Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Construction - Real Estate

Rating :
50/99  (View)

BSE: 533274 | NSE: PRESTIGE

276.15
-4.10 (-1.46%)
22-Jan-2021 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  281.40
  •  282.65
  •  271.50
  •  280.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  232020
  •  640.72
  •  405.15
  •  133.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,073.80
  • 38.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,394.50
  • 0.54%
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.48%
  • 0.19%
  • 1.80%
  • FII
  • DII
  • Others
  • 29.45%
  • 2.76%
  • 0.32%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.07
  • 7.99
  • 13.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.21
  • 17.18
  • 13.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.17
  • -7.94
  • 3.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.72
  • 26.37
  • 25.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.11
  • 2.00
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.85
  • 11.32
  • 10.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,875.00
1,922.90
-2.49%
1,273.70
1,538.70
-17.22%
1,982.30
1,979.30
0.15%
2,680.90
1,053.50
154.48%
Expenses
1,339.90
1,313.00
2.05%
834.60
1,011.00
-17.45%
1,482.70
1,491.40
-0.58%
1,962.10
709.80
176.43%
EBITDA
535.10
609.90
-12.26%
439.10
527.70
-16.79%
499.60
487.90
2.40%
718.80
343.70
109.14%
EBIDTM
28.54%
31.72%
34.47%
34.30%
14.01%
24.65%
26.81%
32.62%
Other Income
41.70
39.80
4.77%
22.60
28.70
-21.25%
34.60
15.00
130.67%
15.40
25.50
-39.61%
Interest
244.10
264.00
-7.54%
246.90
240.70
2.58%
258.40
198.30
30.31%
260.20
179.20
45.20%
Depreciation
166.30
160.90
3.36%
163.70
163.20
0.31%
177.10
101.80
73.97%
165.50
87.00
90.23%
PBT
166.40
224.80
-25.98%
51.10
190.50
-73.18%
98.70
202.80
-51.33%
308.50
103.00
199.51%
Tax
60.50
72.80
-16.90%
29.90
71.10
-57.95%
39.20
68.40
-42.69%
95.20
41.90
127.21%
PAT
105.90
152.00
-30.33%
21.20
119.40
-82.24%
59.50
134.40
-55.73%
213.30
61.10
249.10%
PATM
5.65%
7.90%
1.66%
7.76%
7.11%
6.79%
7.96%
5.80%
EPS
1.49
2.95
-49.49%
0.04
3.07
-98.70%
28.29
3.71
662.53%
4.31
1.55
178.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,811.90
8,124.80
5,171.90
5,498.60
4,774.50
5,531.00
3,419.76
2,549.19
1,947.60
1,052.25
1,543.11
Net Sales Growth
20.29%
57.10%
-5.94%
15.17%
-13.68%
61.74%
34.15%
30.89%
85.09%
-31.81%
 
Cost Of Goods Sold
6,394.30
2,123.70
3.30
563.00
15.20
44.90
-1,802.38
-795.35
-388.10
-149.83
-4.71
Gross Profit
1,417.60
6,001.10
5,168.60
4,935.60
4,759.30
5,486.10
5,222.14
3,344.54
2,335.70
1,202.08
1,547.82
GP Margin
18.15%
73.86%
99.94%
89.76%
99.68%
99.19%
152.70%
131.20%
119.93%
114.24%
100.31%
Total Expenditure
5,619.30
5,768.80
3,718.10
4,221.60
3,854.70
4,464.80
2,425.90
1,828.86
1,368.49
755.62
1,169.26
Power & Fuel Cost
-
114.30
115.80
59.90
42.80
40.70
31.35
26.86
7.10
6.66
7.18
% Of Sales
-
1.41%
2.24%
1.09%
0.90%
0.74%
0.92%
1.05%
0.36%
0.63%
0.47%
Employee Cost
-
460.10
398.60
295.80
293.30
203.00
229.03
160.97
144.39
89.44
54.81
% Of Sales
-
5.66%
7.71%
5.38%
6.14%
3.67%
6.70%
6.31%
7.41%
8.50%
3.55%
Manufacturing Exp.
-
2,084.00
2,227.70
2,370.80
3,308.90
3,937.00
3,822.32
2,312.29
1,542.03
743.52
1,048.82
% Of Sales
-
25.65%
43.07%
43.12%
69.30%
71.18%
111.77%
90.71%
79.18%
70.66%
67.97%
General & Admin Exp.
-
712.80
802.70
790.90
72.60
62.20
59.52
31.19
26.53
25.48
27.22
% Of Sales
-
8.77%
15.52%
14.38%
1.52%
1.12%
1.74%
1.22%
1.36%
2.42%
1.76%
Selling & Distn. Exp.
-
212.90
136.60
119.20
105.00
144.90
75.80
62.33
30.91
36.43
30.91
% Of Sales
-
2.62%
2.64%
2.17%
2.20%
2.62%
2.22%
2.45%
1.59%
3.46%
2.00%
Miscellaneous Exp.
-
61.00
33.40
22.00
16.90
32.10
10.26
30.57
5.63
3.92
30.91
% Of Sales
-
0.75%
0.65%
0.40%
0.35%
0.58%
0.30%
1.20%
0.29%
0.37%
0.33%
EBITDA
2,192.60
2,356.00
1,453.80
1,277.00
919.80
1,066.20
993.86
720.33
579.11
296.63
373.85
EBITDA Margin
28.07%
29.00%
28.11%
23.22%
19.26%
19.28%
29.06%
28.26%
29.73%
28.19%
24.23%
Other Income
114.30
118.50
112.20
67.90
87.20
283.10
98.64
97.50
63.56
34.21
68.23
Interest
1,009.60
1,023.30
722.80
565.70
316.00
346.20
321.36
229.04
148.91
119.27
123.42
Depreciation
672.60
666.70
322.90
154.70
163.70
127.40
139.70
89.26
68.18
60.54
60.61
PBT
624.70
784.50
520.30
624.50
527.30
875.70
631.44
499.53
425.58
151.03
258.05
Tax
224.80
278.30
198.50
213.50
166.00
229.10
264.69
175.04
131.44
62.63
91.39
Tax Rate
35.99%
33.84%
32.56%
34.19%
31.48%
26.16%
41.92%
35.04%
30.88%
41.47%
35.42%
PAT
399.90
398.70
384.90
357.70
252.80
603.10
331.63
317.29
289.30
89.10
165.85
PAT before Minority Interest
292.70
544.20
411.20
411.00
361.30
646.60
366.75
324.49
294.14
88.40
166.66
Minority Interest
-107.20
-145.50
-26.30
-53.30
-108.50
-43.50
-35.12
-7.20
-4.84
0.70
-0.81
PAT Margin
5.12%
4.91%
7.44%
6.51%
5.29%
10.90%
9.70%
12.45%
14.85%
8.47%
10.75%
PAT Growth
-14.35%
3.59%
7.60%
41.50%
-58.08%
81.86%
4.52%
9.68%
224.69%
-46.28%
 
Unadjusted EPS
9.98
9.95
9.60
8.92
6.31
15.04
8.27
7.91
7.22
2.22
4.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
5,360.20
4,226.60
4,732.70
4,414.80
4,199.90
3,820.60
2,979.19
2,742.27
2,150.99
2,114.23
Share Capital
400.90
375.00
375.00
375.00
375.00
375.00
350.00
350.00
328.07
328.07
Total Reserves
4,959.30
3,851.60
4,357.70
4,039.80
3,824.90
3,445.60
2,629.19
2,392.27
1,822.92
1,786.16
Non-Current Liabilities
6,965.70
4,521.50
4,334.90
3,849.50
3,510.30
1,922.62
1,367.66
1,159.43
814.30
751.77
Secured Loans
6,218.00
4,719.40
3,974.30
3,500.20
3,081.00
1,680.62
1,147.20
999.60
664.51
542.85
Unsecured Loans
0.00
0.00
0.00
0.00
31.30
51.19
68.68
43.11
28.50
16.86
Long Term Provisions
33.70
23.10
16.10
12.10
6.20
9.00
6.35
4.89
3.55
1.77
Current Liabilities
16,653.30
19,200.70
9,604.90
8,363.20
8,522.80
6,214.16
4,695.79
3,492.08
2,706.16
2,080.58
Trade Payables
1,224.90
1,253.00
1,354.20
923.00
912.60
721.08
562.65
387.67
226.71
179.73
Other Current Liabilities
12,507.60
14,173.30
5,144.90
5,065.60
5,227.70
3,130.75
2,370.04
1,577.60
1,184.61
794.48
Short Term Borrowings
2,408.90
3,491.40
2,933.50
2,140.80
2,124.10
2,136.63
1,589.61
1,377.31
1,065.36
724.89
Short Term Provisions
511.90
283.00
172.30
233.80
258.40
225.70
173.49
149.50
229.48
381.48
Total Liabilities
29,207.60
28,060.80
18,902.50
16,830.20
16,459.60
12,354.86
9,341.66
7,655.74
5,938.28
5,170.57
Net Block
2,800.10
2,302.60
1,591.80
919.30
931.90
3,010.05
2,377.04
2,029.67
1,546.17
1,127.06
Gross Block
3,442.20
2,731.30
1,792.30
1,055.50
1,004.30
3,689.79
2,891.32
2,454.74
1,902.63
1,424.17
Accumulated Depreciation
642.10
428.70
200.50
136.20
72.40
679.74
514.28
425.07
356.46
297.11
Non Current Assets
14,140.00
10,954.80
9,859.50
7,339.50
6,515.70
5,123.52
4,679.72
4,000.22
2,777.29
2,040.40
Capital Work in Progress
2,143.10
1,645.00
2,508.10
1,795.20
981.90
775.57
995.45
912.27
521.63
293.53
Non Current Investment
6,974.30
5,207.70
3,966.50
3,047.80
3,072.40
108.73
100.69
89.17
86.60
241.78
Long Term Loans & Adv.
2,211.20
1,761.90
1,676.90
1,522.60
1,491.90
1,176.03
1,172.07
930.78
583.67
341.26
Other Non Current Assets
11.30
37.60
116.20
54.60
37.60
53.14
34.47
38.33
39.22
36.77
Current Assets
15,067.60
17,106.00
9,043.00
9,490.70
9,943.90
7,231.34
4,661.94
3,655.52
3,160.99
3,130.17
Current Investments
0.50
0.50
11.10
10.30
223.10
169.98
188.01
85.80
87.43
26.08
Inventories
11,375.00
13,150.10
5,712.70
6,691.90
6,714.80
4,259.85
2,536.18
1,740.83
1,566.17
1,427.19
Sundry Debtors
1,476.50
1,654.40
964.50
1,005.70
1,142.60
884.02
725.75
801.01
847.28
934.55
Cash & Bank
950.80
712.30
738.50
386.40
460.40
536.79
339.54
488.00
201.28
331.16
Other Current Assets
1,264.80
253.20
83.30
125.60
1,403.00
1,380.70
872.46
539.88
458.83
411.19
Short Term Loans & Adv.
1,059.00
1,335.50
1,532.90
1,270.80
1,265.90
1,234.73
751.37
506.88
439.65
397.73
Net Current Assets
-1,585.70
-2,094.70
-561.90
1,127.50
1,421.10
1,017.18
-33.85
163.44
454.83
1,049.59
Total Assets
29,207.60
28,060.80
18,902.50
16,830.20
16,459.60
12,354.86
9,341.66
7,655.74
5,938.28
5,170.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,226.30
762.10
1,071.60
514.10
435.10
-462.31
147.92
106.06
226.88
-299.63
PBT
826.90
640.40
638.10
539.40
882.40
631.44
499.53
425.58
151.03
258.05
Adjustment
1,559.40
835.10
651.50
395.20
215.60
372.04
252.91
158.85
149.95
121.18
Changes in Working Capital
143.30
-480.40
66.40
-96.70
-336.50
-1,209.31
-441.64
-369.76
29.99
-677.61
Cash after chg. in Working capital
2,529.60
995.10
1,356.00
837.90
761.50
-205.83
310.80
214.67
330.97
-298.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-303.30
-233.00
-284.40
-323.80
-326.40
-256.48
-162.88
-108.61
-104.09
-1.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,349.60
-627.60
-2,005.40
-521.80
-736.70
-432.74
-693.34
-661.83
-584.94
-402.61
Net Fixed Assets
-558.40
-128.10
-391.30
118.00
579.69
-196.90
-107.11
-61.10
-61.76
-53.69
Net Investments
-2,261.70
-725.40
-800.40
676.00
-563.38
-32.15
-127.73
-345.78
-18.47
-192.59
Others
470.50
225.90
-813.70
-1,315.80
-753.01
-203.69
-458.50
-254.95
-504.71
-156.33
Cash from Financing Activity
252.00
87.00
959.60
-79.70
225.10
1,088.50
371.14
822.67
207.79
832.40
Net Cash Inflow / Outflow
128.70
221.50
25.80
-87.40
-76.50
193.45
-174.28
266.90
-150.27
130.16
Opening Cash & Equivalents
653.00
353.20
327.10
414.50
464.60
284.94
458.73
191.83
332.56
151.98
Closing Cash & Equivalent
785.70
653.00
353.20
327.10
414.50
484.86
284.94
458.73
191.83
317.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
133.70
112.71
126.21
117.73
112.00
101.88
85.12
78.35
65.56
64.44
ROA
1.90%
1.75%
2.30%
2.17%
4.49%
3.38%
3.82%
4.33%
1.59%
3.70%
ROE
11.35%
9.18%
8.99%
8.39%
16.12%
10.79%
11.34%
12.02%
4.15%
11.58%
ROCE
13.50%
10.72%
10.67%
8.55%
13.99%
13.59%
12.77%
12.34%
7.07%
12.75%
Fixed Asset Turnover
2.63
2.29
3.86
4.64
2.36
1.04
0.95
0.89
0.63
1.16
Receivable days
70.33
92.41
65.39
82.12
66.87
85.91
109.30
154.45
309.04
153.43
Inventory Days
550.89
665.61
411.71
512.46
362.12
362.68
306.20
309.88
519.16
316.65
Payable days
-76.94
-64.35
102.38
79.03
131.33
90.58
92.01
67.59
91.11
54.70
Cash Conversion Cycle
698.15
822.37
374.72
515.55
297.66
358.01
323.49
396.75
737.09
415.37
Total Debt/Equity
1.73
2.01
1.57
1.30
1.28
1.07
1.06
0.93
0.87
0.71
Interest Cover
1.80
1.84
2.10
2.67
3.53
2.96
3.18
3.86
2.27
3.09

News Update


  • Prestige Estates Projects to develop four housing projects in Bengaluru, Goa and Hyderabad
    23rd Nov 2020, 09:25 AM

    The company will develop nearly 3,400 housing units in these four projects over the next three and half years

    Read More
  • Prestige Estate Proj - Quarterly Results
    11th Nov 2020, 18:19 PM

    Read More
  • Prestige Estates Projects to sell commercial projects to Blackstone
    10th Nov 2020, 09:05 AM

    The consideration will be based on the enterprise value of about Rs 9160 crore

    Read More
  • Prestige Estates enters into agreement with Mysore Projects
    22nd Oct 2020, 09:26 AM

    The two leading developers have jointly taken a 7.5-acre land on a 99-year lease located at OMR in Bengaluru

    Read More
  • Prestige Estates signs non-binding LoI with Blackstone
    19th Oct 2020, 09:36 AM

    LoI is for the sale of certain of the company's direct and indirect interest in certain commercial offices, retail and hotel properties, mall management and identified maintenance businesses

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.