Valuation Prestige Estates Projects Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 11:21:36 09/09/2026 BST			5-day change	1st Jan Change
1,541.85 ^INR	-1.48%		-1.57%	-3.30%

09-03	Prestige Estates Projects Limited Expands Presence in National Capital Region with Acquisition of 17.14-Acre Land Parcel in Sector 109, Gurgaon	CI
08-28	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	663,497	-	-
Change	-	-18.35%	190.18%	8.77%	-4.89%	36.74%	-	-
Enterprise Value (EV) ¹	241,363	224,689	558,049	592,229	611,275	807,095	815,146	811,385
Change	-	-6.91%	148.36%	6.12%	3.22%	32.03%	1%	-0.46%
P/E	17.2x	17.2x	34.1x	106x	40.6x	39.3x	27.1x	23.9x
PBR	2.18x	1.62x	4.16x	3.31x	2.98x	3.61x	3.26x	2.76x
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	4.45x	3.5x	3.12x
EV / Revenue	3.78x	2.7x	7.08x	8.06x	4.82x	5.41x	4.29x	3.82x
EV / EBITDA	15.7x	10.8x	22.3x	23.1x	16.5x	16.3x	13.1x	10.4x
EV / EBIT	22.7x	15.6x	31.3x	33.9x	21.8x	19.7x	16x	12.3x
EV / FCF	-185x	-203x	-91.6x	-40.8x	180x	-212x	126x	101x
FCF Yield	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	-0.47%	0.79%	0.99%
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	147,888
Reference price ²	493.80	403.20	1,170.00	1,184.40	1,126.50	1,540.40	1,540.40	1,540.40
Nbr of stocks (in thousands)	400,862	400,862	400,862	430,730	430,730	430,730	-	-
Announcement Date	26/05/22	30/05/23	28/05/24	29/05/25	21/05/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.54x	4.93x	13.27x	3.26%	44.27B
MITSUBISHI ESTATE CO., LTD.	18.08x	3.98x	15.99x	1.35%	28.56B
CHINA RESOURCES LAND LIMITED	8.39x	1.51x	7.99x	4.3%	27.68B
EMAAR PROPERTIES	5.55x	0.68x	1.43x	9.01%	26.71B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.28B
CK ASSET HOLDINGS LIMITED	10.43x	2.11x	8.97x	4.02%	20.99B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.26x	6.44x	16.92x	1.64%	19.43B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	14.55x	4.15x	12.96x	3.57%	25.81B
Weighted average by Cap.	14.11x	3.92x	12.46x	3.61%