Construction - Real Estate · Founded 1997 · www.prestigeconstructions.com · BSE 533274 · NSE PRESTIGE · ISIN INE811K01011
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | 42% | 39% | 23% |
| ROE Average | 5% | 10% | 18% | 14% |
| ROCE Average | 9% | 13% | 17% | 14% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.48 | 65.48 | 65.48 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 |
| FII | 18.07 | 16.06 | 16.83 | 19.12 | 19.3 | 17.08 | 16.65 | 15.75 | 15.72 | 14.2 |
| DII | 13.17 | 14.97 | 14.42 | 16.75 | 16.73 | 19.23 | 19.64 | 20.69 | 20.96 | 22.59 |
| Public | 3.27 | 3.49 | 3.26 | 3.19 | 3.02 | 2.74 | 2.77 | 2.62 | 2.37 | 2.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
| FII | 7.24 | 6.44 | 6.75 | 8.23 | 8.31 | 7.36 | 7.17 | 6.78 | 6.77 | 6.12 |
| DII | 5.28 | 6 | 5.78 | 7.21 | 7.21 | 8.28 | 8.46 | 8.91 | 9.03 | 9.73 |
| Public | 1.31 | 1.4 | 1.31 | 1.37 | 1.3 | 1.18 | 1.19 | 1.13 | 1.02 | 0.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 40.09 | 40.09 | 40.09 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.48 | 65.48 | 65.48 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 |
| FII | 18.07 | 16.06 | 16.83 | 19.12 | 19.3 | 17.08 | 16.65 | 15.75 | 15.72 | 14.2 |
| DII | 13.17 | 14.97 | 14.42 | 16.75 | 16.73 | 19.23 | 19.64 | 20.69 | 20.96 | 22.59 |
| Public | 34.52 | 34.52 | 34.52 | 39.06 | 39.06 | 39.06 | 39.06 | 39.06 | 39.06 | 39.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
| FII | 7.24 | 6.44 | 6.75 | 8.23 | 8.31 | 7.36 | 7.17 | 6.78 | 6.77 | 6.12 |
| DII | 5.28 | 6 | 5.78 | 7.21 | 7.21 | 8.28 | 8.46 | 8.91 | 9.03 | 9.73 |
| Public | 13.84 | 13.84 | 13.84 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 40.09 | 40.09 | 40.09 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 | 43.07 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.