Valuation Prestige Estates Projects Limited

Stocks

Delayed NSE India S.E. 12:05:09 11/09/2026 BST			5-day change	1st Jan Change
1,498.00 ^INR	-2.95%		-5.61%	-6.07%

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	645,234	-	-
Change	-	-18.35%	190.18%	8.77%	-4.89%	32.98%	-	-
Enterprise Value (EV) ¹	241,363	224,689	558,049	592,229	611,275	788,832	796,883	793,122
Change	-	-6.91%	148.36%	6.12%	3.22%	29.05%	1.02%	-0.47%
P/E	17.2x	17.2x	34.1x	106x	40.6x	38.2x	26.4x	23.3x
PBR	2.18x	1.62x	4.16x	3.31x	2.98x	3.51x	3.17x	2.69x
PEG	-	-0.9x	0.7x	-1.6x	0x	0.9x	0.6x	1.7x
Capitalization / Revenue	3.1x	1.94x	5.95x	6.94x	3.83x	4.33x	3.4x	3.04x
EV / Revenue	3.78x	2.7x	7.08x	8.06x	4.82x	5.29x	4.2x	3.73x
EV / EBITDA	15.7x	10.8x	22.3x	23.1x	16.5x	16x	12.8x	10.2x
EV / EBIT	22.7x	15.6x	31.3x	33.9x	21.8x	19.3x	15.6x	12.1x
EV / FCF	-185x	-203x	-91.6x	-40.8x	180x	-207x	123x	99.1x
FCF Yield	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	-0.48%	0.81%	1.01%
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%	0.13%	0.13%
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	1,498.00	1,498.00	1,498.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRESTIGE ESTATES PROJECTS LIMITED	38.19x	5.29x	15.96x	0.12%	6.75B
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	16.62x	4.21x	13.12x	3.29%	23.27B
Weighted average by Cap.	14.40x	3.86x	12.34x	3.61%