Prestige Estates Projects Ltd
Prestige Estate Projects has diversified business model across various segments, viz Residential, Office, Retail, Hospitality, Property Management and Warehouses with operations in more than 12 major locations in India.[1]
- Market Cap ₹ 71,125 Cr.
- Current Price ₹ 1,774
- High / Low ₹ 2,075 / 541
- Stock P/E 289
- Book Value ₹ 170
- Dividend Yield 0.08 %
- ROCE 5.87 %
- ROE 3.65 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 17.8%
Cons
- Stock is trading at 10.4 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 1.66% over past five years.
- Tax rate seems low
- Company has a low return on equity of 5.43% over last 3 years.
- Working capital days have increased from 271 days to 432 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Realty Industry: Construction
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,512 | 2,005 | 2,450 | 3,261 | 2,176 | 2,992 | 2,441 | 3,356 | 4,054 | 4,559 | 4,330 | 2,651 | |
1,095 | 1,503 | 1,752 | 2,684 | 1,732 | 2,417 | 1,799 | 2,354 | 3,114 | 3,731 | 3,378 | 1,831 | |
Operating Profit | 417 | 503 | 698 | 578 | 445 | 575 | 642 | 1,002 | 941 | 828 | 952 | 820 |
OPM % | 28% | 25% | 28% | 18% | 20% | 19% | 26% | 30% | 23% | 18% | 22% | 31% |
94 | 147 | 123 | 139 | 388 | 111 | 138 | 208 | 93 | 852 | 126 | 255 | |
Interest | 90 | 126 | 188 | 221 | 191 | 375 | 419 | 573 | 492 | 295 | 331 | 451 |
Depreciation | 33 | 36 | 42 | 50 | 70 | 56 | 64 | 316 | 306 | 285 | 332 | 400 |
Profit before tax | 389 | 488 | 590 | 446 | 572 | 256 | 298 | 322 | 236 | 1,100 | 415 | 223 |
Tax % | 29% | 30% | 30% | 10% | -3% | 9% | 3% | 18% | 10% | 14% | 18% | -10% |
276 | 340 | 414 | 401 | 590 | 232 | 289 | 262 | 213 | 947 | 341 | 246 | |
EPS in Rs | 7.89 | 9.71 | 11.05 | 10.69 | 15.74 | 6.19 | 7.71 | 6.55 | 5.31 | 23.63 | 8.50 | 6.13 |
Dividend Payout % | 15% | 15% | 14% | 11% | 8% | 19% | 19% | 23% | 28% | 6% | 18% | 29% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 2% |
3 Years: | -13% |
TTM: | -39% |
Compounded Profit Growth | |
---|---|
10 Years: | -3% |
5 Years: | -2% |
3 Years: | -4% |
TTM: | -24% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 47% |
3 Years: | 72% |
1 Year: | 227% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 5% |
3 Years: | 5% |
Last Year: | 4% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 350 | 350 | 375 | 375 | 375 | 375 | 375 | 401 | 401 | 401 | 401 | 401 |
Reserves | 2,358 | 2,621 | 3,520 | 3,779 | 4,362 | 4,540 | 3,875 | 4,866 | 5,080 | 5,968 | 6,248 | 6,434 |
1,559 | 1,810 | 2,366 | 3,618 | 3,300 | 4,040 | 4,771 | 4,819 | 2,960 | 3,118 | 4,204 | 5,292 | |
1,720 | 2,009 | 2,339 | 3,949 | 4,339 | 4,891 | 9,268 | 9,502 | 9,758 | 7,794 | 7,079 | 7,408 | |
Total Liabilities | 5,987 | 6,789 | 8,599 | 11,722 | 12,377 | 13,846 | 18,289 | 19,589 | 18,200 | 17,281 | 17,932 | 19,534 |
423 | 431 | 529 | 151 | 436 | 699 | 880 | 2,195 | 1,629 | 1,444 | 2,053 | 2,863 | |
CWIP | 160 | 224 | 281 | 377 | 176 | 551 | 660 | 773 | 718 | 441 | 174 | 0 |
Investments | 1,075 | 1,202 | 1,234 | 1,798 | 861 | 1,373 | 1,898 | 3,253 | 1,560 | 1,566 | 1,625 | 1,491 |
4,329 | 4,932 | 6,555 | 9,396 | 10,904 | 11,222 | 14,851 | 13,368 | 14,292 | 13,829 | 14,080 | 15,180 | |
Total Assets | 5,987 | 6,789 | 8,599 | 11,722 | 12,377 | 13,846 | 18,289 | 19,589 | 18,200 | 17,281 | 17,932 | 19,534 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6 | -9 | -407 | -163 | -106 | 146 | 75 | 220 | 2,885 | 1,492 | 706 | 130 | |
-364 | -243 | -386 | -842 | 23 | -884 | -251 | -390 | -749 | -2,696 | -1,353 | 32 | |
606 | 76 | 909 | 938 | 36 | 740 | 295 | 285 | -1,023 | 143 | 442 | 110 | |
Net Cash Flow | 248 | -176 | 116 | -68 | -47 | 2 | 120 | 116 | 1,113 | -1,061 | -205 | 272 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 185 | 119 | 110 | 111 | 137 | 105 | 157 | 105 | 85 | 50 | 34 | 45 |
Inventory Days | 11,767 | 3,008 | 1,169 | 2,207 | ||||||||
Days Payable | 1,156 | 278 | 109 | 193 | ||||||||
Cash Conversion Cycle | 185 | 119 | 110 | 111 | 137 | 105 | 157 | 10,716 | 2,815 | 1,110 | 34 | 2,059 |
Working Capital Days | 325 | 263 | 350 | 304 | 469 | 178 | 230 | 92 | 63 | 175 | 206 | 432 |
ROCE % | 13% | 14% | 14% | 10% | 6% | 7% | 8% | 9% | 9% | 9% | 7% | 6% |
Documents
Announcements
- Board Meeting Intimation for Considering And Approving Unaudited Standalone And Consolidated Financial Results For The Quarter Ended June 30, 2024 6h
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015
18 Jul - Disclosure under Regulation 30 of SEBI (LODR) Regulations, 2015 - Issuance of Corporate Guarantee to Subsidiary
- Operations Update For The Quarter Ended June 30, 2024 11 Jul
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 Jun
- Closure of Trading Window 28 Jun
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
May 2024Transcript PPT REC
-
Feb 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT
-
Feb 2024TranscriptPPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jun 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
May 2016TranscriptNotesPPT
-
Feb 2016TranscriptNotesPPT
Business Portfolio FY24[1]
1. Residential: The co has completed 150 residential projects comprising a total area of 127 mn sq. ft. Currently, it has 37 ongoing projects for 65 msqft and 30 projects under the planning stage for 75 mn sqft.[2]
2. Commercial Offices: The co has completed 125 office projects comprising a total area of 50 mn sq. ft. Under this segment, it currently has 12 ongoing projects for 23 mn Sq.ft and has 7 projects under the planning stage across 8 mn sqft.[3]
3. Retail: The co has completed 13 retail projects comprising a total area of 10 mn sq. ft. Under this segment, it currently has 1 ongoing projects for 1 mn Sq. ft and 6 projects for total 6 mn sqft are under the planning stage.[4]
4. Hospitality: The co. develops landmark hotels, resorts, spas and service apartments. the co has completed 12 projects comprising a total of 4 mn sqft(Operating 10 Hotels - 1439 Keys). Under this segment, it currently has 3 ongoing projects of toal 3 mn sqft(566 Keys) and 5 projects are under planning comprising 2 mn sqft (2575 keys).[5]
5. Property Management Services: The portfolio is balanced across different assets. 185 projects under Maintenance with total area of 120 mn sqft, 95 projects in Pipeline with total area of 150 mn sqft.[6]