Nifty
:
24971.90
Sensex
:
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)
Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

Prestige Estates Projects Ltd.

Construction - Real Estate

Rating :
58/99

BSE: 533274 | NSE: PRESTIGE

NSE BSE
1719.20
23-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1698
  •  1725.8
  •  1671.5
  •  1716.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  783093
  •  1334298049.7
  •  2074.8
  •  1048.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74,145.90
  • 158.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 82,353.10
  • 0.10%
  • 4.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.94%
  • 0.31%
  • 2.21%
  • FII
  • DII
  • Others
  • 17.08%
  • 16.85%
  • 2.61%

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
  • 25.92
  • 25.12
  • 27.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 2.92
  • 3.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 12.60
  • 14.92

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
34.28
11.19
34.3
47.88
P/E Ratio
50.15
153.64
50.12
35.91
Revenue
7803
7349
12604
15479
EBITDA
2498
4014
5051
Net Income
1374
468
1435
2000
ROA
3.2
3.2
3.1
P/B Ratio
10.08
3.99
3.70
ROE
12.92
8.31
10.44
FCFF
-1532
-865
165
FCFF Yield
-2.1
-1.18
0.23
Net Debt
10059
8319
9346
BVPS
170.5
430.69
464.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,528.40
2,164.00
-29.37%
1,654.50
1,795.80
-7.87%
2,304.40
2,236.40
3.04%
1,862.10
1,680.90
10.78%
Expenses
987.30
1,336.30
-26.12%
1,064.40
1,244.30
-14.46%
1,673.10
1,643.90
1.78%
1,065.80
1,154.20
-7.66%
EBITDA
541.10
827.70
-34.63%
590.10
551.50
7.00%
631.30
592.50
6.55%
796.30
526.70
51.19%
EBIDTM
35.40%
38.25%
35.67%
30.71%
27.40%
26.49%
42.76%
31.33%
Other Income
60.90
68.50
-11.09%
43.40
174.70
-75.16%
119.40
1,019.60
-88.29%
162.40
285.40
-43.10%
Interest
286.10
423.80
-32.49%
345.10
293.20
17.70%
356.50
263.90
35.09%
346.10
238.20
45.30%
Depreciation
216.70
197.20
9.89%
204.70
179.70
13.91%
200.40
174.10
15.11%
190.50
165.50
15.11%
PBT
99.20
275.20
-63.95%
83.70
253.30
-66.96%
193.80
1,174.10
-83.49%
422.10
408.40
3.35%
Tax
44.00
78.60
-44.02%
44.50
72.30
-38.45%
-51.90
256.40
-
102.30
86.30
18.54%
PAT
55.20
196.60
-71.92%
39.20
181.00
-78.34%
245.70
917.70
-73.23%
319.80
322.10
-0.71%
PATM
3.61%
9.09%
2.37%
10.08%
10.66%
41.03%
17.17%
19.16%
EPS
0.58
3.49
-83.38%
0.41
2.90
-85.86%
4.46
21.22
-78.98%
5.80
6.66
-12.91%

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
7,349.40
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
-6.70%
-5.27%
30.14%
-11.77%
-10.87%
57.10%
-5.94%
15.17%
-13.68%
61.74%
 
Cost Of Goods Sold
-3,743.00
-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
11,092.40
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
150.93%
115.62%
90.01%
78.81%
63.64%
73.86%
99.94%
89.76%
99.68%
99.19%
152.70%
Total Expenditure
4,790.60
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
2,558.80
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
34.82%
31.72%
25.09%
24.00%
27.04%
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
Other Income
386.10
1,548.20
457.00
210.70
243.50
118.50
112.20
67.90
87.20
283.10
98.64
Interest
1,333.80
1,219.10
806.60
555.30
979.30
1,023.30
722.80
565.70
316.00
346.20
321.36
Depreciation
812.30
716.50
647.10
471.00
592.60
666.70
322.90
154.70
163.70
127.40
139.70
PBT
798.80
2,111.00
1,089.60
717.90
629.90
784.50
520.30
624.50
527.30
875.70
631.44
Tax
138.90
493.60
347.50
294.50
519.30
278.30
198.50
213.50
166.00
229.10
264.69
Tax Rate
17.39%
23.38%
24.87%
19.30%
15.17%
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
PAT
659.90
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
510.50
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
-149.40
-254.60
-125.00
-64.80
-95.90
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
PAT Margin
8.98%
17.44%
11.33%
18.00%
38.42%
4.91%
7.44%
6.51%
5.29%
10.90%
9.70%
PAT Growth
-59.20%
45.90%
-18.10%
-58.67%
597.84%
3.59%
7.60%
41.50%
-58.08%
81.86%
 
EPS
15.32
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 Projects enters into framework agreement with Valor Group
    30th May 2025, 09:39 AM

    The company will infuse Rs 504 crore into the SPV upon completion of the conditions precedent and hold 50% of the economic and voting rights

    Read More
  • Prestige Estates Projects enters into framework agreement with Arihant
    10th May 2025, 10:44 AM

    Under this strategic partnership, the two companies will explore opportunities across all classes of real estate, including Residential, Office, Retail and Hospitality Developments

    Read More
  • Prestige Group makes official entry into NCR residential market
    30th Apr 2025, 10:08 AM

    With all approvals secured, Prestige Group has begun marketing the first phase -Oakwood and Mulberry, which together represent GDV of over Rs 9,000 crore

    Read More
  • Prestige Estates Projects incorporates subsidiary
    14th Apr 2025, 09:58 AM

    ‘Prestige Vaishnaoi Hospitality’ is incorporated to carry on development of Hospitality project in Hyderabad

    Read More
  • Prestige Estates Projects gets nod to invest Rs 1,625.04 crore in PHVL
    29th Mar 2025, 11:37 AM

    The Management Sub-Committee of the Board of the Directors of the company at their Meeting held on March 28, 2025, has, inter alia, approved the same

    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.