Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹60087 Cr.
Stock P/E
97.4
P/B
3.7
Current Price
₹1395
Book Value
₹ 377.8
Face Value
10
52W High
₹1812.4
52W Low
₹ 1090.5
Dividend Yield
0.14%

Prestige EstatesProj Overview

Business

Prestige Estates Projects Ltd. is one of India's leading real estate developers. The company is primarily engaged in the development of residential, commercial, retail, hospitality, and leisure properties. Its core business model involves acquiring land, developing integrated properties, and selling or leasing these assets. The company makes money primarily through the sale of residential units (apartments, villas), office spaces, and retail units. Additionally, it generates recurring income from its portfolio of leased commercial offices, retail malls, and managed hotels/resorts.

Revenue Mix

Prestige Estates operates across multiple segments:

Residential: Development and sale of apartments, villas, and plotted developments (historically the largest revenue contributor).

Commercial: Development and leasing of office spaces, primarily to large corporations and IT/ITES companies.

Retail: Development and management of shopping malls and retail establishments.

Hospitality: Ownership and management of hotels, resorts, and serviced apartments under various international brands.

Leisure: Development of golf courses and convention centers.

While specific revenue percentages fluctuate, residential sales typically form the bulk of its revenue, complemented by rental income from its commercial and retail assets, and revenue from hospitality operations.

Industry

The Indian real estate industry is large, cyclical, and becoming increasingly organized. It is significantly influenced by macroeconomic factors, interest rates, and government policies (e.g., RERA). Prestige Estates is one of the top integrated real estate developers in India, with a dominant presence in South India, particularly Bengaluru, Chennai, and Hyderabad. It is expanding its footprint to other major Indian cities. The company is positioned as a premium brand known for quality construction, design, and timely project delivery, enabling it to compete effectively with other large listed developers and regional players.

MOAT

Brand Reputation: A strong and trusted brand name in the South Indian real estate market, associated with quality, design excellence, and timely project completion, which commands a premium.

Diversified Portfolio: Presence across residential, commercial, retail, and hospitality segments reduces reliance on any single asset class and provides a stable recurring income stream from leased assets.

Scale and Execution Capability: Ability to undertake and deliver large-scale, complex, and integrated developments across multiple asset classes.

Land Bank: A significant and strategically located land bank, particularly in key South Indian cities, which is crucial for future development.

Growth Drivers

Urbanization and Demographic Trends: Rapid urbanization, increasing disposable incomes, and the rise of nuclear families drive demand for housing and commercial spaces in major Indian cities.

Favorable Interest Rate Environment: Lower home loan interest rates stimulate demand in the residential segment.

Economic Growth: Continued economic growth and expansion of service sectors (especially IT/ITES) drive demand for Grade A office spaces.

Retail Consumption Growth: Rising consumer spending powers the growth of organized retail and demand for mall spaces.

Geographic Expansion: Diversification into new markets beyond its core South Indian base, such as Mumbai and Delhi-NCR, opens new avenues for growth.

Asset Monetization: Potential to unlock value from its commercial and retail assets through REIT listings or strategic sales, providing capital for new developments.

Risks

Cyclicality of Real Estate: The business is highly sensitive to economic downturns, interest rate fluctuations, and property market sentiment.

Regulatory & Policy Changes: Changes in RERA norms, environmental regulations, land acquisition policies, and taxation (e.g., GST) can impact project costs and timelines.

Execution Risks: Delays in project approvals, construction, cost overruns, and labor availability can affect profitability.

High Debt Levels: Real estate development is capital-intensive, leading to significant debt on the balance sheet, which increases financial risk, especially during periods of high interest rates.

Competition: Intense competition from both established national players and regional developers.

Funding Risks: Dependence on bank financing, private equity, and pre-sales for project funding.

Management & Ownership

Prestige Estates Projects Ltd. is promoted by the Razack family, with Mr. Irfan Razack serving as the Chairman and Managing Director. The management team is experienced, with a long track record in the real estate sector. The promoter group holds a significant ownership stake in the company, aligning their interests with long-term growth. The company also has a mix of institutional investors and public shareholders.

Outlook

Prestige Estates is well-positioned to capitalize on India's urban development and economic growth, driven by its strong brand, diversified portfolio, and established presence in key South Indian markets. The company's focus on an integrated development approach, including residential, commercial, retail, and hospitality, provides a relatively stable revenue base and diversified risk exposure.

However, the inherent cyclicality of the real estate sector, coupled with high capital requirements and regulatory complexities, remains a key challenge. Vigilance on debt levels, efficient project execution, and adapting to evolving market demands will be crucial for sustained growth. The ability to successfully expand into new geographies and strategically monetize its commercial and retail assets could provide significant upside. Conversely, a prolonged economic slowdown or adverse policy changes could impact demand and profitability.

Prestige EstatesProj Share Price

Live · BSE / NSE · Inception: 1997
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Prestige EstatesProj Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 1796 2164 1862 2304 1655 1528 2307 2432 3873 4074
Other Income 175 69 162 119 43 61 161 266 13 70
Total Income 1971 2233 2025 2424 1698 1589 2469 2698 3886 4144
Total Expenditure 1244 1336 1066 1673 1064 987 1414 1522 3013 3028
Operating Profit 726 896 959 751 634 602 1055 1176 873 1115
Interest 293 424 346 357 345 286 384 385 384 430
Depreciation 180 197 191 200 205 217 216 219 234 238
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 253 275 422 194 84 99 455 572 256 448
Provision for Tax 72 79 102 -52 45 44 127 127 34 121
Profit After Tax 181 197 320 246 39 55 328 446 222 327
Adjustments -65 -57 -87 -54 -22 -30 -36 -15 1 -77
Profit After Adjustments 116 140 233 192 18 25 293 430 223 250
Adjusted Earnings Per Share 2.9 3.5 5.8 4.5 0.4 0.6 6.8 10 5.2 5.8

Prestige EstatesProj Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 3420 5531 4775 5499 5172 8125 7242 6390 8315 7877 7349 12686
Other Income 99 283 87 68 112 119 244 211 457 1548 386 510
Total Income 3518 5814 4862 5567 5284 8243 7485 6600 8772 9425 7736 13197
Total Expenditure 2426 4465 3855 4222 3718 5769 5284 4856 6229 5379 4791 8977
Operating Profit 1093 1349 1007 1345 1566 2475 2202 1744 2543 4047 2945 4219
Interest 321 346 316 566 723 1023 979 555 807 1219 1334 1583
Depreciation 140 127 164 155 323 667 593 471 647 717 812 907
Exceptional Income / Expenses 0 0 0 0 89 38 2793 808 308 0 0 0
Profit Before Tax 631 876 539 638 610 827 3398 1509 1414 2122 756 1731
Provision for Tax 265 229 166 214 199 278 519 295 348 494 139 409
Profit After Tax 367 647 373 425 411 549 2878 1215 1067 1629 617 1323
Adjustments -34 -37 -109 -53 4 -146 -96 -65 -125 -255 -149 -127
Profit After Adjustments 332 610 265 371 416 403 2782 1150 942 1374 468 1196
Adjusted Earnings Per Share 8.9 16.3 7.1 9.9 11.1 10.1 69.4 28.7 23.5 34.3 10.9 27.8

Prestige EstatesProj Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 3821 4200 4415 4733 4227 5360 8001 9095 9975 11289 15423
Minority's Interest 397 227 203 230 112 228 420 452 283 512 482
Borrowings 1732 3112 3500 3974 4719 6218 2414 4003 3410 4555 4313
Other Non-Current Liabilities 191 398 349 361 -198 748 359 429 889 1836 2166
Total Current Liabilities 6214 8523 8363 9605 19201 16653 13574 15878 21467 29698 35470
Total Liabilities 12355 16460 16830 18903 28061 29208 24768 29857 36025 47890 57854
Fixed Assets 3010 3715 919 1592 6732 2800 1981 2672 2553 2808 2702
Other Non-Current Assets 2113 2801 6420 8268 4222 11340 7098 7614 9513 9741 10923
Total Current Assets 7231 9944 9491 9043 17106 15068 15582 19571 23958 35341 44230
Total Assets 12355 16460 16830 18903 28061 29208 24768 29857 36025 47890 57854

Prestige EstatesProj Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 285 465 415 327 353 653 786 2346 2069 1456 2268
Cash Flow from Operating Activities -478 435 514 1072 762 2226 1839 2140 1540 1297 131
Cash Flow from Investing Activities -433 -737 -522 -2005 -628 -2350 494 -4045 -2756 -2548 -1348
Cash Flow from Financing Activities 1104 225 -80 960 87 252 -634 1598 546 1969 959
Net Cash Inflow / Outflow 193 -77 -87 26 222 129 1699 -307 -671 718 -259
Closing Cash & Cash Equivalent 485 415 327 353 653 786 2346 2069 1456 2268 2009

Prestige EstatesProj Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 8.86 16.26 7.06 9.9 11.08 10.05 69.4 28.69 23.49 34.28 10.85
CEPS(Rs) 13.51 20.64 14.32 15.45 19.58 30.31 86.58 42.05 42.75 58.5 33.18
DPS(Rs) 1.5 1.2 1.2 1.2 1.5 1.5 1.5 1.5 1.5 1.8 1.8
Book NAV/Share(Rs) 101.88 112 117.73 126.21 112.71 133.7 199.59 226.85 248.82 281.59 358.09
Core EBITDA Margin(%) 29.06 19.28 19.26 23.22 28.11 29 27.04 24 24.99 31.57 34.66
EBIT Margin(%) 27.86 22.09 17.92 21.89 25.76 22.77 60.44 32.31 26.6 42.22 28.31
Pre Tax Margin(%) 18.46 15.83 11.3 11.6 11.79 10.18 46.91 23.62 16.94 26.82 10.24
PAT Margin (%) 10.72 11.69 7.82 7.72 7.95 6.75 39.74 19.01 12.78 20.58 8.36
Cash Profit Margin (%) 14.81 13.99 11.25 10.54 14.19 14.96 47.93 26.38 20.53 29.63 19.36
ROA(%) 3.38 4.49 2.24 2.38 1.75 1.92 10.66 4.45 3.24 3.88 1.17
ROE(%) 10.79 16.12 8.67 9.28 9.18 11.44 43.08 14.21 11.19 15.32 4.62
ROCE(%) 13.59 13.99 8.67 10.8 10.72 13.53 32.89 14.97 13.18 16.36 8.57
Receivable days 85.91 66.87 82.12 65.39 92.41 70.33 71.83 79.79 60.07 59.1 64.08
Inventory Days 362.68 362.12 512.46 411.71 665.61 550.89 528.09 604.02 566.9 888.37 1385.36
Payable days -129.98 6640.24 0 738.17 0 212.94 159.87 277.91 534.29 -461.15 -199.58
PER(x) 30.29 10.6 30.66 29.09 22.7 16.72 4.4 17.22 17.15 34.13 109.15
Price/Book(x) 2.64 1.54 1.84 2.28 2.23 1.26 1.53 2.18 1.62 4.15 3.31
Dividend Yield(%) 0.56 0.7 0.55 0.42 0.6 0.89 0.49 0.3 0.37 0.15 0.15
EV/Net Sales(x) 3.98 2.06 2.82 3.18 3.33 1.85 1.91 3.78 2.7 7.08 8.06
EV/Core EBITDA(x) 12.45 8.43 13.38 13 10.99 6.09 6.28 13.84 8.83 13.79 20.12
Net Sales Growth(%) 34.15 61.74 -13.68 15.17 -5.94 57.1 -10.87 -11.77 30.14 -5.27 -6.7
EBIT Growth(%) 30.78 28.24 -29.99 40.73 10.69 38.85 136.56 -52.83 7.57 50.45 -37.46
PAT Growth(%) 13.02 76.31 -42.25 13.71 -3.16 33.41 424.64 -57.79 -12.18 52.67 -62.12
EPS Growth(%) -1.29 83.47 -56.56 40.17 11.93 -9.27 590.22 -58.67 -18.1 45.9 -68.33
Debt/Equity(x) 1.07 1.28 1.3 1.57 2.01 1.73 0.5 0.72 0.81 1.02 0.69
Current Ratio(x) 1.16 1.17 1.13 0.94 0.89 0.9 1.15 1.23 1.12 1.19 1.25
Quick Ratio(x) 0.48 0.38 0.33 0.35 0.21 0.22 0.44 0.5 0.45 0.38 0.35
Interest Cover(x) 2.96 3.53 2.71 2.13 1.84 1.81 4.47 3.72 2.75 2.74 1.57
Total Debt/Mcap(x) 0.4 0.83 0.71 0.69 0.9 1.38 0.33 0.33 0.5 0.24 0.21

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -7% +5% -2% +8%
Operating Profit CAGR -27% +19% +4% +10%
PAT CAGR -62% -20% +2% +5%
Share Price CAGR -9% +42% +39% +23%
ROE Average +5% +10% +18% +14%
ROCE Average +9% +13% +17% +14%

Prestige EstatesProj Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 60.94 %
FII 14.2 %
DII (MF + Insurance) 22.59 %
Public (retail) 39.06 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.4865.4865.4860.9460.9460.9460.9460.9460.9460.94
FII 18.0716.0616.8319.1219.317.0816.6515.7515.7214.2
DII 13.1714.9714.4216.7516.7319.2319.6420.6920.9622.59
Public 34.5234.5234.5239.0639.0639.0639.0639.0639.0639.06
Others 0000000000
Total 100100100100100100100100100100

Prestige EstatesProj Peer Comparison

Construction - Real Estate Edit Columns

Prestige EstatesProj Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Prestige EstatesProj Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 10% over the last 3 years.
  • Debtor days have increased from -461.15 to -199.58days.
  • Stock is trading at 3.7 times its book value.
  • The company has delivered a poor profit growth of 2% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp