Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Construction - Real Estate

Rating :
53/99

BSE: 533274 | NSE: PRESTIGE

232.75
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  244.00
  •  258.00
  •  222.20
  •  242.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  561815
  •  1311.51
  •  426.00
  •  133.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,746.95
  • 33.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,067.65
  • 0.62%
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.48%
  • 0.00%
  • 1.16%
  • FII
  • DII
  • Others
  • 30.11%
  • 2.46%
  • 0.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.07
  • 7.99
  • 13.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.21
  • 17.18
  • 13.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.17
  • -7.94
  • 3.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.71
  • 25.32
  • 25.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 1.99
  • 2.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.40
  • 11.47
  • 11.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,273.70
1,538.70
-17.22%
1,982.30
1,979.30
0.15%
2,680.90
1,053.50
154.48%
1,922.90
1,298.40
48.10%
Expenses
834.60
1,011.00
-17.45%
1,482.70
1,491.40
-0.58%
1,962.10
709.80
176.43%
1,313.00
932.40
40.82%
EBITDA
439.10
527.70
-16.79%
499.60
487.90
2.40%
718.80
343.70
109.14%
609.90
366.00
66.64%
EBIDTM
34.47%
34.30%
14.01%
24.65%
26.81%
32.62%
31.72%
28.19%
Other Income
22.60
28.70
-21.25%
34.60
15.00
130.67%
15.40
25.50
-39.61%
39.80
40.30
-1.24%
Interest
246.90
240.70
2.58%
258.40
198.30
30.31%
260.20
179.20
45.20%
264.00
187.00
41.18%
Depreciation
163.70
163.20
0.31%
177.10
101.80
73.97%
165.50
87.00
90.23%
160.90
75.90
111.99%
PBT
51.10
190.50
-73.18%
98.70
202.80
-51.33%
308.50
103.00
199.51%
224.80
143.40
56.76%
Tax
29.90
71.10
-57.95%
39.20
68.40
-42.69%
95.20
41.90
127.21%
72.80
50.60
43.87%
PAT
21.20
119.40
-82.24%
59.50
134.40
-55.73%
213.30
61.10
249.10%
152.00
92.80
63.79%
PATM
1.66%
7.76%
7.11%
6.79%
7.96%
5.80%
7.90%
7.15%
EPS
0.53
2.98
-82.21%
1.48
3.35
-55.82%
5.32
1.52
250.00%
3.79
2.31
64.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,859.80
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
Net Sales Growth
33.90%
57.10%
-5.94%
15.17%
-13.68%
61.74%
34.15%
30.89%
85.09%
-31.81%
 
Cost Of Goods Sold
6,415.60
2,123.70
3.30
563.00
15.20
44.90
-1,802.38
-795.35
-388.10
-149.83
-4.71
Gross Profit
1,444.20
6,001.10
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
GP Margin
18.37%
73.86%
99.94%
89.76%
99.68%
99.19%
152.70%
131.20%
119.93%
114.24%
100.31%
Total Expenditure
5,592.40
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
Power & Fuel Cost
-
114.30
115.80
59.90
42.80
40.70
31.35
26.86
7.10
6.66
7.18
% Of Sales
-
1.41%
2.24%
1.09%
0.90%
0.74%
0.92%
1.05%
0.36%
0.63%
0.47%
Employee Cost
-
460.10
398.60
295.80
293.30
203.00
229.03
160.97
144.39
89.44
54.81
% Of Sales
-
5.66%
7.71%
5.38%
6.14%
3.67%
6.70%
6.31%
7.41%
8.50%
3.55%
Manufacturing Exp.
-
2,084.00
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
% Of Sales
-
25.65%
43.07%
43.12%
69.30%
71.18%
111.77%
90.71%
79.18%
70.66%
67.97%
General & Admin Exp.
-
712.80
802.70
790.90
72.60
62.20
59.52
31.19
26.53
25.48
27.22
% Of Sales
-
8.77%
15.52%
14.38%
1.52%
1.12%
1.74%
1.22%
1.36%
2.42%
1.76%
Selling & Distn. Exp.
-
212.90
136.60
119.20
105.00
144.90
75.80
62.33
30.91
36.43
30.91
% Of Sales
-
2.62%
2.64%
2.17%
2.20%
2.62%
2.22%
2.45%
1.59%
3.46%
2.00%
Miscellaneous Exp.
-
61.00
33.40
22.00
16.90
32.10
10.26
30.57
5.63
3.92
30.91
% Of Sales
-
0.75%
0.65%
0.40%
0.35%
0.58%
0.30%
1.20%
0.29%
0.37%
0.33%
EBITDA
2,267.40
2,356.00
1,453.80
1,277.00
919.80
1,066.20
993.86
720.33
579.11
296.63
373.85
EBITDA Margin
28.85%
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
28.26%
29.73%
28.19%
24.23%
Other Income
112.40
118.50
112.20
67.90
87.20
283.10
98.64
97.50
63.56
34.21
68.23
Interest
1,029.50
1,023.30
722.80
565.70
316.00
346.20
321.36
229.04
148.91
119.27
123.42
Depreciation
667.20
666.70
322.90
154.70
163.70
127.40
139.70
89.26
68.18
60.54
60.61
PBT
683.10
784.50
520.30
624.50
527.30
875.70
631.44
499.53
425.58
151.03
258.05
Tax
237.10
278.30
198.50
213.50
166.00
229.10
264.69
175.04
131.44
62.63
91.39
Tax Rate
34.71%
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
35.04%
30.88%
41.47%
35.42%
PAT
446.00
398.70
384.90
357.70
252.80
603.10
331.63
317.29
289.30
89.10
165.85
PAT before Minority Interest
326.40
544.20
411.20
411.00
361.30
646.60
366.75
324.49
294.14
88.40
166.66
Minority Interest
-119.60
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
-7.20
-4.84
0.70
-0.81
PAT Margin
5.67%
4.91%
7.44%
6.51%
5.29%
10.90%
9.70%
12.45%
14.85%
8.47%
10.75%
PAT Growth
9.39%
3.59%
7.60%
41.50%
-58.08%
81.86%
4.52%
9.68%
224.69%
-46.28%
 
EPS
11.12
9.95
9.60
8.92
6.31
15.04
8.27
7.91
7.22
2.22
4.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
5,360.20
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
Share Capital
400.90
375.00
375.00
375.00
375.00
375.00
350.00
350.00
328.07
328.07
Total Reserves
4,959.30
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
Non-Current Liabilities
6,965.70
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
Secured Loans
6,218.00
4,719.40
3,974.30
3,500.20
3,081.00
1,680.62
1,147.20
999.60
664.51
542.85
Unsecured Loans
0.00
0.00
0.00
0.00
31.30
51.19
68.68
43.11
28.50
16.86
Long Term Provisions
33.70
23.10
16.10
12.10
6.20
9.00
6.35
4.89
3.55
1.77
Current Liabilities
16,653.30
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
Trade Payables
1,224.90
1,253.00
1,354.20
923.00
912.60
721.08
562.65
387.67
226.71
179.73
Other Current Liabilities
12,507.60
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
Short Term Borrowings
2,408.90
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
Short Term Provisions
511.90
283.00
172.30
233.80
258.40
225.70
173.49
149.50
229.48
381.48
Total Liabilities
29,207.60
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
Net Block
2,800.10
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
Gross Block
3,442.20
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
Accumulated Depreciation
642.10
428.70
200.50
136.20
72.40
679.74
514.28
425.07
356.46
297.11
Non Current Assets
14,140.00
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
Capital Work in Progress
2,143.10
1,645.00
2,508.10
1,795.20
981.90
775.57
995.45
912.27
521.63
293.53
Non Current Investment
6,974.30
5,207.70
3,966.50
3,047.80
3,072.40
108.73
100.69
89.17
86.60
241.78
Long Term Loans & Adv.
2,211.20
1,761.90
1,676.90
1,522.60
1,491.90
1,176.03
1,172.07
930.78
583.67
341.26
Other Non Current Assets
11.30
37.60
116.20
54.60
37.60
53.14
34.47
38.33
39.22
36.77
Current Assets
15,067.60
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
Current Investments
0.50
0.50
11.10
10.30
223.10
169.98
188.01
85.80
87.43
26.08
Inventories
11,375.00
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
Sundry Debtors
1,476.50
1,654.40
964.50
1,005.70
1,142.60
884.02
725.75
801.01
847.28
934.55
Cash & Bank
950.80
712.30
738.50
386.40
460.40
536.79
339.54
488.00
201.28
331.16
Other Current Assets
1,264.80
253.20
83.30
125.60
1,403.00
1,380.70
872.46
539.88
458.83
411.19
Short Term Loans & Adv.
1,059.00
1,335.50
1,532.90
1,270.80
1,265.90
1,234.73
751.37
506.88
439.65
397.73
Net Current Assets
-1,585.70
-2,094.70
-561.90
1,127.50
1,421.10
1,017.18
-33.85
163.44
454.83
1,049.59
Total Assets
29,207.60
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,226.30
762.10
1,071.60
514.10
435.10
-462.31
147.92
106.06
226.88
-299.63
PBT
826.90
640.40
638.10
539.40
882.40
631.44
499.53
425.58
151.03
258.05
Adjustment
1,559.40
835.10
651.50
395.20
215.60
372.04
252.91
158.85
149.95
121.18
Changes in Working Capital
143.30
-480.40
66.40
-96.70
-336.50
-1,209.31
-441.64
-369.76
29.99
-677.61
Cash after chg. in Working capital
2,529.60
995.10
1,356.00
837.90
761.50
-205.83
310.80
214.67
330.97
-298.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-303.30
-233.00
-284.40
-323.80
-326.40
-256.48
-162.88
-108.61
-104.09
-1.25
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
-2,349.60
-627.60
-2,005.40
-521.80
-736.70
-432.74
-693.34
-661.83
-584.94
-402.61
Net Fixed Assets
-558.40
-128.10
-391.30
118.00
579.69
-196.90
-107.11
-61.10
-61.76
-53.69
Net Investments
-2,261.70
-725.40
-800.40
676.00
-563.38
-32.15
-127.73
-345.78
-18.47
-192.59
Others
470.50
225.90
-813.70
-1,315.80
-753.01
-203.69
-458.50
-254.95
-504.71
-156.33
Cash from Financing Activity
252.00
87.00
959.60
-79.70
225.10
1,088.50
371.14
822.67
207.79
832.40
Net Cash Inflow / Outflow
128.70
221.50
25.80
-87.40
-76.50
193.45
-174.28
266.90
-150.27
130.16
Opening Cash & Equivalents
653.00
353.20
327.10
414.50
464.60
284.94
458.73
191.83
332.56
151.98
Closing Cash & Equivalent
785.70
653.00
353.20
327.10
414.50
484.86
284.94
458.73
191.83
317.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
133.70
112.71
126.21
117.73
112.00
101.88
85.12
78.35
65.56
64.44
ROA
1.90%
1.75%
2.30%
2.17%
4.49%
3.38%
3.82%
4.33%
1.59%
3.70%
ROE
11.35%
9.18%
8.99%
8.39%
16.12%
10.79%
11.34%
12.02%
4.15%
11.58%
ROCE
13.50%
10.72%
10.67%
8.55%
13.99%
13.59%
12.77%
12.34%
7.07%
12.75%
Fixed Asset Turnover
2.63
2.29
3.86
4.64
2.36
1.04
0.95
0.89
0.63
1.16
Receivable days
70.33
92.41
65.39
82.12
66.87
85.91
109.30
154.45
309.04
153.43
Inventory Days
550.89
665.61
411.71
512.46
362.12
362.68
306.20
309.88
519.16
316.65
Payable days
-76.94
-203.55
102.38
79.03
131.33
90.58
92.01
67.59
91.11
54.70
Cash Conversion Cycle
698.15
961.57
374.72
515.55
297.66
358.01
323.49
396.75
737.09
415.37
Total Debt/Equity
1.73
2.01
1.57
1.30
1.28
1.07
1.06
0.93
0.87
0.71
Interest Cover
1.80
1.84
2.10
2.67
3.53
2.96
3.18
3.86
2.27
3.09

News Update:


  • Prestige Estate Proj - Quarterly Results
    13th Aug 2020, 16:15 PM

    Read More
  • Prestige Estates Projects’ arm acquires equity stake in DB (BKC) Realtors
    15th Jul 2020, 09:08 AM

    Prestige Falcon Realty Ventures has acquired 1,17,503 equity shares of DB (BKC) Realtors from IIRF XI Holdings

    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.