Company Valuation: Prime Property Development Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 162.4 135.8 231.3 158.3 475 679.9
Change - -16.41% 70.37% -31.55% 200% 43.12%
Enterprise Value (EV) 1 157.6 -52.87 228.3 203 470.5 605.7
Change - -133.55% 531.92% -11.1% 131.77% 28.75%
P/E 11.8x -0.64x -4.75x 2.56x 7.29x 25x
PBR 0.18x 0.19x 0.36x 0.22x 0.61x 0.84x
PEG - 0x 0.1x -0x 1.39x -0.4x
Capitalization / Revenue 4.47x - - - 0.85x 8.71x
EV / Revenue 4.34x - - - 0.85x 7.76x
EV / EBITDA 16.5x 0.24x -6.65x -77.3x 5.42x 28.5x
EV / EBIT 18.1x 0.24x -6.08x -30.4x 5.68x 29.8x
EV / FCF 33.6x 0.36x -6.47x -0.39x 47.6x 34.7x
FCF Yield 2.97% 278% -15.5% -256% 2.1% 2.88%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.8098 -12.43 -2.87 3.647 3.838 1.6
Distribution rate - - - - - -
Net sales 1 36.3 - - - 556.4 78.09
EBITDA 1 9.531 -223.8 -34.32 -2.624 86.87 21.27
EBIT 1 8.687 -224.6 -37.56 -6.667 82.83 20.29
Net income 1 13.74 -211 -48.71 61.89 65.13 26.94
Net Debt 1 -4.862 -188.6 -2.982 44.65 -4.558 -74.15
Reference price 2 9.57 8.00 13.63 9.33 27.99 40.06
Nbr of stocks (in thousands) 16,971 16,971 16,971 16,971 16,971 16,971
Announcement Date 1/12/20 6/9/21 2/9/22 5/9/23 6/9/24 6/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.94M
15.83x4.98x13.4x3.2% 45.04B
8.79x1.51x7.72x4.01% 30.91B
20.36x4.2x17.14x1.23% 30.8B
14.9x3.17x15.19x2.36% 27.19B
5.57x0.59x1.22x9.04% 26.61B
9.19x2.37x7.3x3.8% 21.66B
14.86x6.8x18.18x1.43% 21.45B
7.67x0.85x3.09x2.91% 19.63B
Average 12.15x 3.06x 10.41x 3.5% 24.81B
Weighted average by Cap. 12.69x 3.21x 10.86x 3.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PRIMEPRO6 Stock
  4. Valuation Prime Property Development Corporation Limited