Valuation Prestige Estates Projects Limited

Stocks

Delayed NSE India S.E. 05:15:17 08/09/26 pm AEST			5-day change	1st Jan Change
1,561.20 ^INR	+0.72%		-0.42%	-1.97%

03/09	Prestige Estates Projects Limited Expands Presence in National Capital Region with Acquisition of 17.14-Acre Land Parcel in Sector 109, Gurgaon	CI
28/08	Prestige Estates Projects Limited Launches Prestige Palm Court in Madhavaram, North Chennai	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	197,945	161,627	469,008	510,157	485,218	667,632	-	-
Change	-	-18.35%	190.18%	8.77%	-4.89%	37.59%	-	-
Enterprise Value (EV) ¹	241,363	224,689	558,049	592,229	611,275	811,230	819,281	833,456
Change	-	-6.91%	148.36%	6.12%	3.22%	32.71%	0.99%	1.73%
P/E	17.2x	17.2x	34.1x	106x	40.6x	39.5x	27.3x	24.1x
PBR	2.18x	1.62x	4.16x	3.31x	2.98x	3.64x	3.28x	2.78x
PEG	-	-0.9x	0.7x	-1.6x	0x	1x	0.6x	1.8x
Capitalization / Revenue	3.1x	1.94x	5.95x	6.94x	3.83x	4.48x	3.52x	3.14x
EV / Revenue	3.78x	2.7x	7.08x	8.06x	4.82x	5.44x	4.32x	3.92x
EV / EBITDA	15.7x	10.8x	22.3x	23.1x	16.5x	16.4x	13.1x	10.7x
EV / EBIT	22.7x	15.6x	31.3x	33.9x	21.8x	19.8x	16x	12.7x
EV / FCF	-185x	-203x	-91.6x	-40.8x	180x	-213x	127x	104x
FCF Yield	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	-0.47%	0.79%	0.96%
Dividend per Share ²	1.5	1.5	1.8	1.8	2	1.84	1.9	1.9
Rate of return	0.3%	0.37%	0.15%	0.15%	0.18%	0.12%	0.12%	0.12%
EPS ²	28.69	23.49	34.28	11.19	27.76	39.22	56.76	64.42
Distribution rate	5.23%	6.39%	5.25%	16.1%	7.2%	4.69%	3.35%	2.95%
Net sales ¹	63,895	83,150	78,771	73,494	126,854	149,062	189,828	212,519
EBITDA ¹	15,335	20,863	24,984	25,588	37,091	49,429	62,419	77,860
EBIT ¹	10,625	14,392	17,819	17,465	28,030	40,880	51,068	65,724
Net income ¹	11,500	9,418	13,741	4,675	11,955	17,206	24,812	28,387
Net Debt ¹	43,418	63,062	89,041	82,072	126,057	143,598	151,649	165,824
Reference price ²	493.80	403.20	1,170.00	1,184.40	1,126.50	1,550.00	1,550.00	1,550.00
Nbr of stocks (in thousands)	400,862	400,862	400,862	430,730	430,730	430,730	-	-
Announcement Date	26/5/22	30/5/23	28/5/24	29/5/25	21/5/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRESTIGE ESTATES PROJECTS LIMITED	39.52x	5.44x	16.41x	0.12%	7.06B
SUN HUNG KAI PROPERTIES LIMITED	15.47x	4.91x	13.22x	3.27%	44.06B
MITSUBISHI ESTATE CO., LTD.	18.1x	3.98x	16x	1.35%	28.58B
CHINA RESOURCES LAND LIMITED	8.24x	1.5x	7.91x	4.38%	27.18B
EMAAR PROPERTIES	5.57x	0.69x	1.45x	8.98%	26.81B
MITSUI FUDOSAN CO., LTD.	14.22x	3.08x	14.75x	2.53%	26.05B
CK ASSET HOLDINGS LIMITED	10.41x	2.1x	8.95x	4.03%	20.95B
ALPHA DHABI HOLDING	7.98x	0.88x	3.22x	2.8%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.12x	6.41x	16.85x	1.66%	19.22B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.85x	1.47x	12.27x	3.89%	18.02B
Average	14.25x	3.05x	11.10x	3.3%	23.83B
Weighted average by Cap.	12.72x	3.02x	10.87x	3.58%