserves
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
2,629.19
Non-Current Liabilities
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
1,367.66
Secured Loans
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
1,147.20
Unsecured Loans
180.70
342.90
142.60
0.00
0.00
0.00
0.00
31.30
51.19
68.68
Long Term Provisions
36.30
31.10
28.30
33.70
23.10
16.10
12.10
6.20
9.00
6.35
Current Liabilities
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
4,695.79
Trade Payables
1,451.40
980.00
1,082.00
1,224.90
1,253.00
1,354.20
923.00
912.60
721.08
562.65
Other Current Liabilities
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
2,370.04
Short Term Borrowings
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
1,589.61
Short Term Provisions
550.80
818.30
584.60
511.90
283.00
172.30
233.80
258.40
225.70
173.49
Total Liabilities
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
9,341.66
Net Block
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
2,377.04
Gross Block
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
2,891.32
Accumulated Depreciation
1,040.90
813.90
647.40
1,660.50
913.10
471.30
317.20
153.80
679.74
514.28
Non Current Assets
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
4,679.72
Capital Work in Progress
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
995.45
Non Current Investment
1,021.40
771.90
906.70
788.80
777.90
423.50
344.80
289.80
108.73
100.69
Long Term Loans & Adv.
1,738.40
1,846.40
1,597.00
2,211.20
1,761.90
1,676.90
1,522.60
1,491.90
1,176.03
1,172.07
Other Non Current Assets
127.50
85.50
54.60
11.30
37.60
116.20
54.60
37.60
53.14
34.47
Current Assets
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
4,661.94
Current Investments
1.40
0.50
0.50
0.50
0.50
11.10
10.30
223.10
169.98
188.01
Inventories
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
2,536.18
Sundry Debtors
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
725.75
Cash & Bank
1,814.60
2,171.20
2,401.20
950.80
712.30
738.50
386.40
460.40
536.79
339.54
Other Current Assets
6,446.50
243.60
188.30
165.50
1,588.70
1,616.20
1,396.40
1,403.00
1,380.70
872.46
Short Term Loans & Adv.
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
751.37
Net Current Assets
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
-33.85
Total Assets
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
9,341.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,539.50
2,139.90
1,839.40
2,226.30
762.10
1,071.60
514.10
435.10
-477.96
147.92
PBT
1,414.30
1,509.30
3,397.50
826.90
640.40
638.10
539.40
882.40
631.44
499.53
Adjustment
695.80
52.60
-1,405.70
1,559.40
835.10
651.50
395.20
215.60
372.04
252.91
Changes in Working Capital
-241.80
814.10
54.50
143.30
-480.40
66.40
-96.70
-336.50
-1,224.96
-441.64
Cash after chg. in Working capital
1,868.30
2,376.00
2,046.30
2,529.60
995.10
1,356.00
837.90
761.50
-221.48
310.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-328.80
-236.10
-206.90
-303.30
-233.00
-284.40
-323.80
-326.40
-256.48
-162.88
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
-2,756.10
-4,045.40
493.90
-2,349.60
-627.60
-2,005.40
-521.80
-736.70
-432.74
-693.34
Net Fixed Assets
211.00
237.90
2,111.70
-1,725.30
-353.00
-694.40
325.20
85.89
-196.90
-107.11
Net Investments
-59.50
-5.60
1,692.70
-1,354.70
-524.70
-512.60
462.30
-88.68
-32.15
-127.73
Others
-2,907.60
-4,277.70
-3,310.50
730.40
250.10
-798.40
-1,309.30
-733.91
-203.69
-458.50
Cash from Financing Activity
545.50
1,598.40
-634.40
252.00
87.00
959.60
-79.70
225.10
1,104.15
371.14
Net Cash Inflow / Outflow
-671.10
-307.10
1,698.90
128.70
221.50
25.80
-87.40
-76.50
193.45
-174.28
Opening Cash & Equivalents
2,068.50
2,346.00
785.70
653.00
353.20
327.10
414.50
464.60
284.94
458.73
Closing Cash & Equivalent
1,456.40
2,068.50
2,346.00
785.70
653.00
353.20
327.10
414.50
484.86
284.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
248.82
226.85
199.59
133.70
112.71
126.21
117.73
112.00
101.88
85.12
ROA
3.24%
4.45%
10.66%
1.90%
1.75%
2.30%
2.17%
4.49%
3.38%
3.82%
ROE
11.19%
14.21%
43.08%
11.35%
9.18%
8.99%
8.39%
16.12%
10.79%
11.34%
ROCE
13.18%
14.97%
32.89%
13.50%
10.72%
10.67%
8.55%
13.99%
13.59%
12.77%
Fixed Asset Turnover
2.35
2.09
2.39
0.89
0.78
1.15
1.22
1.46
1.04
0.95
Receivable days
60.32
79.79
71.83
70.33
92.41
65.39
82.12
66.87
85.91
109.30
Inventory Days
569.20
604.02
528.09
550.89
665.61
411.71
512.46
362.12
362.68
306.20
Payable days
534.29
277.91
159.87
72.70
-64.35
102.38
79.03
131.33
90.58
92.01
Cash Conversion Cycle
95.23
405.90
440.06
548.51
822.37
374.72
515.55
297.66
358.01
323.49
Total Debt/Equity
0.81
0.72
0.50
1.73
2.01
1.57
1.30
1.28
1.07
1.06
Interest Cover
2.75
3.72
4.47
1.80
1.84
2.10
2.67
3.53
2.96
3.18

News Update:


  • Prestige Estates logs 23% fall in sale bookings in Q1FY25
    12th Jul 2024, 11:28 AM

    The sales Collections for the quarter stood at Rs 2916.20 crore, up by 6 % year-on-year

    Read More
  • Prestige Estates Projects gets nod to raise funds up to Rs 5,000 crore
    22nd Jun 2024, 14:21 PM

    The Board of Directors of the company at its meeting held on June 21, 2024 have considered and approved the same

    Read More
  • Prestige EstatesProj - Quarterly Results
    28th May 2024, 23:20 PM

    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.