COMPOSITE RISK SCORE
60
MODERATE
VAL:8/25 · FIN:13/25 · GRO:23/25 · TECH:16/25
📖 P/B RATIO
3.9x
Price to Book
🏛 MARKET CAP
₹61,874Cr
Large Cap
📊 ROE
6.3%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Prestige Estates Projects Limited
💼 BUSINESS MODEL
Prestige Estates Projects Limited, together with its subsidiaries, engages in the development and leasing of real estate properties in India.. It develops residential projects, including townships, apartments, villas, plotted developments, as well as develops and operates retail and commercial projects.. The company also develops and owns hospitality properties, which include hotels, resorts, convention centres, service apartments, and golf resorts.. In addition, it provides real estate services comprising fit-out, interior design and execution, facilities and property management, and project and construction management services.. Operates in Real Estate - Diversified within the Real Estate sector. Workforce of 9,014 employees.
🏰 MOAT & COMPETITION
Large-cap (₹61,874 Cr) — established player with meaningful market presence. Key competitors: Ganesh Housing, DLF, Sri Lotus, Prestige Estates.
🚀 CATALYSTS
Revenue growing at 134% — strong top-line momentum. Earnings growth of 1161% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹1,340 — ₹2,380 (mean ₹1,835, 23 analysts). Favorable asymmetry — upside potential of +66% vs downside floor of -7% (9.8x reward-to-risk).P/E of 64.0x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: Strong Buy (23 analysts). Latest quarter earnings grew 1158% YoY — positive trajectory.
✅ PROS
Company is expected to give good quarter
❌ CONS
Stock is trading at 3.89 times its book value Company has low interest coverage ratio. The company has delivered a poor sales growth of -1.99% over past five years. Company has a low return on equity of 5.98% over last 3 years. Dividend payout has been low at 9.41% of profits over last 3 years Promoter holding has decreased over last 3 years: -4.54%
P/E at 64x
P/B at 3.9x
Analyst target: ₹1835 (+27.7%)
1Y return: +4.2%
ROE: 6.3%
Profit margin: 9.6%
Revenue growth: 134.1%
Debt/Equity: 89%
Revenue growth: 134.1%
Earnings growth: 1161.0%
Beta: 0.25
Sector: Real Estate
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
234.0
179.9
125.8
71.7
17.6
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 160.0
Mar 2015: 162.1
Mar 2016: 88.3
Mar 2017: 203.5
Mar 2018: 145.1
Mar 2019: 129.6
Mar 2020: 142.8
Mar 2021: 20.7
Mar 2022: 50.1
Mar 2023: 61.2
Mar 2024: 41.9
Mar 2025: 132.4
TTM: 63.8
63.8
P/B Ratio at current CMP
19.4
15.4
11.4
7.3
3.3
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2014: 16.9
Mar 2015: 14.1
Mar 2016: 12.8
Mar 2017: 12.2
Mar 2018: 11.4
Mar 2019: 12.7
Mar 2020: 10.7
Mar 2021: 7.2
Mar 2022: 6.3
Mar 2023: 5.8
Mar 2024: 5.1
Mar 2025: 4.0
Sep 2025: 3.9
3.9
Market Cap to Sales at current MCap
27.9
22.2
16.6
10.9
5.2
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 24.3
Mar 2015: 18.1
Mar 2016: 11.2
Mar 2017: 13.0
Mar 2018: 11.3
Mar 2019: 12.0
Mar 2020: 7.6
Mar 2021: 8.5
Mar 2022: 9.7
Mar 2023: 7.4
Mar 2024: 7.9
Mar 2025: 8.4
TTM: 6.1
6.1
Earnings Per Share (₹)
79.8
61.4
42.9
24.5
6.0
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 9.0
Mar 2015: 8.9
Mar 2016: 16.3
Mar 2017: 7.1
Mar 2018: 9.9
Mar 2019: 11.1
Mar 2020: 10.1
Mar 2021: 69.4
Mar 2022: 28.7
Mar 2023: 23.5
Mar 2024: 34.3
Mar 2025: 10.8
TTM: 22.5
22.5
💎 Valuation & Financial Metrics
P/E RATIO
64.0x
Trailing twelve months
P/B RATIO
3.9x
Price to Book value
PROFIT MARGIN
9.6%
Net profit margin
OPM
16.2%
Operating profit margin
PEG RATIO
N/A
Price/Earnings to Growth
EV/EBITDA
25.7x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.13%
Annual yield
GROSS MARGIN
67.8%
Gross profit margin
INDUSTRY AVERAGES — RESIDENTIAL, COMMERCIAL PROJECTS
P/E 34.4x (above avg)
P/B 2.5x (sector fair)
ROCE 17.7% (below avg)
ROE 15% (sector good)
OPM 25% (sector good)
Div Yield 0.47%
D/E <50 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
N/A —
N/A —
N/A
N/A
Q3 FY25
₹1,654 Cr —
₹18 Cr —
N/A
37.9%
Q4 FY25
₹1,384 Cr -16.3%
₹25 Cr +41.2%
N/A
36.1%
Q1 FY26
₹2,307 Cr +66.7%
₹292 Cr +1070.0%
N/A
45.0%
Q2 FY26
₹2,432 Cr +5.4%
₹430 Cr +47.1%
N/A
48.8%
Q3 FY26
₹3,873 Cr +59.3%
₹223 Cr -48.3%
N/A
23.1%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹6,291 Cr —
₹1,150 Cr —
₹2,140 Cr —
FY23
₹8,215 Cr +30.6%
₹942 Cr -18.1%
₹1,540 Cr -28.1%
FY24
₹7,803 Cr -5.0%
₹1,374 Cr +45.9%
₹1,297 Cr -15.7%
FY25
₹7,205 Cr -7.7%
₹468 Cr -66.0%
₹131 Cr -89.9%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Prestige Estates Projects Limited Makes Its Money
Quarterly
Annual
Revenue
₹3.9K Cr
Cost of Revenue
₹2.1K Cr
Gross Profit
₹1.8K Cr
Op. Expenses
₹1.2K Cr
Operating Inc.
₹626 Cr
Tax
₹34 Cr
Interest
₹384 Cr
Net Income
₹223 Cr
(5.7% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹2.4K Cr
Cost of Revenue
₹516 Cr
Gross Profit
₹1.9K Cr
Op. Expenses
₹1.2K Cr
Operating Inc.
₹691 Cr
Tax
₹127 Cr
Interest
₹385 Cr
Other
₹266 Cr
Net Income
₹430 Cr
(17.7% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹2.3K Cr
Cost of Revenue
₹713 Cr
Gross Profit
₹1.6K Cr
Op. Expenses
₹916 Cr
Operating Inc.
₹678 Cr
Tax
₹127 Cr
Interest
₹384 Cr
Other
₹161 Cr
Net Income
₹292 Cr
(12.7% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹1.4K Cr
Cost of Revenue
-₹51 Cr
Gross Profit
₹1.4K Cr
Op. Expenses
₹1.1K Cr
Operating Inc.
₹346 Cr
Tax
₹44 Cr
Interest
₹196 Cr
Other
₹314 Cr
Net Income
₹25 Cr
(1.8% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹7.2K Cr
Cost of Revenue
₹1.4K Cr
Gross Profit
₹5.8K Cr
SG&A
₹628 Cr
Operating Inc.
₹1.8K Cr
Tax
₹139 Cr
Interest
₹1.2K Cr
Net Income
₹468 Cr
(6.5% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹7.8K Cr
Cost of Revenue
₹2.7K Cr
Gross Profit
₹5.1K Cr
SG&A
₹532 Cr
Operating Inc.
₹1.8K Cr
Tax
₹494 Cr
Interest
₹1.2K Cr
Net Income
₹1.4K Cr
(17.6% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹8.2K Cr
Cost of Revenue
₹4.1K Cr
Gross Profit
₹4.1K Cr
SG&A
₹421 Cr
Operating Inc.
₹1.4K Cr
Tax
₹348 Cr
Interest
₹741 Cr
Net Income
₹942 Cr
(11.5% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹6.3K Cr
Cost of Revenue
₹3.4K Cr
Gross Profit
₹2.9K Cr
SG&A
₹381 Cr
Operating Inc.
₹1.1K Cr
Tax
₹294 Cr
Interest
₹514 Cr
Net Income
₹1.1K Cr
(18.3% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of Prestige Estates Projects Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹66.6K Cr
Cash & Equiv.: ₹2.2K Cr (3.3%)
Receivables: ₹1.9K Cr (2.8%)
Inventory: ₹35.7K Cr (53.6%)
Other Current: ₹11.2K Cr (16.9%)
PP&E: ₹4.8K Cr (7.1%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹10.8K Cr (16.2%)
Liab. + Equity
₹66.6K Cr
Current Liab.: ₹42.3K Cr (63.5%)
Long-Term Debt: ₹5.0K Cr (7.4%)
Other Liab.: ₹3.1K Cr (4.7%)
Equity: ₹16.3K Cr (24.4%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹58.8K Cr
Cash & Equiv.: ₹2.0K Cr (3.4%)
Receivables: ₹1.4K Cr (2.3%)
Inventory: ₹31.9K Cr (54.2%)
Other Current: ₹9.0K Cr (15.3%)
PP&E: ₹4.3K Cr (7.2%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹10.2K Cr (17.4%)
Liab. + Equity
₹58.8K Cr
Current Liab.: ₹35.5K Cr (60.3%)
Long-Term Debt: ₹4.3K Cr (7.3%)
Other Liab.: ₹3.1K Cr (5.3%)
Equity: ₹15.9K Cr (27.1%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹54.6K Cr
Cash & Equiv.: ₹4.5K Cr (8.2%)
Receivables: ₹1.1K Cr (2.1%)
Inventory: ₹26.3K Cr (48.3%)
Other Current: ₹8.6K Cr (15.8%)
PP&E: ₹4.7K Cr (8.6%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹9.2K Cr (16.9%)
Liab. + Equity
₹54.6K Cr
Current Liab.: ₹30.4K Cr (55.7%)
Long-Term Debt: ₹4.3K Cr (7.9%)
Other Liab.: ₹2.6K Cr (4.8%)
Equity: ₹17.2K Cr (31.5%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹58.8K Cr
Cash & Equiv.: ₹2.0K Cr (3.4%)
Receivables: ₹1.4K Cr (2.3%)
Inventory: ₹31.9K Cr (54.2%)
Other Current: ₹9.0K Cr (15.3%)
PP&E: ₹4.3K Cr (7.2%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹10.2K Cr (17.4%)
Liab. + Equity
₹58.8K Cr
Current Liab.: ₹35.5K Cr (60.3%)
Long-Term Debt: ₹4.3K Cr (7.3%)
Other Liab.: ₹3.1K Cr (5.3%)
Equity: ₹15.9K Cr (27.1%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹48.5K Cr
Cash & Equiv.: ₹2.3K Cr (4.7%)
Receivables: ₹1.2K Cr (2.5%)
Inventory: ₹24.2K Cr (49.8%)
Other Current: ₹7.7K Cr (15.8%)
PP&E: ₹4.9K Cr (10.2%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹8.2K Cr (16.8%)
Liab. + Equity
₹48.5K Cr
Current Liab.: ₹29.7K Cr (61.2%)
Long-Term Debt: ₹4.6K Cr (9.4%)
Other Liab.: ₹2.5K Cr (5.1%)
Equity: ₹11.8K Cr (24.3%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹36.6K Cr
Cash & Equiv.: ₹1.5K Cr (4.0%)
Receivables: ₹1.3K Cr (3.6%)
Inventory: ₹14.4K Cr (39.3%)
Other Current: ₹6.8K Cr (18.6%)
PP&E: ₹5.0K Cr (13.6%)
Goodwill: ₹53 Cr (0.1%)
Other Non-Curr.: ₹7.6K Cr (20.8%)
Liab. + Equity
₹36.6K Cr
Current Liab.: ₹21.5K Cr (58.7%)
Long-Term Debt: ₹3.4K Cr (9.3%)
Other Liab.: ₹1.4K Cr (4.0%)
Equity: ₹10.3K Cr (28.0%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹30.4K Cr
Cash & Equiv.: ₹2.1K Cr (6.8%)
Receivables: ₹1.4K Cr (4.7%)
Inventory: ₹11.6K Cr (38.0%)
Other Current: ₹4.5K Cr (14.8%)
PP&E: ₹4.6K Cr (15.1%)
Goodwill: ₹53 Cr (0.2%)
Other Non-Curr.: ₹6.2K Cr (20.4%)
Liab. + Equity
₹30.4K Cr
Current Liab.: ₹15.9K Cr (52.2%)
Long-Term Debt: ₹3.8K Cr (12.6%)
Other Liab.: ₹1.2K Cr (3.9%)
Equity: ₹9.5K Cr (31.4%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
💸 Looking into Prestige Estates Projects Limited's Cash Flow
Annual
Operating CF
₹131 Cr
Capital Exp.
₹1.6K Cr
FY2025 · All values in ₹ Crores
Operating CF
₹1.3K Cr
Capital Exp.
₹1.9K Cr
FY2024 · All values in ₹ Crores
Operating CF
₹1.5K Cr
Capital Exp.
₹1.7K Cr
FY2023 · All values in ₹ Crores
Operating CF
₹2.1K Cr
Capital Exp.
₹2.3K Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 1,681 2,236 1,796 2,164 1,862 2,304 1,654 1,528 2,307 2,432 3,873
YOY Sales Growth % -13% 57% -22% -18% 11% 3% -8% -29% 24% 6% 134%
Expenses + 1,158 1,651 1,261 1,336 1,079 1,684 1,071 999 1,430 1,522 3,013
Material Cost % 34% 46% 29% 26% 16% 38% 9% -7% 31% 21% 54%
Employee Cost % 10% 8% 11% 10% 11% 9% 11% 15% 9% 9% 7%
Operating Profit 522 585 535 828 784 620 583 529 877 910 860
OPM % 31% 26% 30% 38% 42% 27% 35% 35% 38% 37% 22%
Other Income + 285 1,020 175 108 162 119 43 61 161 278 36
Exceptional items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other income normal 285.40 1,019.60 174.70 107.80 162.40 119.40 43.40 60.90 161.40 277.90 35.60
Interest 238 264 293 424 346 356 345 286 384 385 384
Depreciation 166 174 180 197 190 200 205 217 216 219 234
Profit before tax 404 1,167 237 314 409 183 77 87 439 584 278
Tax % 21% 22% 31% 25% 25% -28% 58% 51% 29% 22% 12%
Net Profit + 318 910 165 236 307 235 32 43 312 457 245
Minority share -51 -59 -48 -96 -74 -42 -14 -18 -19 -27 -22
Exceptional items AT 0 0 0 0 0 0 0 0 0 0 0
Profit excl Excep 318 910 165 236 307 235 32 43 312 457 245
Profit for PE 267 851 116 140 233 192 18 25 292 430 223
Profit for EPS 267 851 116 140 233 192 18 25 292 430 223
YOY Profit Growth % 127% 1,162% -9% -70% -13% -77% -85% -82% 26% 124% 1,158%
EPS in Rs 6.66 21.23 2.90 3.49 5.80 4.46 0.41 0.58 6.79 9.99 5.17
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 5,499 5,172 8,125 7,242 6,390 8,315 7,877 7,349 10,140
Sales Growth % 15.17% -5.94% 57.10% -10.87% -11.77% 30.14% -5.27% -6.70%
Expenses + 4,222 3,718 5,769 5,308 4,872 6,227 5,379 4,833 6,964
Manufacturing Cost % 62% 87% 40% 38% 54% 81% 114% 128%
Employee Cost % 5% 8% 6% 6% 7% 7% 9% 11%
Other Cost % 5% 6% 5% 4% 7% 14% 18% 28%
Operating Profit 1,277 1,454 2,356 1,934 1,517 2,088 2,498 2,516 3,176
OPM % 23% 28% 29% 27% 24% 25% 32% 34% 31%
Other Income + 82 232 161 3,036 1,018 780 1,560 386 536
Exceptional items 4 107 48 2,832 814 332 854 9
Other income normal 77 125 113 203 204 449 705 377
Interest 566 723 1,023 979 555 807 1,219 1,334 1,439
Depreciation 155 323 667 593 471 647 716 812 885
Profit before tax 638 640 827 3,398 1,509 1,414 2,122 756 1,388
Tax % 33% 31% 34% 15% 20% 25% 23% 18%
Net Profit + 425 442 549 2,878 1,215 1,067 1,629 617 1,057
Profit from Associates 0 0 0 0 0 0 0 0
Minority share -53 -26 -146 -96 -65 -125 -255 -149
Exceptional items AT 3 74 32 2,400 655 250 657 4
Profit excl Excep 422 368 517 479 560 817 971 613
Profit for PE 369 346 380 463 530 721 820 465
Profit for EPS 371 416 403 2,782 1,150 942 1,374 468
Profit Growth % 40% -6% 10% 22% 14% 36% 14% -43%
EPS in Rs 9.90 11.08 10.06 69.41 28.69 23.49 34.28 10.85 22.53
Dividend Payout % 12% 14% 15% 2% 5% 6% 5% 17%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 375 375 401 401 401 401 401 431 431
Reserves 4,358 3,852 4,959 7,600 8,694 9,574 10,888 14,992 15,397
Borrowings + 7,416 8,487 9,272 4,898 7,412 9,420 13,458 13,180 14,510
Long term Borrowings 3,974 4,719 6,218 2,414 4,003 3,410 4,554 4,313 4,956
Short term Borrowings 2,934 3,491 2,409 1,569 2,510 4,711 6,908 6,287 6,976
Lease Liabilities 0 0 0 915 899 1,299 1,996 2,580 2,579
Preference Capital 0 0 0 143 162 0 0 0 0
Other Borrowings 508 276 645 -143 -162 0 0 0
Other Liabilities + 6,754 15,720 14,844 12,201 13,664 16,876 23,227 29,634 36,244
Non controlling int 230 112 228 420 452 283 512 482 423
Trade Payables 1,354 1,253 1,225 1,082 980 1,451 1,657 1,871 1,495
Advance from Customers 1,798 262 312 343 372 242 1,088 1,093
Other liability items 3,372 14,093 13,080 10,356 11,860 14,900 19,970 26,188 34,326
Total Liabilities 18,902 28,433 29,476 25,100 30,171 36,271 47,974 58,237 66,581
Fixed Assets + 5,135 6,732 8,986 3,780 5,858 6,780 8,669 10,545 10,584
Land 180 381 411 404 408 421 474 494
Building 686 916 1,147 1,054 1,552 1,558 1,786 1,796
Plant Machinery 250 439 519 421 582 608 692 713
Equipments 6 11 39 34 45 49 62 66
Computers 11 17 21 17 19 22 30 33
Furniture n fittings 311 606 725 582 752 798 871 907
Vehicles 23 33 37 37 48 55 73 80
Intangible Assets 307 307 517 53 53 53 53 53 66
Other fixed assets 3,832 4,938 7,229 2,489 4,170 5,603 7,021 9,327
Gross Block 5,606 7,646 10,646 5,092 7,628 9,168 11,062 13,470
Accumulated Depreciation 471 913 1,660 1,312 1,771 2,388 2,393 2,925
CWIP 2,508 1,645 2,143 2,740 1,725 2,399 2,137 1,424 1,895
Investments 435 778 789 907 772 1,023 1,279 1,250 1,484
Other Assets + 10,825 19,277 17,558 17,672 21,816 26,069 35,889 45,018 52,618
Inventories 5,713 13,150 11,375 9,580 11,567 14,367 24,156 31,883 35,687
Cash Equivalents 738 712 951 2,401 2,171 1,815 2,558 2,393 2,853
Loans n Advances 556 611 444 524 987 2,459 2,322 2,613 3,636
Other asset items 2,853 3,149 3,312 3,792 5,672 6,100 5,618 6,771 8,588
Total Assets 18,902 28,433 29,476 25,100 30,171 36,271 47,974 58,237 66,581
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 514 1,072 762 2,226 1,839 2,140 1,540 1,297 131
Profit from operations 935 1,290 1,476 2,386 1,992 1,562 2,110 2,552 2,610
Receivables 136 41 -668 184 61 -46 118 210 -127
Inventory 31 275 -1,507 1,820 1,794 1,465 -2,203 -5,450 -7,464
Payables 10 431 -140 -35 -108 -113 446 53 232
Loans Advances -63 -140 83 63 -68 -222 -250 -175 -660
Other WC items -211 -542 1,753 -1,889 -1,626 -270 1,648 4,524 5,934
Working capital changes -97 66 -480 143 54 814 -242 -838 -2,084
Direct taxes -324 -284 -233 -303 -207 -236 -329 -416 -396
Cash from Investing Activity + -522 -2,005 -549 -2,346 355 -4,016 -2,697 -2,455 -1,348
Fixed assets purchased -867 -585 -765 -1,545 -749 -2,270 -1,650 -1,907 -1,583
Fixed assets sold 0 11 21 47 0 0 0 6 85
Investments purchased -44 -39 -182 0 -78 -193 0 -850 -94
Investments sold 223 0 221 0 70 113 68 0 0
Interest received 66 41 91 124 90 114 122 274 238
Dividends received 0 9 0 0 0 0 0 19 40
Redemp n Canc of Shares 0 0 0 52 1,675 325 0 0 0
Acquisition of companies 0 -850 -241 -701 -160 0 0 -979 0
Inter corporate deposits 133 -239 -68 -235 -437 -1,744 0 0 0
Other investing items -33 -352 373 -87 -56 -360 -1,237 981 -35
Cash from Financing Activity + -80 960 87 252 -634 1,598 546 1,969 959
Proceeds from shares 0 0 0 894 0 0 0 0 5,000
Proceeds from debentures 0 0 0 0 0 0 0 0 0
Proceeds from borrowings 1,822 0 2,485 5,387 2,692 3,477 3,645 6,366 4,793
Repayment of borrowings -1,543 0 -1,586 -4,835 -2,210 -1,341 -1,943 -3,415 -5,226
Proceeds from deposits 96 163 14 10 0 89 0 320 0
Interest paid fin -316 -577 -714 -1,015 -974 -534 -741 -1,031 -1,110
Dividends paid 0 -54 -54 -140 0 -60 -60 -60 -78
Financial liabilities 0 0 0 0 0 0 0 -185 -555
Share application money 0 0 0 0 0 0 0 0 0
Application money refund 0 0 0 0 0 0 0 0 0
Other financing items -140 1,427 -58 -49 -142 -32 -356 -26 -1,864
Net Cash Flow -87 26 300 133 1,560 -278 -612 812 -258
Free Cash Flow -353 497 18 728 1,090 -130 -111 -603 -1,367
CFO/OP 91% 106% 68% 107% 106% 157% 89% 69% 21%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 77 64 117 66 69 81 58 57 67
Inventory Days 7,574 2,500 1,954 7,470
Days Payable 1,795 269 221 633
Cash Conversion Cycle 77 5,843 117 2,297 1,803 6,918 58 57 67
Working Capital Days 56 -87 -198 -114 -20 87 30 104 274
ROCE % 8% 11% 10% 13% 11% 8% 10% 11% 8%
🏭 Industry Peers — Residential, Commercial Projects
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Ganesh Housing ★ ₹687 13.6 ₹5,730 44.0% -66.6% 69 2 DLF ₹600 34.4 ₹148,494 6.5% +56.1% 66 3 Sri Lotus ₹148 31.7 ₹7,211 37.1% +36.2% 66 4 Prestige Estates ₹1,431 63.5 ₹61,625 7.7% +1157.6% 65 5 Lodha Developers ₹908 26.5 ₹90,659 16.6% +9.3% 64 6 Kesar India ₹1,242 118.8 ₹3,549 23.4% +808.8% 63 7 Oberoi Realty ₹1,719 27.7 ₹62,510 17.7% +3.5% 61 8 Phoenix Mills ₹1,815 52.3 ₹64,896 12.8% +50.0% 59 9 AGI Infra ₹373 55.6 ₹4,660 22.0% +36.9% 56
★ Ganesh Housing ranks higher on combined P/E, ROCE, and growth metrics in Residential, Commercial Projects
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 60.95% 60.95% 60.95% 60.95% 60.95% 60.95% FIIs 19.30% 17.08% 16.64% 15.74% 15.72% 14.20% DIIs 16.74% 19.23% 19.63% 20.68% 20.96% 22.60% Public 3.02% 2.74% 2.78% 2.63% 2.37% 2.26% No. of Shareholders 1,65,302 1,68,033 1,63,103 1,64,676 1,71,130 1,94,773
🟢 CATALYSTS
🏆 Revenue Growth 134%: Above sector norm of 10% — strong top-line momentum.
💹 Analyst Upside (28%): Mean target of ₹1835 above current price.
🔀 Low Beta (0.25): Less volatile than market — defensive play.
🇮 Earnings Growth (1161%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 High P/E (64.0x): Well above sector expensive threshold of 40x — leaves little room for error.
💰 Market Risk: Broader market correction or sentiment shift could impact stock.
🔓 Sector Risk: Regulatory or competitive changes in Real Estate space.
🕸 Factor Analysis · Radar
Momentum 6/10: 1M +27.5%, 6M -18.1%, RSI 65, MACD bullish, Below 200DMA
Sentiment 8/10: Analyst upside +27.7%, Rec: strong buy
Value 2/10: P/E 64.0, P/B 3.9, EV/EBITDA 25.7
Quality 5/10: ROE 6.3%, Margin 9.6%, D/E 89
Low Volatility 9/10: Beta 0.25, Ann. vol 32%
Momentum
6
Sentiment
8
Value
2
Quality
5
Low Vol
9
Momentum 6/10 1M +27.5%, 6M -18.1%, RSI 65, MACD bullish, Below 200DMA
Sentiment 8/10 Analyst upside +27.7%, Rec: strong buy
Value 2/10 P/E 64.0, P/B 3.9, EV/EBITDA 25.7
Quality 5/10 ROE 6.3%, Margin 9.6%, D/E 89
Low Volatility 9/10 Beta 0.25, Ann. vol 32%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 27.7% analyst upside OPM of 16% provides margin buffer; P/E 64x vs sector median 34x is a risk
HOLD Retain existing position; wait for better entry; FII stake falling (-1.52%) Miss further upside if momentum continues; 1M return of +27.5% shows momentum
SELL Lock in +4.2% 1Y return; redeploy into Ganesh Housing at lower P/E Avoid further drawdown; P/E compression risk at 64x
REASONS TO BUY
Analyst upside of 27.7% with mean target of ₹1,835
Revenue growing at 134.1% YoY (sector norm: 3%)
REASONS TO SELL / AVOID
P/E of 64.0x is 1.9x the sector median of 34x
FII stake falling (-1.52%) — institutional exit signal
Ganesh Housing offers lower P/E (13.6) with ROCE of 44.0% in the same sector
Prestige Estates Projects Limited trades at ₹1,436.50 with a composite risk score of 60/100.
The stock scores 8/25 on valuation, 13/25 on financial health, 23/25 on growth, and 16/25 on technicals.
The company is currently profitable with moderate return on equity.
Analyst consensus suggests upside of 27.7% with a mean target of ₹1835.
Revenue growth is at 134.1% — a strong positive signal.
Within Residential, Commercial Projects , Ganesh Housing (P/E 13.6, ROCE 44.0%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Positive for Real Estate but monitor closely. The current recommendation is SPECULATIVE BUY .
STRONG GROWTH
UPSIDE POTENTIAL
EXPENSIVE