Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Prestige Estatesproj
Join Channel
Consolidated Standalone

Prestige EstatesProj

₹1507.8 20.3 | 1.4%

Market Cap ₹60440 Cr.

Stock P/E 35.5

P/B 5.4

Current Price ₹1507.8

Book Value ₹ 279.7

Face Value 10

52W High ₹1565.4

Dividend Yield 0.1%

52W Low ₹ 472

Edit Ratio

Prestige EstatesProj Research see more...

Overview Inc. Year: 1997Industry: Construction - Real Estate

Prestige Estates Projects Ltd is engaged within the business of real estate development. The Company's main products/services consist of Development and construction of Properties, Leasing of industrial properties and Share of profit /loss from partnership corporation. The Company operates in five segments: Retail, Hospitality, Real estate services, Residential, Commercial. The Company's geographical segments consist of Kochi, Hyderabad, Bengaluru, Chennai, and Mysuru. The residential section focuses on diverse portfolios, consisting of flats and villas. The business segment makes a speciality of assorted portfolios, inclusive of workplace space and special economic zone. The Retail section focuses on diverse portfolios, consisting of department shops and logistics. The Hospitality section makes a speciality of diversified portfolios, along with inns and serviced residences. The Real estate offerings focuses on various portfolios, along with fit-out offerings, and indoors layout and execution.

Read More..

Prestige EstatesProj Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Prestige EstatesProj Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 1300 1328 2400 1939 1428 2317 2632 1681 2236 1796
Other Income 46 20 89 73 47 31 306 285 1020 175
Total Income 1345 1347 2490 2012 1475 2348 2938 1966 3256 1971
Total Expenditure 933 963 1901 1477 1059 1743 1950 1154 1644 1244
Operating Profit 412 385 589 535 416 605 988 812 1612 726
Interest 150 129 174 185 186 201 235 238 264 293
Depreciation 115 113 131 147 163 170 168 166 174 180
Exceptional Income / Expenses 0 0 808 150 146 0 12 0 0 0
Profit Before Tax 148 142 1092 353 213 234 597 408 1174 253
Provision for Tax 49 46 153 100 63 70 115 86 256 72
Profit After Tax 99 97 940 254 151 164 482 322 918 181
Adjustments -21 -10 -0 -49 -10 -36 -14 -55 -67 -65
Profit After Adjustments 78 87 939 205 141 128 468 267 851 116
Adjusted Earnings Per Share 2 2.2 23.4 5.1 3.5 3.2 11.7 6.7 21.2 2.9

Prestige EstatesProj Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 1948 2549 3420 5531 4775 5499 5172 8125 7242 6390 8315 8345
Other Income 64 98 99 283 87 68 112 119 244 211 457 1786
Total Income 2011 2647 3518 5814 4862 5567 5284 8243 7485 6600 8772 10131
Total Expenditure 1368 1829 2426 4465 3855 4222 3718 5769 5284 4856 6229 5992
Operating Profit 643 818 1093 1349 1007 1345 1566 2475 2202 1744 2543 4138
Interest 149 229 321 346 316 566 723 1023 979 555 807 1030
Depreciation 68 89 140 127 164 155 323 667 593 471 647 688
Exceptional Income / Expenses 0 0 0 0 0 0 89 38 2793 808 308 12
Profit Before Tax 426 500 631 876 539 638 610 827 3398 1509 1414 2432
Provision for Tax 131 175 265 229 166 214 199 278 519 295 348 529
Profit After Tax 294 324 367 647 373 425 411 549 2878 1215 1067 1903
Adjustments -8 -10 -34 -37 -109 -53 4 -146 -96 -65 -125 -201
Profit After Adjustments 286 314 332 610 265 371 416 403 2782 1150 942 1702
Adjusted Earnings Per Share 8.2 9 8.9 16.3 7.1 9.9 11.1 10.1 69.4 28.7 23.5 42.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 30% 1% 9% 16%
Operating Profit CAGR 46% 1% 14% 15%
PAT CAGR -12% 25% 20% 14%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 209% 78% 42% 25%
ROE Average 11% 23% 18% 14%
ROCE Average 13% 20% 17% 14%

Prestige EstatesProj Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 2742 2979 3821 4200 4415 4733 4227 5360 8001 9095 9975
Minority's Interest 262 299 397 227 203 230 112 228 420 452 283
Borrowings 1043 1216 1732 3112 3500 3974 4719 6218 2414 4003 3410
Other Non-Current Liabilities 117 152 191 398 349 361 -198 748 359 429 889
Total Current Liabilities 3492 4696 6214 8523 8363 9605 19201 16653 13574 15878 21467
Total Liabilities 7656 9342 12355 16460 16830 18903 28061 29208 24768 29857 36025
Fixed Assets 2030 2377 3010 3715 919 1592 6732 2800 1981 2672 2553
Other Non-Current Assets 1971 2303 2113 2801 6420 8268 4222 11340 7098 7614 9513
Total Current Assets 3656 4662 7231 9944 9491 9043 17106 15068 15582 19571 23958
Total Assets 7656 9342 12355 16460 16830 18903 28061 29208 24768 29857 36025

Prestige EstatesProj Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 192 459 285 465 415 327 353 653 786 2346 2069
Cash Flow from Operating Activities 106 148 -478 435 514 1072 762 2226 1839 2140 1540
Cash Flow from Investing Activities -662 -693 -433 -737 -522 -2005 -628 -2350 494 -4045 -2756
Cash Flow from Financing Activities 823 371 1104 225 -80 960 87 252 -634 1598 546
Net Cash Inflow / Outflow 267 -174 193 -77 -87 26 222 129 1699 -307 -671
Closing Cash & Cash Equivalent 459 285 485 415 327 353 653 786 2346 2069 1456

Prestige EstatesProj Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 8.17 8.98 8.86 16.26 7.06 9.9 11.08 10.05 69.4 28.69 23.49
CEPS(Rs) 10.35 11.82 13.51 20.64 14.32 15.45 19.58 30.31 86.58 42.05 42.75
DPS(Rs) 1.2 1.5 1.5 1.2 1.2 1.2 1.5 1.5 1.5 1.5 1.5
Book NAV/Share(Rs) 78.35 85.12 101.88 112 117.73 126.21 112.71 133.7 199.59 226.85 248.82
Core EBITDA Margin(%) 29.73 28.26 29.06 19.28 19.26 23.22 28.11 29 27.04 24 25.09
EBIT Margin(%) 29.5 28.58 27.86 22.09 17.92 21.89 25.76 22.77 60.44 32.31 26.71
Pre Tax Margin(%) 21.85 19.6 18.46 15.83 11.3 11.6 11.79 10.18 46.91 23.62 17.01
PAT Margin (%) 15.1 12.73 10.72 11.69 7.82 7.72 7.95 6.75 39.74 19.01 12.83
Cash Profit Margin (%) 18.6 16.23 14.81 13.99 11.25 10.54 14.19 14.96 47.93 26.38 20.61
ROA(%) 4.33 3.82 3.38 4.49 2.24 2.38 1.75 1.92 10.66 4.45 3.24
ROE(%) 12.02 11.34 10.79 16.12 8.67 9.28 9.18 11.44 43.08 14.21 11.19
ROCE(%) 12.34 12.77 13.59 13.99 8.67 10.8 10.72 13.53 32.89 14.97 13.18
Receivable days 154.45 109.3 85.91 66.87 82.12 65.39 92.41 70.33 71.83 79.79 60.32
Inventory Days 309.88 306.2 362.68 362.12 512.46 411.71 665.61 550.89 528.09 604.02 569.2
Payable days -288.91 -218.06 -129.98 6640.24 0 738.17 0 212.94 159.87 277.91 534.29
PER(x) 19.91 19.18 30.29 10.6 30.66 29.09 22.7 16.72 4.4 17.22 17.15
Price/Book(x) 2.08 2.02 2.64 1.54 1.84 2.28 2.23 1.26 1.53 2.18 1.62
Dividend Yield(%) 0.74 0.87 0.56 0.7 0.55 0.42 0.6 0.89 0.49 0.3 0.37
EV/Net Sales(x) 3.98 3.47 3.98 2.06 2.82 3.18 3.33 1.85 1.91 3.78 2.7
EV/Core EBITDA(x) 12.05 10.81 12.45 8.43 13.38 13 10.99 6.09 6.28 13.84 8.83
Net Sales Growth(%) 85.09 30.89 34.15 61.74 -13.68 15.17 -5.94 57.1 -10.87 -11.77 30.14
EBIT Growth(%) 112.54 26.82 30.78 28.24 -29.99 40.73 10.69 38.85 136.56 -52.83 7.57
PAT Growth(%) 232.74 10.32 13.02 76.31 -42.25 13.71 -3.16 33.41 424.64 -57.79 -12.18
EPS Growth(%) 224.51 9.9 -1.29 83.47 -56.56 40.17 11.93 -9.27 590.22 -58.67 -18.1
Debt/Equity(x) 0.93 1.06 1.07 1.28 1.3 1.57 2.01 1.73 0.5 0.72 0.81
Current Ratio(x) 1.05 0.99 1.16 1.17 1.13 0.94 0.89 0.9 1.15 1.23 1.12
Quick Ratio(x) 0.55 0.45 0.48 0.38 0.33 0.35 0.21 0.22 0.44 0.5 0.45
Interest Cover(x) 3.86 3.18 2.96 3.53 2.71 2.13 1.84 1.81 4.47 3.72 2.75
Total Debt/Mcap(x) 0.45 0.52 0.4 0.83 0.71 0.69 0.9 1.38 0.33 0.33 0.5

Prestige EstatesProj Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 65.48 65.48 65.48 65.48 65.48 65.48 65.48 65.48 65.48 65.48
FII 24.67 24.28 23.73 23.17 22.21 21.19 20.69 19.5 18.07 16.06
DII 6.37 6.82 7.59 8.1 9.41 10.5 11.27 12.83 13.17 14.97
Public 3.47 3.42 3.2 3.25 2.89 2.82 2.56 2.19 3.27 3.49
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 23%
  • Company has reduced debt.

Cons

  • Debtor days have increased from 277.91 to 534.29days.
  • Stock is trading at 5.4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Prestige EstatesProj News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!