Prestige Estates Projects Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 12, 2025, 12:20 pm

Market Cap	48,027 Cr.
Current Price	1,116
High / Low	2,075/967
Stock P/E	82.5
Book Value	384
Dividend Yield	0.16 %
ROCE	14.9 %
ROE	12.9 %
Face Value	10.0
PEG Ratio	-3.03

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Prestige Estates Projects Ltd

Competitors of Prestige Estates Projects Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Techindia Nirman Ltd	30.3 Cr.	21.1	56.0/20.0		7.88	0.00 %	0.43 %	3.35 %	10.0
Tarmat Ltd	126 Cr.	52.0	116/49.0	79.9	71.7	0.00 %	1.50 %	1.14 %	10.0
Tantia Constructions Ltd	833 Cr.	53.8	61.2/29.6		16.0	0.00 %	1.06 %	5.61 %	1.00
Supreme Infrastructure India Ltd	234 Cr.	90.9	162/59.9		1,895	0.00 %	%	%	10.0
SPML Infra Ltd – a Multi-sector Infrastructure Player	1,128 Cr.	159	306/92.6	36.7	80.7	0.00 %	3.69 %	0.16 %	2.00
Industry Average	4,804.47 Cr	172.17		44.65	171.43	0.13%	7.38%	80.00%	6.61

All Competitor Stocks of Prestige Estates Projects Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	1,328	2,400	1,938	1,428	2,317	2,632	1,681	2,236	1,796	2,164	1,862	2,304	1,654
Expenses	965	1,901	1,479	1,061	1,745	1,950	1,158	1,651	1,261	1,336	1,079	1,684	1,071
Operating Profit	362	500	459	367	572	682	522	585	535	828	784	620	583
OPM %	27%	21%	24%	26%	25%	26%	31%	26%	30%	38%	42%	27%	35%
Other Income	20	903	223	193	30	341	285	1,020	175	108	162	119	43
Interest	129	174	185	186	201	235	238	264	293	424	346	356	345
Depreciation	113	130	147	163	170	168	166	174	180	197	190	200	205
Profit before tax	140	1,098	351	211	232	620	404	1,167	237	314	409	183	77
Tax %	33%	14%	28%	30%	30%	19%	21%	22%	31%	25%	25%	-28%	58%
Net Profit	94	945	251	149	162	505	318	910	165	236	307	235	32
EPS in Rs	2.20	23.43	5.11	3.51	3.19	11.68	6.66	21.23	2.90	3.49	5.80	4.46	0.41

Last Updated: February 28, 2025, 5:42 pm

Below is a detailed analysis of the quarterly data for Prestige Estates Projects Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹1,654.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,304.00 Cr. (Sep 2024) to ₹1,654.00 Cr., marking a decrease of 650.00 Cr..
For Expenses, as of Dec 2024, the value is ₹1,071.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 1,684.00 Cr. (Sep 2024) to ₹1,071.00 Cr., marking a decrease of 613.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹583.00 Cr.. The value appears to be declining and may need further review. It has decreased from 620.00 Cr. (Sep 2024) to ₹583.00 Cr., marking a decrease of 37.00 Cr..
For OPM %, as of Dec 2024, the value is 35.00%. The value appears strong and on an upward trend. It has increased from 27.00% (Sep 2024) to 35.00%, marking an increase of 8.00%.
For Other Income, as of Dec 2024, the value is ₹43.00 Cr.. The value appears to be declining and may need further review. It has decreased from 119.00 Cr. (Sep 2024) to ₹43.00 Cr., marking a decrease of 76.00 Cr..
For Interest, as of Dec 2024, the value is ₹345.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 356.00 Cr. (Sep 2024) to ₹345.00 Cr., marking a decrease of 11.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹205.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 200.00 Cr. (Sep 2024) to ₹205.00 Cr., marking an increase of ₹5.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹77.00 Cr.. The value appears to be declining and may need further review. It has decreased from 183.00 Cr. (Sep 2024) to ₹77.00 Cr., marking a decrease of 106.00 Cr..
For Tax %, as of Dec 2024, the value is 58.00%. The value appears to be increasing, which may not be favorable. It has increased from -28.00% (Sep 2024) to 58.00%, marking an increase of 86.00%.
For Net Profit, as of Dec 2024, the value is ₹32.00 Cr.. The value appears to be declining and may need further review. It has decreased from 235.00 Cr. (Sep 2024) to ₹32.00 Cr., marking a decrease of 203.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 0.41. The value appears to be declining and may need further review. It has decreased from ₹4.46 (Sep 2024) to 0.41, marking a decrease of ₹4.05.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 3:08 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	1,948	2,549	3,420	5,531	4,774	5,499	5,172	8,125	7,242	6,390	8,315	7,877	7,985
Expenses	1,368	1,829	2,426	4,464	3,855	4,222	3,718	5,769	5,308	4,872	6,227	5,379	5,170
Operating Profit	579	720	994	1,068	920	1,277	1,454	2,356	1,934	1,517	2,088	2,498	2,814
OPM %	30%	28%	29%	19%	19%	23%	28%	29%	27%	24%	25%	32%	35%
Other Income	64	97	99	288	99	82	232	161	3,036	1,018	780	1,560	433
Interest	149	229	321	346	316	566	723	1,023	979	555	807	1,219	1,472
Depreciation	68	89	140	127	164	155	323	667	593	471	647	716	793
Profit before tax	426	500	631	882	539	638	640	827	3,398	1,509	1,414	2,122	983
Tax %	31%	35%	42%	26%	31%	33%	31%	34%	15%	20%	25%	23%
Net Profit	291	321	367	653	373	425	442	549	2,878	1,215	1,067	1,629	810
EPS in Rs	8.17	8.98	8.86	16.26	7.06	9.90	11.08	10.06	69.41	28.69	23.49	34.28	14.16
Dividend Payout %	15%	17%	17%	7%	17%	12%	14%	15%	2%	5%	6%	5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	10.31%	14.33%	77.93%	-42.88%	13.94%	4.00%	24.21%	424.23%	-57.78%	-12.18%	52.67%
Change in YoY Net Profit Growth (%)	0.00%	4.02%	63.60%	-120.81%	56.82%	-9.94%	20.21%	400.02%	-482.01%	45.60%	64.85%

Prestige Estates Projects Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	12%
5 Years:	9%
3 Years:	3%
TTM:	-4%

Compounded Profit Growth
10 Years:	16%
5 Years:	32%
3 Years:	44%
TTM:	-66%

Stock Price CAGR
10 Years:	15%
5 Years:	35%
3 Years:	38%
1 Year:	0%

Return on Equity
10 Years:	9%
5 Years:	9%
3 Years:	9%
Last Year:	13%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:50 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	350	350	375	375	375	375	375	401	401	401	401	401	431
Reserves	2,392	2,629	3,446	3,825	4,040	4,358	3,852	4,959	7,600	8,694	9,574	10,888	16,121
Borrowings	2,539	3,154	4,071	5,374	5,739	7,416	8,487	9,272	4,898	7,412	9,420	13,458	12,351
Other Liabilities	2,375	3,208	4,463	6,886	6,676	6,754	15,720	14,844	12,201	13,664	16,876	23,227	25,652
Total Liabilities	7,656	9,342	12,355	16,460	16,830	18,902	28,433	29,476	25,100	30,171	36,271	47,974	54,556
Fixed Assets	2,030	2,377	3,010	932	3,622	5,135	6,732	8,986	3,780	5,858	6,780	8,669	9,323
CWIP	912	995	776	982	1,795	2,508	1,645	2,143	2,740	1,725	2,399	2,137	2,059
Investments	175	289	279	3,296	355	435	778	789	907	772	1,023	1,279	1,380
Other Assets	4,539	5,680	8,291	11,250	11,058	10,825	19,277	17,558	17,672	21,816	26,069	35,889	41,793
Total Assets	7,656	9,342	12,355	16,460	16,830	18,902	28,433	29,476	25,100	30,171	36,271	47,974	54,556

Below is a detailed analysis of the balance sheet data for Prestige Estates Projects Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹431.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹401.00 Cr. (Mar 2024) to ₹431.00 Cr., marking an increase of 30.00 Cr..
For Reserves, as of Sep 2024, the value is ₹16,121.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹10,888.00 Cr. (Mar 2024) to ₹16,121.00 Cr., marking an increase of 5,233.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹12,351.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹13,458.00 Cr. (Mar 2024) to ₹12,351.00 Cr., marking a decrease of 1,107.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹25,652.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹23,227.00 Cr. (Mar 2024) to ₹25,652.00 Cr., marking an increase of 2,425.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹54,556.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹47,974.00 Cr. (Mar 2024) to ₹54,556.00 Cr., marking an increase of 6,582.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹9,323.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹8,669.00 Cr. (Mar 2024) to ₹9,323.00 Cr., marking an increase of 654.00 Cr..
For CWIP, as of Sep 2024, the value is ₹2,059.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹2,137.00 Cr. (Mar 2024) to ₹2,059.00 Cr., marking a decrease of 78.00 Cr..
For Investments, as of Sep 2024, the value is ₹1,380.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,279.00 Cr. (Mar 2024) to ₹1,380.00 Cr., marking an increase of 101.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹41,793.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹35,889.00 Cr. (Mar 2024) to ₹41,793.00 Cr., marking an increase of 5,904.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹54,556.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹47,974.00 Cr. (Mar 2024) to ₹54,556.00 Cr., marking an increase of 6,582.00 Cr..

Notably, the Reserves (₹16,121.00 Cr.) exceed the Borrowings (12,351.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	106	148	-478	435	514	1,072	762	2,226	1,839	2,140	1,540	1,297
Cash from Investing Activity +	-662	-693	-426	-710	-522	-2,005	-549	-2,346	355	-4,016	-2,697	-2,455
Cash from Financing Activity +	823	371	1,104	225	-80	960	87	252	-634	1,598	546	1,969
Net Cash Flow	267	-174	200	-50	-87	26	300	133	1,560	-278	-612	812

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	577.00	717.00	990.00	-4.00	915.00	-6.00	-7.00	-7.00	-3.00	-6.00	-7.00	-11.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	150	104	94	75	77	64	117	66	69	81	58	57
Inventory Days						7,574		2,500	1,954	7,470
Days Payable						1,795		269	221	633
Cash Conversion Cycle	150	104	94	75	77	5,843	117	2,297	1,803	6,918	58	57
Working Capital Days	181	147	261	189	220	108	48	-6	75	247	252	436
ROCE %	12%	12%	13%	12%	8%	11%	10%	13%	11%	8%	10%	15%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	65.48%	65.48%	65.48%	65.48%	65.48%	65.48%	65.48%	65.48%	65.48%	65.48%	60.95%	60.95%
FIIs	24.28%	23.73%	23.17%	22.21%	21.19%	20.68%	19.50%	18.07%	16.06%	16.83%	19.12%	19.30%
DIIs	6.82%	7.59%	8.09%	9.41%	10.50%	11.27%	12.82%	13.17%	14.96%	14.43%	16.75%	16.74%
Public	3.42%	3.20%	3.26%	2.90%	2.83%	2.57%	2.20%	3.28%	3.51%	3.27%	3.19%	3.02%
No. of Shareholders	60,583	57,790	62,496	61,409	66,432	59,399	74,550	1,13,174	1,47,341	1,57,402	1,67,028	1,65,302

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
HDFC Flexi Cap Fund - Regular Plan	7,725,000	1.83	774.74	2,515,732	2025-03-11	207.07%
Mirae Asset Large & Midcap Fund	4,432,940	1.47	444.58	2,515,732	2025-03-11	76.21%
HDFC ELSS Tax Saver Fund	4,000,000	3.29	401.16	2,515,732	2025-03-11	59%
Motilal Oswal Midcap Fund	4,000,000	5.9	401.16	2,515,732	2025-03-11	59%
Nippon India Growth Fund	3,727,054	1.75	373.79	2,515,732	2025-03-11	48.15%
Mirae Asset Midcap Fund	2,515,732	1.97	252.3	2,515,732	2025-03-11	0%
HDFC Focused 30 Fund - Regular Plan	2,500,000	3.23	250.73	2,515,732	2025-03-11	-0.63%
Mirae Asset ELSS Tax Saver Fund	2,201,909	1.17	220.83	2,515,732	2025-03-11	-12.47%
Franklin India Prima Fund	2,197,000	2.37	220.34	2,515,732	2025-03-11	-12.67%
HDFC Large and Mid Cap Fund - Regular Plan	1,623,100	1.21	162.78	2,515,732	2025-03-11	-35.48%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	34.28	23.49	28.69	36.32	10.63
Diluted EPS (Rs.)	34.28	23.49	28.69	36.32	10.63
Cash EPS (Rs.)	58.22	42.33	42.46	54.12	30.20
Book Value[Excl.RevalReserv]/Share (Rs.)	294.36	255.89	238.14	176.98	139.40
Book Value[Incl.RevalReserv]/Share (Rs.)	294.36	255.89	238.14	176.98	139.40
Revenue From Operations / Share (Rs.)	196.49	207.41	159.38	181.20	202.66
PBDIT / Share (Rs.)	100.94	63.44	43.51	55.12	61.72
PBIT / Share (Rs.)	83.06	47.30	31.76	40.33	45.09
PBT / Share (Rs.)	52.66	34.86	38.06	52.30	20.52
Net Profit / Share (Rs.)	40.34	26.19	30.71	39.34	13.57
NP After MI And SOA / Share (Rs.)	34.27	23.49	28.68	36.32	10.05
PBDIT Margin (%)	51.37	30.58	27.29	30.41	30.45
PBIT Margin (%)	42.27	22.80	19.92	22.25	22.25
PBT Margin (%)	26.79	16.80	23.87	28.86	10.12
Net Profit Margin (%)	20.53	12.62	19.27	21.70	6.69
NP After MI And SOA Margin (%)	17.44	11.32	17.99	20.04	4.96
Return on Networth / Equity (%)	12.17	9.44	12.64	21.81	7.52
Return on Capital Employeed (%)	17.69	12.54	8.74	15.44	13.78
Return On Assets (%)	2.83	2.57	3.77	5.45	1.35
Long Term Debt / Equity (X)	0.40	0.34	0.44	0.36	1.16
Total Debt / Equity (X)	1.02	0.81	0.71	0.54	1.61
Asset Turnover Ratio (%)	0.18	0.17	0.20	0.16	0.13
Current Ratio (X)	1.19	1.12	1.23	1.05	0.90
Quick Ratio (X)	0.37	0.44	0.50	0.45	0.22
Dividend Payout Ratio (NP) (%)	4.37	6.38	5.22	0.00	28.87
Dividend Payout Ratio (CP) (%)	2.87	3.78	3.70	0.00	10.88
Earning Retention Ratio (%)	95.63	93.62	94.78	0.00	71.13
Cash Earning Retention Ratio (%)	97.13	96.22	96.30	0.00	89.12
Interest Coverage Ratio (X)	3.32	3.15	3.14	2.23	2.42
Interest Coverage Ratio (Post Tax) (X)	2.33	1.92	1.76	1.11	1.49
Enterprise Value (Cr.)	56319.60	22739.66	24592.55	13883.31	14643.63
EV / Net Operating Revenue (X)	7.15	2.73	3.85	1.91	1.80
EV / EBITDA (X)	13.92	8.94	14.10	6.28	5.92
MarketCap / Net Operating Revenue (X)	5.95	1.94	3.10	1.69	0.82
Retention Ratios (%)	95.62	93.61	94.77	0.00	71.12
Price / BV (X)	4.15	1.62	2.18	1.84	1.26
Price / Net Operating Revenue (X)	5.95	1.94	3.10	1.69	0.82
EarningsYield	0.02	0.05	0.05	0.11	0.05

After reviewing the key financial ratios for Prestige Estates Projects Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 34.28. This value is within the healthy range. It has increased from 23.49 (Mar 23) to 34.28, marking an increase of 10.79.
For Diluted EPS (Rs.), as of Mar 24, the value is 34.28. This value is within the healthy range. It has increased from 23.49 (Mar 23) to 34.28, marking an increase of 10.79.
For Cash EPS (Rs.), as of Mar 24, the value is 58.22. This value is within the healthy range. It has increased from 42.33 (Mar 23) to 58.22, marking an increase of 15.89.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 294.36. It has increased from 255.89 (Mar 23) to 294.36, marking an increase of 38.47.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 294.36. It has increased from 255.89 (Mar 23) to 294.36, marking an increase of 38.47.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 196.49. It has decreased from 207.41 (Mar 23) to 196.49, marking a decrease of 10.92.
For PBDIT / Share (Rs.), as of Mar 24, the value is 100.94. This value is within the healthy range. It has increased from 63.44 (Mar 23) to 100.94, marking an increase of 37.50.
For PBIT / Share (Rs.), as of Mar 24, the value is 83.06. This value is within the healthy range. It has increased from 47.30 (Mar 23) to 83.06, marking an increase of 35.76.
For PBT / Share (Rs.), as of Mar 24, the value is 52.66. This value is within the healthy range. It has increased from 34.86 (Mar 23) to 52.66, marking an increase of 17.80.
For Net Profit / Share (Rs.), as of Mar 24, the value is 40.34. This value is within the healthy range. It has increased from 26.19 (Mar 23) to 40.34, marking an increase of 14.15.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 34.27. This value is within the healthy range. It has increased from 23.49 (Mar 23) to 34.27, marking an increase of 10.78.
For PBDIT Margin (%), as of Mar 24, the value is 51.37. This value is within the healthy range. It has increased from 30.58 (Mar 23) to 51.37, marking an increase of 20.79.
For PBIT Margin (%), as of Mar 24, the value is 42.27. This value exceeds the healthy maximum of 20. It has increased from 22.80 (Mar 23) to 42.27, marking an increase of 19.47.
For PBT Margin (%), as of Mar 24, the value is 26.79. This value is within the healthy range. It has increased from 16.80 (Mar 23) to 26.79, marking an increase of 9.99.
For Net Profit Margin (%), as of Mar 24, the value is 20.53. This value exceeds the healthy maximum of 10. It has increased from 12.62 (Mar 23) to 20.53, marking an increase of 7.91.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 17.44. This value is within the healthy range. It has increased from 11.32 (Mar 23) to 17.44, marking an increase of 6.12.
For Return on Networth / Equity (%), as of Mar 24, the value is 12.17. This value is below the healthy minimum of 15. It has increased from 9.44 (Mar 23) to 12.17, marking an increase of 2.73.
For Return on Capital Employeed (%), as of Mar 24, the value is 17.69. This value is within the healthy range. It has increased from 12.54 (Mar 23) to 17.69, marking an increase of 5.15.
For Return On Assets (%), as of Mar 24, the value is 2.83. This value is below the healthy minimum of 5. It has increased from 2.57 (Mar 23) to 2.83, marking an increase of 0.26.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.40. This value is within the healthy range. It has increased from 0.34 (Mar 23) to 0.40, marking an increase of 0.06.
For Total Debt / Equity (X), as of Mar 24, the value is 1.02. This value exceeds the healthy maximum of 1. It has increased from 0.81 (Mar 23) to 1.02, marking an increase of 0.21.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.18. It has increased from 0.17 (Mar 23) to 0.18, marking an increase of 0.01.
For Current Ratio (X), as of Mar 24, the value is 1.19. This value is below the healthy minimum of 1.5. It has increased from 1.12 (Mar 23) to 1.19, marking an increase of 0.07.
For Quick Ratio (X), as of Mar 24, the value is 0.37. This value is below the healthy minimum of 1. It has decreased from 0.44 (Mar 23) to 0.37, marking a decrease of 0.07.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 4.37. This value is below the healthy minimum of 20. It has decreased from 6.38 (Mar 23) to 4.37, marking a decrease of 2.01.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 2.87. This value is below the healthy minimum of 20. It has decreased from 3.78 (Mar 23) to 2.87, marking a decrease of 0.91.
For Earning Retention Ratio (%), as of Mar 24, the value is 95.63. This value exceeds the healthy maximum of 70. It has increased from 93.62 (Mar 23) to 95.63, marking an increase of 2.01.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 97.13. This value exceeds the healthy maximum of 70. It has increased from 96.22 (Mar 23) to 97.13, marking an increase of 0.91.
For Interest Coverage Ratio (X), as of Mar 24, the value is 3.32. This value is within the healthy range. It has increased from 3.15 (Mar 23) to 3.32, marking an increase of 0.17.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 2.33. This value is below the healthy minimum of 3. It has increased from 1.92 (Mar 23) to 2.33, marking an increase of 0.41.
For Enterprise Value (Cr.), as of Mar 24, the value is 56,319.60. It has increased from 22,739.66 (Mar 23) to 56,319.60, marking an increase of 33,579.94.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 7.15. This value exceeds the healthy maximum of 3. It has increased from 2.73 (Mar 23) to 7.15, marking an increase of 4.42.
For EV / EBITDA (X), as of Mar 24, the value is 13.92. This value is within the healthy range. It has increased from 8.94 (Mar 23) to 13.92, marking an increase of 4.98.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 5.95. This value exceeds the healthy maximum of 3. It has increased from 1.94 (Mar 23) to 5.95, marking an increase of 4.01.
For Retention Ratios (%), as of Mar 24, the value is 95.62. This value exceeds the healthy maximum of 70. It has increased from 93.61 (Mar 23) to 95.62, marking an increase of 2.01.
For Price / BV (X), as of Mar 24, the value is 4.15. This value exceeds the healthy maximum of 3. It has increased from 1.62 (Mar 23) to 4.15, marking an increase of 2.53.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 5.95. This value exceeds the healthy maximum of 3. It has increased from 1.94 (Mar 23) to 5.95, marking an increase of 4.01.
For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.05 (Mar 23) to 0.02, marking a decrease of 0.03.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Prestige Estates Projects Ltd as of March 13, 2025 is: ₹3,274.61

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 13, 2025, Prestige Estates Projects Ltd is Undervalued by 193.42% compared to the current share price 1,116.00

Intrinsic Value of Prestige Estates Projects Ltd as of March 13, 2025 is: 2,382.80

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 13, 2025, Prestige Estates Projects Ltd is Undervalued by 113.51% compared to the current share price 1,116.00

Last 5 Year EPS CAGR: -27.23%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has shown consistent growth in sales (5.23 cr) and profit (467.15 cr) over the years.	The stock has a low average ROCE of 11.25%, which may not be favorable. The stock has a high average Working Capital Days of 179.83, which may not be favorable. The stock has a high average Cash Conversion Cycle of 62.17, which may not be favorable. The company has higher borrowings (7,199.31) compared to reserves (6,336.77), which may suggest financial risk.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Prestige Estates Projects Ltd:
1. Net Profit Margin: 20.53%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 17.69% (Industry Average ROCE: 7.38%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 12.17% (Industry Average ROE: 80%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 2.33
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.37
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 82.5 (Industry average Stock P/E: 44.65)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 1.02
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Prestige Estates Projects Ltd. is a Public Limited Listed company incorporated on 04/06/1997 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L07010KA1997PLC022322 and registration number is 022322. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 2651.20 Cr. and Equity Capital is Rs. 400.90 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Realty	Prestige Falcon Tower, No.19, Brunton Road, Bengaluru Karnataka 560025	investors@prestigeconstructions.com http://www.prestigeconstructions.com

Management
Name	Position Held
Mr. Irfan Razack	Chairman & Managing Director
Dr. Rezwan Razack	Joint Managing Director
Mr. Noaman Razack	Whole Time Director
Mrs. Uzma Irfan	Director
Mr. Noor Ahmed Jaffer	Independent Director
Dr. Pangal Ranganath Nayak	Independent Director
Mr. Biji George Koshy	Independent Director
Mr. Jagdeesh K Reddy	Independent Director
Ms. Neelam Chhiber	Independent Director
Mr. S N Nagendra	Independent Director
Dr. Ravindra Munishwar Mehta	Independent Director
Mr. Nawabzada Omer Bin Jung	Executive Director
Ms. Anjum Jung	Executive Director
Mr. Zackria Hashim	Executive Director
Mr. Mohamed Zaid Sadiq	Executive Director
Mr. Faiz Rezwan	Executive Director
Mr. Zayd Noaman	Executive Director
Ms. Sana Rezwan	Executive Director
Mr. Nayeem Noo	Executive Director
Mr. T Arvind Pai	Executive Director
Mr. Swaroop Anish	Executive Director
Mr. V Gopal	Executive Director
Mr. Suresh Singaravelu	Executive Director
Lt. Col. Milan Khurana	Executive Director

FAQ

What is the latest intrinsic value of Prestige Estates Projects Ltd?

The latest intrinsic value of Prestige Estates Projects Ltd as on 13 March 2025 is ₹3274.61, which is 193.42% higher than the current market price of ₹1,116.00, indicating the stock is undervalued by 193.42%. The intrinsic value of Prestige Estates Projects Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹48,027 Cr. and recorded a high/low of ₹2,075/967 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹16,121 Cr and total liabilities of ₹54,556 Cr.

What is the Market Cap of Prestige Estates Projects Ltd?

The Market Cap of Prestige Estates Projects Ltd is 48,027 Cr..

What is the current Stock Price of Prestige Estates Projects Ltd as on 13 March 2025?

The current stock price of Prestige Estates Projects Ltd as on 13 March 2025 is ₹1,116.

What is the High / Low of Prestige Estates Projects Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Prestige Estates Projects Ltd stocks is ₹2,075/967.

What is the Stock P/E of Prestige Estates Projects Ltd?

The Stock P/E of Prestige Estates Projects Ltd is 82.5.

What is the Book Value of Prestige Estates Projects Ltd?

The Book Value of Prestige Estates Projects Ltd is 384.

What is the Dividend Yield of Prestige Estates Projects Ltd?

The Dividend Yield of Prestige Estates Projects Ltd is 0.16 %.

What is the ROCE of Prestige Estates Projects Ltd?

The ROCE of Prestige Estates Projects Ltd is 14.9 %.

What is the ROE of Prestige Estates Projects Ltd?

The ROE of Prestige Estates Projects Ltd is 12.9 %.

What is the Face Value of Prestige Estates Projects Ltd?

The Face Value of Prestige Estates Projects Ltd is 10.0.