Valuation Prestige Estates Projects Limited

Stocks

Delayed NSE India S.E. 15:05:09 27/10/2026 +04			5-day change	1st Jan Change
1,422.30 ^INR	+1.84%		-1.57%	-10.82%

09-29	Prestige Estates Projects Limited Completes Prestige Clairemont And Bellagio @ The Prestige City Hyderabad	CI
09-28	Prestige Estates' Hospitality Arm Nixes India IPO Plan Citing Market Conditions	MT

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	601,558	-	-
Change	-	-18.35%	190.18%	8.77%	-4.89%	23.98%	-	-
Enterprise Value (EV) ¹	241,363	224,689	558,049	592,229	611,275	745,156	753,207	749,446
Change	-	-6.91%	148.36%	6.12%	3.22%	21.9%	1.08%	-0.5%
P/E	17.2x	17.2x	34.1x	106x	40.6x	36.8x	25.8x	22.1x
PBR	2.18x	1.62x	4.16x	3.31x	2.98x	3.29x	2.99x	2.54x
PEG	-	-0.9x	0.7x	-1.6x	0x	1x	0.6x	1.3x
Capitalization / Revenue	3.1x	1.94x	5.95x	6.94x	3.83x	4.06x	3.2x	2.88x
EV / Revenue	3.78x	2.7x	7.08x	8.06x	4.82x	5.03x	4x	3.59x
EV / EBITDA	15.7x	10.8x	22.3x	23.1x	16.5x	15.2x	12.2x	9.94x
EV / EBIT	22.7x	15.6x	31.3x	33.9x	21.8x	18.3x	15.2x	11.7x
EV / FCF	-185x	-203x	-91.6x	-40.8x	180x	-112x	121x	83.4x
FCF Yield	-0.54%	-0.49%	-1.09%	-2.45%	0.56%	-0.89%	0.83%	1.2%
Dividend per Share ²	1.5	1.5	1.8	1.8	2	1.89	1.956	2
Rate of return	0.3%	0.37%	0.15%	0.15%	0.18%	0.14%	0.14%	0.14%
EPS ²	28.69	23.49	34.28	11.19	27.76	37.92	54.23	63.26
Distribution rate	5.23%	6.39%	5.25%	16.1%	7.2%	4.98%	3.61%	3.16%
Net sales ¹	63,895	83,150	78,771	73,494	126,854	148,054	188,123	208,552
EBITDA ¹	15,335	20,863	24,984	25,588	37,091	49,068	61,560	75,423
EBIT ¹	10,625	14,392	17,819	17,465	28,030	40,761	49,691	64,006
Net income ¹	11,500	9,418	13,741	4,675	11,955	16,326	23,272	27,871
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	1,396.60	1,396.60	1,396.60
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	36.83x	5.03x	15.19x	0.14%	6.32B
VINGROUP	64.07x	-	-	-	68.77B
SUN HUNG KAI PROPERTIES LIMITED	12.62x	4.42x	11.33x	3.82%	39.97B
MITSUBISHI ESTATE CO., LTD.	19.46x	4.15x	16.67x	1.26%	30.08B
MITSUI FUDOSAN CO., LTD.	15.13x	3.22x	15.42x	2.31%	27.97B
CHINA RESOURCES LAND LIMITED	8.27x	1.49x	8.36x	4.28%	27.54B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.57x	3.04x	7.09x	-.--%	20.31B
CK ASSET HOLDINGS LIMITED	10.02x	1.96x	7.56x	4.19%	20.15B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.86x	6.57x	17.27x	1.57%	19.9B
Average	19.44x	3.40x	11.15x	2.95%	28.78B
Weighted average by Cap.	24.95x	3.26x	10.91x	3.33%