Valuation Prestige Estates Projects Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-23 EDT			5-day change	1st Jan Change
1,624.00 ^INR	-2.35%		-1.08%	+1.83%

07-02	Prestige Estates Projects Limited entered into an investment agreement to acquire 50% stake in Advent Convention and Hotels International Limited from Advent Hotels International Limited for INR 5.04 billion.	CI
06-30	Avendus Spark Upgrades Prestige Estates Projects to Buy from Add; Price Target is INR1,875	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	122,503	197,945	161,627	469,008	510,157	716,347	-	-
Change	-	61.58%	-18.35%	190.18%	8.77%	40.42%	-	-
Enterprise Value (EV) ¹	134,603	241,363	224,689	558,049	592,229	611,275	843,152	855,266
Change	-	79.31%	-6.91%	148.36%	6.12%	3.22%	3.78%	1.44%
P/E	8.41x	17.2x	17.2x	34.1x	106x	40.6x	40x	29.7x
PBR	1.84x	2.18x	1.62x	4.16x	3.31x	2.98x	3.91x	3.48x
PEG	-	-0.8x	-0.9x	0.7x	-1.6x	0x	1x	0.9x
Capitalization / Revenue	1.69x	3.1x	1.94x	5.95x	6.94x	3.83x	4.59x	3.78x
EV / Revenue	1.85x	3.78x	2.7x	7.08x	8.06x	4.82x	5.4x	4.52x
EV / EBITDA	6.83x	15.7x	10.8x	22.3x	23.1x	16.5x	16.5x	13.5x
EV / EBIT	9.76x	22.7x	15.6x	31.3x	33.9x	21.8x	20.5x	17x
EV / FCF	12.2x	-185x	-203x	-91.6x	-40.8x	180x	452x	470x
FCF Yield	8.18%	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	0.22%	0.21%
Dividend per Share ²	1.5	1.5	1.5	1.8	1.8	2	1.84	1.9
Rate of return	0.49%	0.3%	0.37%	0.15%	0.15%	0.18%	0.11%	0.11%
EPS ²	36.32	28.69	23.49	34.28	11.19	27.76	41.56	56.07
Distribution rate	4.13%	5.23%	6.39%	5.25%	16.1%	7.2%	4.43%	3.39%
Net sales ¹	72,644	63,895	83,150	78,771	73,494	126,854	156,160	189,265
EBITDA ¹	19,722	15,335	20,863	24,984	25,588	37,091	51,026	63,144
EBIT ¹	13,796	10,625	14,392	17,819	17,465	28,030	41,146	50,174
Net income ¹	14,562	11,500	9,418	13,741	4,675	11,955	18,347	24,951
Net Debt ¹	12,100	43,418	63,062	89,041	82,072	126,057	126,805	138,918
Reference price ²	305.60	493.80	403.20	1,170.00	1,184.40	1,663.10	1,663.10	1,663.10
Nbr of stocks (in thousands)	400,862	400,862	400,862	400,862	430,730	430,730	-	-
Announcement Date	6/8/21	5/26/22	5/30/23	5/28/24	5/29/25	5/21/26	-	-

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	55.28x	6.58x	20.17x	0.11%	7.42B
SUN HUNG KAI PROPERTIES LIMITED	15.91x	5x	13.46x	3.19%	45.28B
MITSUBISHI ESTATE CO., LTD.	21.05x	4.29x	17.61x	1.19%	31.01B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.64x	4.09%	30.36B
EMAAR PROPERTIES	5.65x	0.62x	1.28x	8.91%	27B
MITSUI FUDOSAN CO., LTD.	14.4x	3.12x	14.94x	2.44%	25.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.25x	6.85x	18.39x	1.4%	21.48B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.36B
Average	18.15x	3.79x	12.59x	3.15%	26.2B
Weighted average by Cap.	14.74x	3.57x	11.95x	3.44%