Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Construction - Real Estate

Rating :
52/99

BSE: 533274 | NSE: PRESTIGE

199.45
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  204.30
  •  206.45
  •  197.05
  •  200.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  683250
  •  1371.19
  •  426.00
  •  133.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,019.24
  • 19.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,793.84
  • 0.75%
  • 1.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.48%
  • 0.00%
  • 0.92%
  • FII
  • DII
  • Others
  • 29.42%
  • 3.71%
  • 0.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.58
  • 8.63
  • 2.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.60
  • 7.90
  • 9.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 3.02
  • 15.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.92
  • 24.98
  • 26.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 2.01
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.65
  • 11.63
  • 11.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,982.30
1,979.30
0.15%
2,680.90
1,053.50
154.48%
1,922.90
1,298.40
48.10%
1,538.70
837.20
83.79%
Expenses
1,482.70
1,491.40
-0.58%
1,962.10
709.80
176.43%
1,313.00
932.40
40.82%
1,011.00
581.00
74.01%
EBITDA
499.60
487.90
2.40%
718.80
343.70
109.14%
609.90
366.00
66.64%
527.70
256.20
105.97%
EBIDTM
25.20%
24.65%
26.81%
32.62%
31.72%
28.19%
34.30%
30.60%
Other Income
34.60
15.00
130.67%
15.40
25.50
-39.61%
39.80
40.30
-1.24%
28.70
31.40
-8.60%
Interest
258.40
198.30
30.31%
260.20
179.20
45.20%
264.00
187.00
41.18%
240.70
158.30
52.05%
Depreciation
177.10
101.80
73.97%
165.50
87.00
90.23%
160.90
75.90
111.99%
163.20
58.20
180.41%
PBT
98.70
202.80
-51.33%
308.50
103.00
199.51%
224.80
143.40
56.76%
190.50
160.50
18.69%
Tax
39.20
68.40
-42.69%
95.20
41.90
127.21%
72.80
50.60
43.87%
71.10
37.60
89.10%
PAT
59.50
134.40
-55.73%
213.30
61.10
249.10%
152.00
92.80
63.79%
119.40
122.90
-2.85%
PATM
3.00%
6.79%
7.96%
5.80%
7.90%
7.15%
7.76%
14.68%
EPS
1.48
3.35
-55.82%
5.32
1.52
250.00%
3.79
2.31
64.07%
2.98
3.07
-2.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
8,124.80
5,171.90
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
Net Sales Growth
57.20%
-5.94%
15.17%
-13.68%
61.74%
34.15%
30.89%
85.09%
-31.81%
50.63%
 
Cost Of Goods Sold
1,995.20
3.30
563.00
15.20
44.90
-1,802.38
-795.35
-388.10
-149.83
-4.71
-300.30
Gross Profit
6,129.60
5,168.60
4,935.60
4,759.30
5,486.10
5,222.14
3,344.54
2,335.70
1,202.08
1,547.82
1,324.74
GP Margin
75.44%
99.94%
89.76%
99.68%
99.19%
152.70%
131.20%
119.93%
114.24%
100.31%
129.31%
Total Expenditure
5,768.80
3,718.10
4,221.60
3,854.70
4,464.80
2,425.90
1,828.86
1,368.49
755.62
1,169.26
801.00
Power & Fuel Cost
-
115.80
59.90
42.80
40.70
31.35
26.86
7.10
6.66
7.18
6.29
% Of Sales
-
2.24%
1.09%
0.90%
0.74%
0.92%
1.05%
0.36%
0.63%
0.47%
0.61%
Employee Cost
-
398.60
295.80
293.30
203.00
229.03
160.97
144.39
89.44
54.81
49.04
% Of Sales
-
7.71%
5.38%
6.14%
3.67%
6.70%
6.31%
7.41%
8.50%
3.55%
4.79%
Manufacturing Exp.
-
2,227.70
2,370.80
3,308.90
3,937.00
3,822.32
2,312.29
1,542.03
743.52
1,048.82
1,008.29
% Of Sales
-
43.07%
43.12%
69.30%
71.18%
111.77%
90.71%
79.18%
70.66%
67.97%
98.42%
General & Admin Exp.
-
802.70
790.90
72.60
62.20
59.52
31.19
26.53
25.48
27.22
21.52
% Of Sales
-
15.52%
14.38%
1.52%
1.12%
1.74%
1.22%
1.36%
2.42%
1.76%
2.10%
Selling & Distn. Exp.
-
136.60
119.20
105.00
144.90
75.80
62.33
30.91
36.43
30.91
11.09
% Of Sales
-
2.64%
2.17%
2.20%
2.62%
2.22%
2.45%
1.59%
3.46%
2.00%
1.08%
Miscellaneous Exp.
-
33.40
22.00
16.90
32.10
10.26
30.57
5.63
3.92
5.03
11.09
% Of Sales
-
0.65%
0.40%
0.35%
0.58%
0.30%
1.20%
0.29%
0.37%
0.33%
0.49%
EBITDA
2,356.00
1,453.80
1,277.00
919.80
1,066.20
993.86
720.33
579.11
296.63
373.85
223.44
EBITDA Margin
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
28.26%
29.73%
28.19%
24.23%
21.81%
Other Income
118.50
112.20
67.90
87.20
283.10
98.64
97.50
63.56
34.21
68.23
61.56
Interest
1,023.30
722.80
565.70
316.00
346.20
321.36
229.04
148.91
119.27
123.42
78.25
Depreciation
666.70
322.90
154.70
163.70
127.40
139.70
89.26
68.18
60.54
60.61
49.06
PBT
822.50
520.30
624.50
527.30
875.70
631.44
499.53
425.58
151.03
258.05
157.69
Tax
278.30
198.50
213.50
166.00
229.10
264.69
175.04
131.44
62.63
91.39
28.25
Tax Rate
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
35.04%
30.88%
41.47%
35.42%
17.91%
PAT
544.20
384.90
357.70
252.80
603.10
331.63
317.29
289.30
89.10
165.85
133.01
PAT before Minority Interest
398.70
411.20
411.00
361.30
646.60
366.75
324.49
294.14
88.40
166.66
129.44
Minority Interest
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
-7.20
-4.84
0.70
-0.81
3.57
PAT Margin
6.70%
7.44%
6.51%
5.29%
10.90%
9.70%
12.45%
14.85%
8.47%
10.75%
12.98%
PAT Growth
32.34%
7.60%
41.50%
-58.08%
81.86%
4.52%
9.68%
224.69%
-46.28%
24.69%
 
EPS
13.57
9.60
8.92
6.31
15.04
8.27
7.91
7.22
2.22
4.14
3.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
4,226.60
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
Share Capital
375.00
375.00
375.00
375.00
375.00
350.00
350.00
328.07
328.07
262.50
Total Reserves
3,851.60
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
Non-Current Liabilities
4,521.50
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
Secured Loans
4,719.40
3,974.30
3,500.20
3,081.00
1,680.62
1,147.20
999.60
664.51
542.85
1,389.20
Unsecured Loans
0.00
0.00
0.00
31.30
51.19
68.68
43.11
28.50
16.86
212.30
Long Term Provisions
23.10
16.10
12.10
6.20
9.00
6.35
4.89
3.55
1.77
0.00
Current Liabilities
19,200.70
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
Trade Payables
1,253.00
1,354.20
923.00
912.60
721.08
562.65
387.67
226.71
179.73
182.52
Other Current Liabilities
14,173.30
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
Short Term Borrowings
3,491.40
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
Short Term Provisions
283.00
172.30
233.80
258.40
225.70
173.49
149.50
229.48
381.48
168.67
Total Liabilities
28,060.80
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
Net Block
2,302.60
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
Gross Block
2,731.30
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
Accumulated Depreciation
428.70
200.50
136.20
72.40
679.74
514.28
425.07
356.46
297.11
206.55
Non Current Assets
10,954.80
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
Capital Work in Progress
1,645.00
2,508.10
1,795.20
981.90
775.57
995.45
912.27
521.63
293.53
205.39
Non Current Investment
5,207.70
3,966.50
3,047.80
3,072.40
108.73
100.69
89.17
86.60
241.78
159.92
Long Term Loans & Adv.
1,761.90
1,676.90
1,522.60
1,491.90
1,176.03
1,172.07
930.78
583.67
341.26
0.00
Other Non Current Assets
37.60
116.20
54.60
37.60
53.14
34.47
38.33
39.22
36.77
0.00
Current Assets
17,106.00
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
Current Investments
0.50
11.10
10.30
223.10
169.98
188.01
85.80
87.43
26.08
0.94
Inventories
13,150.10
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
Sundry Debtors
1,654.40
964.50
1,005.70
1,142.60
884.02
725.75
801.01
847.28
934.55
362.75
Cash & Bank
712.30
738.50
386.40
460.40
536.79
339.54
488.00
201.28
331.16
172.91
Other Current Assets
1,588.70
83.30
125.60
137.10
1,380.70
872.46
539.88
458.83
411.19
640.76
Short Term Loans & Adv.
1,335.50
1,532.90
1,270.80
1,265.90
1,234.73
751.37
506.88
439.65
397.73
638.14
Net Current Assets
-2,094.70
-561.90
1,127.50
1,421.10
1,017.18
-33.85
163.44
454.83
1,049.59
1,238.28
Total Assets
28,060.80
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
762.10
1,071.60
514.10
435.10
-462.31
147.92
106.06
226.88
-299.63
-287.24
PBT
640.40
638.10
539.40
882.40
631.44
499.53
425.58
151.03
258.05
157.69
Adjustment
835.10
651.50
395.20
215.60
372.04
252.91
158.85
149.95
121.18
71.32
Changes in Working Capital
-480.40
66.40
-96.70
-336.50
-1,209.31
-441.64
-369.76
29.99
-677.61
-502.39
Cash after chg. in Working capital
995.10
1,356.00
837.90
761.50
-205.83
310.80
214.67
330.97
-298.38
-273.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-233.00
-284.40
-323.80
-326.40
-256.48
-162.88
-108.61
-104.09
-1.25
-13.86
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
-627.60
-2,005.40
-521.80
-736.70
-432.74
-693.34
-661.83
-584.94
-402.61
-121.27
Net Fixed Assets
-128.10
-391.30
118.00
579.69
-196.90
-107.11
-61.10
-61.76
-53.69
-78.10
Net Investments
-725.40
-800.40
676.00
-563.38
-32.15
-127.73
-345.78
-18.47
-192.59
-59.61
Others
225.90
-813.70
-1,315.80
-753.01
-203.69
-458.50
-254.95
-504.71
-156.33
16.44
Cash from Financing Activity
87.00
959.60
-79.70
225.10
1,088.50
371.14
822.67
207.79
832.40
436.28
Net Cash Inflow / Outflow
221.50
25.80
-87.40
-76.50
193.45
-174.28
266.90
-150.27
130.16
27.77
Opening Cash & Equivalents
353.20
327.10
414.50
464.60
284.94
458.73
191.83
332.56
151.98
140.96
Closing Cash & Equivalent
653.00
353.20
327.10
414.50
484.86
284.94
458.73
191.83
317.35
172.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
112.71
126.21
117.73
112.00
101.88
85.12
78.35
65.56
64.44
29.10
ROA
1.75%
2.30%
2.17%
4.49%
3.38%
3.82%
4.33%
1.59%
3.70%
3.68%
ROE
9.18%
8.99%
8.39%
16.12%
10.79%
11.34%
12.02%
4.15%
11.58%
18.85%
ROCE
10.72%
10.67%
8.55%
13.99%
13.59%
12.77%
12.34%
7.07%
12.75%
11.54%
Fixed Asset Turnover
2.29
3.86
4.64
2.36
1.04
0.95
0.89
0.63
1.16
0.85
Receivable days
92.41
65.39
82.12
66.87
85.91
109.30
154.45
309.04
153.43
108.97
Inventory Days
665.61
411.71
512.46
362.12
362.68
306.20
309.88
519.16
316.65
397.05
Payable days
-203.55
102.38
79.03
131.33
90.58
92.01
67.59
91.11
54.70
91.36
Cash Conversion Cycle
961.57
374.72
515.55
297.66
358.01
323.49
396.75
737.09
415.37
414.66
Total Debt/Equity
2.01
1.57
1.30
1.28
1.07
1.06
0.93
0.87
0.71
2.10
Interest Cover
1.84
2.10
2.67
3.53
2.96
3.18
3.86
2.27
3.09
3.02

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.