Company Valuation: Prime Property Development Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 135.8 231.3 158.3 475 679.9 303.6
Change - 70.37% -31.55% 200% 43.12% -55.34%
Enterprise Value (EV) 1 -52.87 228.3 203 470.5 605.7 63.89
Change - 531.92% -11.1% 131.77% 28.75% -89.45%
P/E -0.64x -4.75x 2.56x 7.29x 25x 1.23x
PBR 0.19x 0.36x 0.22x 0.61x 0.84x 0.29x
PEG - 0.1x -0x 1.39x -0.4x 0x
Capitalization / Revenue - - - 853,729x 8,705,793x 402,562x
EV / Revenue - - - - - -
EV / EBITDA 0.24x -6.65x -77.3x 5.42x 28.5x 0.24x
EV / EBIT 0.24x -6.08x -30.4x 5.68x 29.8x 0.24x
EV / FCF 0.36x -6.47x -0.39x 47.6x 34.7x 0.11x
FCF Yield 278% -15.5% -256% 2.1% 2.88% 933%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -12.43 -2.87 3.647 3.838 1.6 14.56
Distribution rate - - - - - -
Net sales - - - 556.4 78.09 754.2
EBITDA 1 -223.8 -34.32 -2.624 86.87 21.27 268.5
EBIT 1 -224.6 -37.56 -6.667 82.83 20.29 267.8
Net income 1 -211 -48.71 61.89 65.13 26.94 247.2
Net Debt 1 -188.6 -2.982 44.65 -4.558 -74.15 -239.7
Reference price 2 8.00 13.63 9.33 27.99 40.06 17.89
Nbr of stocks (in thousands) 16,971 16,971 16,971 16,971 16,971 16,971
Announcement Date 9/6/21 9/2/22 9/5/23 9/6/24 9/6/25 9/5/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.58M
14.16x4.58x12.32x3.58% 40.31B
5.77x0.78x1.64x8.58% 28.06B
17.85x3.95x15.88x1.37% 27.45B
8.06x1.44x7.92x4.39% 26.93B
13.72x3.07x14.71x2.55% 25.24B
8.1x0.9x3.27x2.76% 20.71B
10.32x2.03x8.35x4.07% 20.76B
13.01x6.39x16.79x1.67% 18.58B
38.59x14.1x35.5x3.08% 18.63B
Average 14.40x 4.14x 12.93x 3.56% 22.67B
Weighted average by Cap. 13.80x 3.85x 12.25x 3.68%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. PRIMEPRO6 Stock
  4. Valuation Prime Property Development Corporation Limited