Valuation Prestige Estates Projects Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-06-30 EDT			5-day change	1st Jan Change
1,564.60 ^INR	+1.64%		+3.43%	-1.89%

06-30	Avendus Spark Upgrades Prestige Estates Projects to Buy from Add; Price Target is INR1,875	MT
06-18	Prestige Estates Projects Launches New Phase of Gardenia Estates in North Bengaluru, India	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	673,921	-	-
Change	-	61.58%	-18.35%	190.18%	8.77%	32.1%	-	-
Enterprise Value (EV) ¹	134,603	241,363	224,689	558,049	592,229	611,275	801,699	814,412
Change	-	79.31%	-6.91%	148.36%	6.12%	3.22%	4.11%	1.59%
P/E	8.41x	17.2x	17.2x	34.1x	106x	40.6x	36.8x	27.2x
PBR	1.84x	2.18x	1.62x	4.16x	3.31x	2.98x	3.68x	3.27x
PEG	-	-0.8x	-0.9x	0.7x	-1.6x	0x	0.9x	0.8x
Capitalization / Revenue	1.69x	3.1x	1.94x	5.95x	6.94x	3.83x	4.32x	3.57x
EV / Revenue	1.85x	3.78x	2.7x	7.08x	8.06x	4.82x	5.14x	4.31x
EV / EBITDA	6.83x	15.7x	10.8x	22.3x	23.1x	16.5x	15.8x	12.9x
EV / EBIT	9.76x	22.7x	15.6x	31.3x	33.9x	21.8x	19.2x	15.9x
EV / FCF	12.2x	-185x	-203x	-91.6x	-40.8x	180x	551x	457x
FCF Yield	8.18%	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	0.18%	0.22%
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%	0.12%	0.12%
EPS ²	36.32	28.69	23.49	34.28	11.19	27.76	42.55	57.57
Distribution rate	4.13%	5.23%	6.39%	5.25%	16.1%	7.2%	4.32%	3.3%
Net sales ¹	72,644	63,895	83,150	78,771	73,494	126,854	155,872	188,764
EBITDA ¹	19,722	15,335	20,863	24,984	25,588	37,091	50,845	63,050
EBIT ¹	13,796	10,625	14,392	17,819	17,465	28,030	41,694	51,180
Net income ¹	14,562	11,500	9,418	13,741	4,675	11,955	18,322	25,019
Net Debt ¹	12,100	43,418	63,062	89,041	82,072	126,057	127,779	140,491
Reference price ²	305.60	493.80	403.20	1,170.00	1,184.40	1,564.60	1,564.60	1,564.60
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	51.17x	6.15x	18.85x	0.12%	7.01B
MITSUBISHI ESTATE CO., LTD.	22.86x	4.43x	18.61x	1.11%	31.03B
EMAAR PROPERTIES	6.12x	0.75x	1.53x	8.24%	29.21B
MITSUI FUDOSAN CO., LTD.	15.34x	3.16x	15.63x	2.28%	25.52B
ALPHA DHABI HOLDING	15.51x	0.99x	6.54x	2.4%	21.53B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.21x	6.85x	19.44x	1.17%	21.32B
ALDAR PROPERTIES	8.04x	1.78x	5.75x	2.75%	18.11B
DLF LIMITED	34.82x	15.94x	62.93x	1.09%	16.1B
AZRIELI GROUP LTD.	9.71x	28.39x	-	2.27%	16.71B
HONGKONG LAND HOLDINGS LIMITED	27.48x	11.25x	27.29x	3.65%	15.58B
Average	20.72x	7.97x	19.62x	2.51%	20.21B
Weighted average by Cap.	17.88x	6.87x	17.53x	2.83%