Prestige Estates Projects Ltd

NSE: PRESTIGE BSE: 533274

₹1580

+43 (2.80%)

Tue, 10 Nov 2026, 08:28 pm

MTF 5xInvest in Prestige Estates Projects Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)66117.09

PE Ratio59.76

Dividend0.13

Finance

Real Estate Development

24.5K

Prestige Estates Projects Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pretax equity in earnings	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity in earnings	71.96M	-69.00M	124.70M	23.40M	171.74M	386.06M	-31.30M	-7.80M	298.10M	215.20M	67.00M	121.00M	136.00M	306.00M	42.00M	-250.00M	-160.00M	168.00M	107.00M	-427.00M
Total assets	12.75B	21.19B	29.24B	32.13B	38.27B	51.59B	59.39B	77.62B	93.42B	123.56B	164.69B	169.32B	189.72B	286.98B	297.72B	253.68B	304.44B	365.83B	485.19B	587.95B
Total current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash and short term investments	336.11M	231.76M	903.05M	1.41B	1.73B	3.68B	2.89B	5.74B	5.60B	10.31B	6.83B	3.97B	7.50B	7.13B	9.51B	24.02B	21.72B	18.16B	35.37B	33.59B
Cash & equivalents	300.61M	198.87M	865.27M	1.28B	1.35B	1.02B	1.43B	3.91B	3.72B	8.61B	4.60B	3.86B	7.38B	7.06B	9.36B	23.86B	21.21B	16.54B	23.79B	21.49B
Short term investments	35.50M	32.89M	37.78M	130.63M	382.82M	2.66B	1.46B	1.83B	1.88B	1.70B	2.23B	103.00M	111.00M	70.00M	158.00M	158.00M	506.00M	1.62B	11.58B	12.11B
Total receivables, net	2.23B	3.66B	5.67B	6.50B	8.31B	13.75B	9.81B	9.46B	8.85B	11.73B	15.69B	13.03B	12.41B	30.81B	31.03B	22.53B	35.68B	49.95B	35.23B	36.80B
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	72.73M	71.10M	644.95M	321.50M	472.78M	2.20B	715.10M	740.60M	855.80M	588.60M	2.82B	3.36B	4.14B	0	7.81B	7.43B	6.14B	5.59B	4.03B	3.62B
Other investments	797.24M	1.17B	1.06B	803.07M	1.14B	482.69M	524.30M	963.80M	8.33B	7.93B	7.11B	7.04B	8.09B	922.00M	976.00M	2.06B	2.27B	5.47B	1.12B	1.13B
Net property/plant/equipment	2.59B	3.41B	9.56B	10.44B	11.30B	14.17B	19.06B	24.91B	29.18B	32.79B	44.65B	51.78B	75.52B	38.40B	47.30B	49.37B	46.07B	49.67B	49.46B	42.57B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	0	0	6.80M	0	—	3.20M	6.30M	28.20M	7.80M	8.90M	92.00M	1.01B	691.00M	6.37B	5.64B	6.01B	5.87B	5.58B	6.29B	9.41B
Net intangible assets	96.85M	632.87M	969.01M	1.08B	1.10B	1.08B	1.62B	4.51B	4.54B	5.07B	3.11B	3.12B	3.17B	3.19B	5.24B	585.00M	596.00M	581.00M	597.00M	661.00M
Goodwill, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other intangibles, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other long term assets, total	1.44B	2.23B	1.79B	767.33M	414.66M	1.78B	4.22B	11.04B	4.17B	8.96B	4.95B	4.98B	5.65B	10.88B	9.66B	24.22B	32.45B	34.64B	36.91B	44.73B
Short term debt	—	—	—	—	—	147.80M	—	—	—	23.39B	—	—	—	37.67B	33.45B	18.74B	28.05B	50.60B	71.61B	66.02B
Current portion of LT debt and capital leases	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term debt excl. current portion of LT debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	1.86B	4.13B	8.67B	9.57B	15.32B	15.04B	6.93B	10.43B	12.16B	17.16B	31.12B	35.00B	39.74B	47.19B	69.61B	30.23B	46.07B	43.60B	62.97B	65.78B
Long term debt excl. lease liabilities	1.86B	4.13B	8.67B	9.57B	15.32B	15.04B	6.93B	10.38B	12.16B	17.16B	31.12B	35.00B	39.74B	47.19B	69.61B	30.23B	46.07B	43.60B	62.97B	65.78B
Total equity	1.36B	2.54B	7.35B	8.49B	10.36B	23.38B	24.18B	30.04B	32.78B	42.18B	44.27B	46.17B	49.63B	43.39B	55.89B	84.21B	95.47B	102.58B	118.01B	159.04B
Shareholders' equity	1.21B	1.81B	5.03B	6.19B	7.64B	21.14B	21.51B	27.42B	29.79B	38.21B	42.00B	44.15B	47.33B	42.27B	53.60B	80.01B	90.95B	99.75B	112.89B	154.23B
Common equity, total	1.21B	1.81B	5.03B	6.19B	7.64B	21.14B	21.51B	27.42B	29.79B	38.21B	42.00B	44.15B	47.33B	42.27B	53.60B	80.01B	90.95B	99.75B	112.89B	154.23B
Other common equity	1.08B	1.69B	4.90B	6.06B	3.30B	4.11B	4.13B	4.20B	4.21B	4.04B	774.00M	1.09B	1.51B	3.63B	4.79B	3.60B	3.87B	4.32B	5.04B	5.36B
Total debt	1.86B	4.13B	8.67B	9.57B	15.32B	15.19B	6.93B	10.43B	12.16B	40.56B	31.12B	35.00B	39.74B	84.87B	103.06B	48.98B	74.12B	94.20B	134.58B	131.80B
Net debt	1.53B	3.90B	7.77B	8.17B	—	11.51B	—	4.69B	6.56B	30.24B	20.75B	26.74B	27.63B	77.74B	93.55B	24.96B	52.41B	76.04B	99.21B	98.20B
Change in accounts receivable	-2.54B	-1.49B	-5.57M	71.95M	-1.68B	-6.76B	-245.70M	-6.65B	756.30M	-1.57B	-1.93B	1.36B	412.00M	-5.86B	1.84B	610.00M	-456.00M	1.18B	2.10B	-1.27B
Change in taxes payable	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	0	0	0	0	0	0	0	0	0	0	2.17B	104.00M	4.31B	-1.40B	-346.00M	-1.08B	-1.13B	4.46B	533.00M	2.32B
Change in other assets/liabilities	3.40B	4.47B	-923.29M	-279.40M	-1.98B	732.48M	3.62B	6.44B	2.73B	6.64B	-6.72B	-2.73B	-6.81B	17.53B	-18.26B	-16.93B	-4.92B	13.97B	43.49B	52.74B
Sale of fixed assets & businesses	480.00K	9.60M	10.92M	23.65M	685.08M	110.59M	164.20M	1.20M	18.00M	437.30M	7.00M	0	0	—	0	0	0	0	0	0
Purchase/sale of investments, net	29.64M	-2.09B	506.87M	-23.58M	-437.53M	-1.68B	-829.40M	-1.53B	-1.65B	-118.10M	-1.74B	1.50B	-3.86B	3.55B	75.00M	755.00M	-4.70B	-8.94B	-8.73B	-744.00M
Sale/maturity of investments	776.51M	43.67M	2.05B	604.89M	62.09M	1.95B	741.60M	1.70B	1.15B	957.70M	3.79B	2.23B	110.00M	5.92B	987.00M	1.53B	1.13B	678.00M	64.00M	902.00M
Purchase of investments	-746.87M	-2.13B	-1.55B	-628.47M	-499.62M	-3.63B	-1.57B	-3.23B	-2.80B	-1.08B	-1.74B	-733.00M	-3.97B	-2.37B	-912.00M	-778.00M	-5.83B	-9.61B	-8.80B	-1.65B
Other investing cash flow items, total	23.50M	172.16M	-735.31M	278.91M	359.01M	602.91M	-1.63B	462.40M	-973.90M	-830.40M	3.09B	1.29B	-2.31B	-679.00M	-2.35B	12.38B	-14.19B	-3.34B	9.17B	305.00M
Issuance/retirement of debt, net	1.12B	2.91B	2.86B	2.05B	5.35B	-1.99B	2.74B	5.93B	6.11B	8.41B	10.25B	2.79B	15.13B	8.99B	5.52B	4.81B	21.36B	17.03B	29.51B	-4.33B
Issuance/retirement of long term debt	748.85M	2.68B	3.54B	1.04B	6.29B	-1.61B	2.74B	5.93B	6.11B	8.41B	10.25B	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	368.05M	233.35M	-677.67M	1.00B	-937.93M	-38.92M	—	—	—	—	—	0	0	—	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	-343.70M	—	—	—	—	—	2.79B	15.13B	8.99B	5.52B	4.81B	21.36B	17.03B	29.51B	-4.33B
Total cash dividends paid	0	0	0	0	0	-23.41M	-455.80M	-457.60M	-491.40M	-660.20M	-1.22B	0	-541.00M	-543.00M	-1.40B	0	-601.00M	-601.00M	-601.00M	-775.00M
Other financing cash flow items, total	0	0	1.22B	77.80M	-207.13M	92.48M	795.80M	665.10M	355.40M	0	-120.00M	860.00M	1.63B	-62.00M	104.00M	0	891.00M	-922.00M	3.20B	-4.29B

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pretax equity in earnings	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity in earnings	71.96M	-69.00M	124.70M	23.40M	171.74M	386.06M	-31.30M	-7.80M	298.10M	215.20M	67.00M	121.00M	136.00M	306.00M	42.00M	-250.00M	-160.00M	168.00M	107.00M	-427.00M
Total assets	12.75B	21.19B	29.24B	32.13B	38.27B	51.59B	59.39B	77.62B	93.42B	123.56B	164.69B	169.32B	189.72B	286.98B	297.72B	253.68B	304.44B	365.83B	485.19B	587.95B
Total current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash and short term investments	336.11M	231.76M	903.05M	1.41B	1.73B	3.68B	2.89B	5.74B	5.60B	10.31B	6.83B	3.97B	7.50B	7.13B	9.51B	24.02B	21.72B	18.16B	35.37B	33.59B
Cash & equivalents	300.61M	198.87M	865.27M	1.28B	1.35B	1.02B	1.43B	3.91B	3.72B	8.61B	4.60B	3.86B	7.38B	7.06B	9.36B	23.86B	21.21B	16.54B	23.79B	21.49B
Short term investments	35.50M	32.89M	37.78M	130.63M	382.82M	2.66B	1.46B	1.83B	1.88B	1.70B	2.23B	103.00M	111.00M	70.00M	158.00M	158.00M	506.00M	1.62B	11.58B	12.11B
Total receivables, net	2.23B	3.66B	5.67B	6.50B	8.31B	13.75B	9.81B	9.46B	8.85B	11.73B	15.69B	13.03B	12.41B	30.81B	31.03B	22.53B	35.68B	49.95B	35.23B	36.80B
Accounts receivable - trade, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other receivables	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other current assets, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total non-current assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Note receivable - long term	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Investments in unconsolidated subsidiaries	72.73M	71.10M	644.95M	321.50M	472.78M	2.20B	715.10M	740.60M	855.80M	588.60M	2.82B	3.36B	4.14B	0	7.81B	7.43B	6.14B	5.59B	4.03B	3.62B
Other investments	797.24M	1.17B	1.06B	803.07M	1.14B	482.69M	524.30M	963.80M	8.33B	7.93B	7.11B	7.04B	8.09B	922.00M	976.00M	2.06B	2.27B	5.47B	1.12B	1.13B
Net property/plant/equipment	2.59B	3.41B	9.56B	10.44B	11.30B	14.17B	19.06B	24.91B	29.18B	32.79B	44.65B	51.78B	75.52B	38.40B	47.30B	49.37B	46.07B	49.67B	49.46B	42.57B
Gross property/plant/equipment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax assets	0	0	6.80M	0	—	3.20M	6.30M	28.20M	7.80M	8.90M	92.00M	1.01B	691.00M	6.37B	5.64B	6.01B	5.87B	5.58B	6.29B	9.41B
Net intangible assets	96.85M	632.87M	969.01M	1.08B	1.10B	1.08B	1.62B	4.51B	4.54B	5.07B	3.11B	3.12B	3.17B	3.19B	5.24B	585.00M	596.00M	581.00M	597.00M	661.00M
Goodwill, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other intangibles, net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other long term assets, total	1.44B	2.23B	1.79B	767.33M	414.66M	1.78B	4.22B	11.04B	4.17B	8.96B	4.95B	4.98B	5.65B	10.88B	9.66B	24.22B	32.45B	34.64B	36.91B	44.73B
Short term debt	—	—	—	—	—	147.80M	—	—	—	23.39B	—	—	—	37.67B	33.45B	18.74B	28.05B	50.60B	71.61B	66.02B
Current portion of LT debt and capital leases	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short term debt excl. current portion of LT debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accounts payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income tax payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long term debt	1.86B	4.13B	8.67B	9.57B	15.32B	15.04B	6.93B	10.43B	12.16B	17.16B	31.12B	35.00B	39.74B	47.19B	69.61B	30.23B	46.07B	43.60B	62.97B	65.78B
Long term debt excl. lease liabilities	1.86B	4.13B	8.67B	9.57B	15.32B	15.04B	6.93B	10.38B	12.16B	17.16B	31.12B	35.00B	39.74B	47.19B	69.61B	30.23B	46.07B	43.60B	62.97B	65.78B
Total equity	1.36B	2.54B	7.35B	8.49B	10.36B	23.38B	24.18B	30.04B	32.78B	42.18B	44.27B	46.17B	49.63B	43.39B	55.89B	84.21B	95.47B	102.58B	118.01B	159.04B
Shareholders' equity	1.21B	1.81B	5.03B	6.19B	7.64B	21.14B	21.51B	27.42B	29.79B	38.21B	42.00B	44.15B	47.33B	42.27B	53.60B	80.01B	90.95B	99.75B	112.89B	154.23B
Common equity, total	1.21B	1.81B	5.03B	6.19B	7.64B	21.14B	21.51B	27.42B	29.79B	38.21B	42.00B	44.15B	47.33B	42.27B	53.60B	80.01B	90.95B	99.75B	112.89B	154.23B
Other common equity	1.08B	1.69B	4.90B	6.06B	3.30B	4.11B	4.13B	4.20B	4.21B	4.04B	774.00M	1.09B	1.51B	3.63B	4.79B	3.60B	3.87B	4.32B	5.04B	5.36B
Total debt	1.86B	4.13B	8.67B	9.57B	15.32B	15.19B	6.93B	10.43B	12.16B	40.56B	31.12B	35.00B	39.74B	84.87B	103.06B	48.98B	74.12B	94.20B	134.58B	131.80B
Net debt	1.53B	3.90B	7.77B	8.17B	—	11.51B	—	4.69B	6.56B	30.24B	20.75B	26.74B	27.63B	77.74B	93.55B	24.96B	52.41B	76.04B	99.21B	98.20B
Change in accounts receivable	-2.54B	-1.49B	-5.57M	71.95M	-1.68B	-6.76B	-245.70M	-6.65B	756.30M	-1.57B	-1.93B	1.36B	412.00M	-5.86B	1.84B	610.00M	-456.00M	1.18B	2.10B	-1.27B
Change in taxes payable	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	0	0	0	0	0	0	0	0	0	0	2.17B	104.00M	4.31B	-1.40B	-346.00M	-1.08B	-1.13B	4.46B	533.00M	2.32B
Change in other assets/liabilities	3.40B	4.47B	-923.29M	-279.40M	-1.98B	732.48M	3.62B	6.44B	2.73B	6.64B	-6.72B	-2.73B	-6.81B	17.53B	-18.26B	-16.93B	-4.92B	13.97B	43.49B	52.74B
Sale of fixed assets & businesses	480.00K	9.60M	10.92M	23.65M	685.08M	110.59M	164.20M	1.20M	18.00M	437.30M	7.00M	0	0	—	0	0	0	0	0	0
Purchase/sale of investments, net	29.64M	-2.09B	506.87M	-23.58M	-437.53M	-1.68B	-829.40M	-1.53B	-1.65B	-118.10M	-1.74B	1.50B	-3.86B	3.55B	75.00M	755.00M	-4.70B	-8.94B	-8.73B	-744.00M
Sale/maturity of investments	776.51M	43.67M	2.05B	604.89M	62.09M	1.95B	741.60M	1.70B	1.15B	957.70M	3.79B	2.23B	110.00M	5.92B	987.00M	1.53B	1.13B	678.00M	64.00M	902.00M
Purchase of investments	-746.87M	-2.13B	-1.55B	-628.47M	-499.62M	-3.63B	-1.57B	-3.23B	-2.80B	-1.08B	-1.74B	-733.00M	-3.97B	-2.37B	-912.00M	-778.00M	-5.83B	-9.61B	-8.80B	-1.65B
Other investing cash flow items, total	23.50M	172.16M	-735.31M	278.91M	359.01M	602.91M	-1.63B	462.40M	-973.90M	-830.40M	3.09B	1.29B	-2.31B	-679.00M	-2.35B	12.38B	-14.19B	-3.34B	9.17B	305.00M
Issuance/retirement of debt, net	1.12B	2.91B	2.86B	2.05B	5.35B	-1.99B	2.74B	5.93B	6.11B	8.41B	10.25B	2.79B	15.13B	8.99B	5.52B	4.81B	21.36B	17.03B	29.51B	-4.33B
Issuance/retirement of long term debt	748.85M	2.68B	3.54B	1.04B	6.29B	-1.61B	2.74B	5.93B	6.11B	8.41B	10.25B	0	0	0	0	0	0	0	0	0
Issuance/retirement of short term debt	368.05M	233.35M	-677.67M	1.00B	-937.93M	-38.92M	—	—	—	—	—	0	0	—	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	-343.70M	—	—	—	—	—	2.79B	15.13B	8.99B	5.52B	4.81B	21.36B	17.03B	29.51B	-4.33B
Total cash dividends paid	0	0	0	0	0	-23.41M	-455.80M	-457.60M	-491.40M	-660.20M	-1.22B	0	-541.00M	-543.00M	-1.40B	0	-601.00M	-601.00M	-601.00M	-775.00M
Other financing cash flow items, total	0	0	1.22B	77.80M	-207.13M	92.48M	795.80M	665.10M	355.40M	0	-120.00M	860.00M	1.63B	-62.00M	104.00M	0	891.00M	-922.00M	3.20B	-4.29B