Valuation Prestige Estates Projects Limited

Stocks

Delayed NSE India S.E. 09:09:28 21/09/2026 BST			5-day change	1st Jan Change
1,468.10 ^INR	+2.30%		+4.02%	-7.58%

09-10	Prestige Estates Projects Limited Incorporates Southgrove Homes LLP and Parkgrove Realty LLP as Wholly-Owned Subsidiaries	CI
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

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	618,141	-	-
Change	-	-18.35%	190.18%	8.77%	-4.89%	27.39%	-	-
Enterprise Value (EV) ¹	241,363	224,689	558,049	592,229	611,275	761,739	769,790	766,029
Change	-	-6.91%	148.36%	6.12%	3.22%	24.61%	1.06%	-0.49%
P/E	17.2x	17.2x	34.1x	106x	40.6x	36.6x	25.3x	22.2x
PBR	2.18x	1.62x	4.16x	3.31x	2.98x	3.37x	3.04x	2.57x
PEG	-	-0.9x	0.7x	-1.6x	0x	0.9x	0.6x	1.6x
Capitalization / Revenue	3.1x	1.94x	5.95x	6.94x	3.83x	4.15x	3.26x	2.91x
EV / Revenue	3.78x	2.7x	7.08x	8.06x	4.82x	5.11x	4.06x	3.6x
EV / EBITDA	15.7x	10.8x	22.3x	23.1x	16.5x	15.4x	12.3x	9.83x
EV / EBIT	22.7x	15.6x	31.3x	33.9x	21.8x	18.6x	15.1x	11.6x
EV / FCF	-185x	-203x	-91.6x	-40.8x	180x	-200x	119x	95.8x
FCF Yield	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	-0.5%	0.84%	1.04%
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%	0.13%	0.13%	0.13%
EPS ²	28.69	23.49	34.28	11.19	27.76	39.22	56.76	64.6
Distribution rate	5.23%	6.39%	5.25%	16.1%	7.2%	4.69%	3.35%	2.94%
Net sales ¹	63,895	83,150	78,771	73,494	126,854	149,062	189,828	212,783
EBITDA ¹	15,335	20,863	24,984	25,588	37,091	49,429	62,419	77,930
EBIT ¹	10,625	14,392	17,819	17,465	28,030	40,880	51,068	65,824
Net income ¹	11,500	9,418	13,741	4,675	11,955	17,206	24,812	28,452
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	1,435.10	1,435.10	1,435.10
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	36.59x	5.11x	15.41x	0.13%	6.44B
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	16.52x	4.21x	13.11x	3.24%	23.2B
Weighted average by Cap.	14.34x	3.86x	12.28x	3.61%