Prestige Estates Projects Ltd - Stock Valuation and Financial Performance

BSE: 533274 | NSE: PRESTIGE | Construction - Real Estate | Mid Cap

Prestige EstatesProj Share Price

1,192.15 -54.80 -4.39%
as on 12-Apr'24 16:59

DeciZen - make an informed investing decision on Prestige EstatesProj

Overall Rating
Bole Toh

1. Quality

2. Valuation


3. Price Trend

Semi Strong

Prestige Estates Projects stock performance -

mw4me loader
P/E Ratio (SA):
Market Cap:
47,788.7 Cr.
52-wk low:
52-wk high:

Is Prestige Estates Projects Ltd an attractive stock to invest in?

1. Is Prestige Estates Projects Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Prestige Estates Projects Ltd is a below average quality company.

2. Is Prestige Estates Projects Ltd undervalued or overvalued?

The key valuation ratios of Prestige Estates Projects Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Prestige Estates Projects Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Prestige Estates Projects Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Prestige EstatesProj:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Prestige Estates Projects Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

ROCE % 8.5%9.6%7.9%6.8%5.8%6.4%6.5%6.8%9.2%5.9%-
Value Creation

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,0052,4503,2612,1762,9932,4413,3564,0544,5594,3303,338
Sales YoY Gr.-22.2%33.1%-33.3%37.5%-18.4%37.5%20.8%12.5%-5%-
Adj EPS 8.510.710.610.
YoY Gr.-25.1%-0.8%2.5%-42.8%21.2%-26.5%20%111.4%-41.5%-
BVPS (₹) 84.9103.9110.8126.3131.1113.3131.4136.7158.9165.9168.8
Adj Net
Cash Flow from Ops. -9.1-407-163-10614675.32202,8851,492706-
Debt/CF from Ops. -199.5-5.8-22.2-31.127.863.421.


CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.9%7.7%8.9%-5%
Adj EPS -0.5%5.7%14%-41.5%
Share Price 21% 34.4% 58.2% 165.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Return on
Equity %
Op. Profit
Mgn %
Net Profit
Mgn %
Debt to
Working Cap
Cash Conv.

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 14.03%

Return on Equity has declined versus last 3 years average to 3.30%

Sales growth has been subdued in last 3 years 8.86%

Sales growth is not so good in last 4 quarters at -28.35%

Latest Financials - Prestige Estates Projects Ltd.

Standalone Consolidated
TTM EPS (₹) 5.6 42.5
TTM Sales (₹ Cr.) 3,338 8,345
BVPS (₹.) 168.8 279.7
Reserves (₹ Cr.) 6,367 10,813
P/BV 7.06 4.26
PE 213.06 28.07
From the Market
52 Week Low / High (₹) 433.65 / 1440.00
All Time Low / High (₹) 57.55 / 1440.00
Market Cap (₹ Cr.) 47,789
Equity (₹ Cr.) 400.9
Face Value (₹) 10
Industry PE 81.3

Management X-Ray of Prestige EstatesProj:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Prestige EstatesProj

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
Operating Expenses 1,5031,7522,6841,7322,4171,7992,3573,1143,7313,379
Manufacturing Costs1,6522,3272,4911,8611,2831,3261,2389879421,091
Material Costs-339-810-90-409429-4014131,6372,0451,497
Employee Cost 88131122162156187209207229282
Other Costs 102104161117550687496283516509
Operating Profit 503698578445575642999941828951
Operating Profit Margin (%) 25.1%28.5%17.7%20.4%19.2%26.3%29.8%23.2%18.2%22.0%
Other Income 147123139125111138211174312107
Interest 126188221191375419573492295331
Depreciation 364250705664316306285332
Exceptional Items 000263000-8154020
Profit Before Tax 4885904465722562983222361,100415
Tax 14817645-19249592315374
Profit After Tax 340414401590232289262213947341
PAT Margin (%) 17.0%16.9%12.3%27.1%7.8%11.8%7.8%5.2%20.8%7.9%
Adjusted EPS (₹)9.711.110.715.
Dividend Payout Ratio (%)15%14%11%8%19%19%23%28%6%18%

Balance Sheet

(All Figures are in Crores.)

Equity and Liabilities

Shareholders Fund 2,9713,8954,1544,7374,9154,2505,2675,4816,3696,649
Share Capital 350375375375375375401401401401
Reserves 2,6213,5203,7794,3624,5403,8754,8665,0805,9686,248
Minority Interest0000000000
Long Term Debt2363361,0326118951,5339336501,154934
Short Term Debt1,5471,9932,5642,6802,9293,2163,4101,3201,2722,079
Trade Payables397472572647933853758635506503
Others Liabilities 1,6382,4973,3993,6304,1068,1639,0149,9277,8537,679
Total Liabilities 6,7899,19311,72212,30513,77818,01519,38318,01317,15417,844

Fixed Assets

Gross Block7178576762652811,115746670709766
Accumulated Depreciation2863285090130235207181227271
Net Fixed Assets431529625175151880539489482495
CWIP 224281377176551660773718441174
Investments 1,2021,2341,3238611,3731,8983,2531,5601,5661,625
Trade Receivables6537419918198601,050963944624398
Cash Equivalents 2213322512165533564861,587550403
Others Assets2,2293,5154,0135,5076,4535,1095,6555,8358,0619,406
Total Assets 6,7899,19311,72212,30513,77818,01519,38318,01317,15417,844

Cash Flow

(All Figures are in Crores.)
Cash Flow From Operating Activity -9-407-163-106146752202,8851,492706
PBT 4885904465722562983222361,100415
Adjustment 4636-142-42714267315544-314370
Changes in Working Capital -425-848-294-167-170-256-35221037252
Tax Paid -118-185-173-84-82-34-651-20-81
Cash Flow From Investing Activity -243-386-84223-884-251-390-749-2,697-1,353
Capex -94-191-258-405-85-325-837-327389-369
Net Investments -139-25-707247-768180208-81-127-60
Others -10-169122181-30-106240-342-2,959-923
Cash Flow From Financing Activity 7690993836740295285-1,023143442
Net Proceeds from Shares 05990000894000
Net Proceeds from Borrowing 0000000000
Interest Paid -122-180-200-126-322-382-519-417-268-268
Dividend Paid -49-66-1010-45-45-1380-60-60
Others 2475561,2391621,10772248-605471769
Net Cash Flow -176116-68-4721201161,113-1,061-205
ROE (%)11.9712.079.9613.284.816.315.513.9615.995.24
ROCE (%)13.5814.119.59.657.427.979.368.1516.77.88
Asset Turnover Ratio0.310.310.310.
PAT to CFO Conversion(x)-0.03-0.98-0.41-0.180.630.260.8413.541.582.07
Working Capital Days
Receivable Days12910497152102143109866343
Inventory Days302327375729512890858657493454
Payable Days-393-196-2,124-545672-812711155102123

Prestige Estates Projects Ltd Stock News

Prestige Estates Projects Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Prestige EstatesProj on 12-Apr-2024 16:59 is ₹1,192.2.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Apr-2024 16:59 the market cap of Prestige EstatesProj stood at ₹47,788.7.
The latest P/E ratio of Prestige EstatesProj as of 12-Apr-2024 16:59 is 213.1.
The latest P/B ratio of Prestige EstatesProj as of 12-Apr-2024 16:59 is 7.06.
The 52-week high of Prestige EstatesProj is ₹1,440 and the 52-week low is ₹433.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Prestige EstatesProj is ₹3,338 ( Cr.) .

About Prestige Estates Projects Ltd

Prestige Estate Projects commenced operations as a partnership firm constituted under the Indian Partnership Act, 1932 on April 1, 1986 under the name and style of Prestige Estates and Properties. The partners of the firm were the Late S Razack, Irfan Razack, Rezwan Razack and Sameera Noaman.

The name of the firm was changed to Prestige Estates Projects by a supplementary deed of partnership dated May 12, 1997. The firm was registered as a private limited company under Part-IX of the Companies Act, 1956, on June 4, 1997 with the name as Prestige Estates Projects Private Limited. All the business and property of the erstwhile partnership firm therefore became vested in the company. The company was converted to a public limited company on November 10, 2009 with the name Prestige Estates Projects Limited and received a fresh Certificate of Incorporation consequent upon change in status on November 10, 2009 from the RoC.

Its market leadership is anchored by its efficient execution, unmatched quality, timely delivery, diverse offerings and customer centricity.

Business area of the company

The company is engaged in the business of real estate development. The company’s principal products/services include Development and construction of Properties, Leasing of commercial properties and Share of profit /loss from partnership firm.

Business segments

  • Residential
  • Commercial/Office
  • Retail
  • Hospitality
  • Property Management



  • Asia Pacific Property Awards Development
  • Asia Pacific Property Awards Interior Design
  • Asia Pacific Property Awards Architecture
  • BMA Women Entrepreneur of the Year
  • CIDC Vishwakarma Award 2017
  • Asia One World’s Greatest Brands 2016-17
  • Power Awards 2017
  • ICI (BC) - Birla Super Award for Outstanding Concrete Structure of Karnataka Building Category - 2017
  • Govt. of Karnataka Power Award
  • ET Most Promising Business Leader Award
  • Realty Plus Award
  • Shopping Centre and Mall Awards
  • Asia’s Most Promising Brands 2017


  • Asia's Most Admired Awards
  • Bangalore Best Brand
  • Extraordinaire Brand
  • CNBC Awaaz 12th Real Estate Awards
  • CNBC Real Estate Awards 2017
  • Davinci Award Publicity on Commonfloor
  • Credai Membership Certificate 2018-19
  • Grohe Hurun Award
  • ICI (BC) Birla Super Awards
  • IGBC Gold Rating For Prestige Exora Business Park
  • Shopping Center Awards
  • Lifetime Achivement Award
  • Prestige Exora - IGBC Certificate (Gold Rated)
  • Times Business Awards


  • Best Retail Project Forum Vijaya Mall
  • Best Residential Project (Ultra Luxury) Kingfisher Towers
  • Best Residential Project (Mid Segment) Prestige Lakeside Habitat
  • Shopping Mall of the Year (South) Forum Shantiniketan
  • Ultra Luxury Residential Project of the Year (National) - Kingfisher Towers
  • Best Commercial Complex- Forum Centre City
  • FIABCI Prix D’Excellence Awards in (Silver Category) Conrad Hotel, Bengaluru
  • Shopping Centre of the Year (Metro-South) Forum Mall, Hyderabad
  • IBC InfoMedia Pvt Ltd India’s for Most Trusted Real Estate Co
  • ET Global Awards For Retail Excellence, 2020 for Shopping Centre of the Year (Retailers’ Choice) Forum Mall, Koramangala
  • The Institute of Cost Accountants of India - Global Summit 2020 CEO of the Year to Mr. Venkat K. Narayana Award received from Shri Piyush Goyal

Milestones and achievements

  • 1986: The company commenced operations as the partnership firm Prestige Estates and Properties
  • 1988: Completed Copper Arch on Infantry Road, its first project
  • 1995: Inaugurated Whistling Palms, its first plotted development project
  • 1997: The name of the partnership firm was changed to Prestige Estates Projects
  • 1997: The firm -- Prestige Estates Project -- was registered as Prestige Estates Projects Private Limited, a private limited company under Part-IX of the Companies Act, 1956
  • 1997: Inaugurated Prestige Elgin, its 50th project
  • 1998: Foray into property management services
  • 2000: Inaugurated Prestige Acropolis
  • 2001: Received ISO 9001:2000 Certification
  • 2001: Commenced operation of Angsana, its first hospitality project
  • 2003: Received CRISIL DA-1 rating (indicating excellent rating for ability to execute real estate projects as per specified quality level within stipulated time schedule and ability to transfer clean title)
  • 2004: Inaugurated Forum Mall, its first retail project
  • 2006: Inaugurated Prestige Ozone, a villa development
  • 2006: Launched Prestige Shantinikethan, an integrated township
  • 2006: Launched Cessna Business Park, an SEZ
  • 2007: Entered into a relationship with Red Fort India Real Estate Holdco ILLC to develop commercial space and townships.
  • 2007: Expanded operations to Cochin, Chennai and Hyderabad
  • 2007: Inaugurated UB City, its largest mixed use development
  • 2008: The company started operations of Oakwood Premier Prestige, serviced apartments at UB City
  • 2008: Inaugurated the Collections, a luxury mall at UB City
  • 2008: Entered into strategic alliance with CRIDF for developing malls across South India
  • 2008: Launched Prestige Golfshire
  • 2008: Entered into a relationship with UIOF
  • 2009: The company was converted into a public limited company with the name Prestige Estates Projects Limited and received a fresh Certificate of Incorporation consequent upon change in status from the RoC.
  • 2009: The company inaugurated the Forum Value Mall
  • 2010: Launched Prestige White Meadows
  • 2010: The Prestige Estates IPO opens on Oct 12, 2010
  • 2015-16: Launched seven projects namely, Prestige Song of South in Bengaluru; Prestige Hillside Gateway in Kochi; Prestige Kew Gardens in Bengaluru; Prestige Boulevard in Bengaluru; Prestige Fairfield in Bengaluru; Prestige Technostar in Bengaluru and Prestige Misty Waters (Phase 2) in Bengaluru
  • 2016-17: The Company has launched two residential projects aggregating to 1.98 million square feet of total developable area.
  • 2016-17: Acquisition of balance stake of Prestige Exora Business Parks Limited - The Company has acquired the balance stake of 63.94% of Equity Shares from Valdel Xtent Outsourcing Solutions Private Limited, also a wholly owned subsidiary of the Company
  • 2017-18: Entered three new markets i.e. Pune, Ahmedabad & Udaipur and spreading wings to Mumbai and NCR
  • 2017-18: Signed platform deal worth Rs 25,000 million with HDFC Capital for mid-income/ affordable housing projects
  • 2017-18: Acquisition of CapitaLand Group stake in mall entities - to contribute incremental rental
  • 2017-18: Acquired 80% stake in SPV to build state-of-the-art commercial/office space in ORR, Bengaluru
  • 2017-18: Acquisition of additional 49% stake in Prestige Pallavaram Ventures with potential total area for residential development
  • 2018-19: The company launched projects spanning 6.63 mn sq. ft. across segments and geographies
  • 2018-19: The company signed two prime real estate deals in Mumbai - one in Worli and the other in the Bandra Kurla Complex
  • 2019-20: Then company recorded the highest number of launches and completions this year, totaling 17.12 mn sq.ft. and 19.32 mn sq. ft., respectively, surpassing its annual guidance
  • 2020-2021: The company acquires 99% stake in Ace Realty Ventures
  • 2020-2021: Prestige Group ties up with Awfis to set up 6 co-working centres
  • 2020-2021: The company enters into agreement with Mysore Projects
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.