Prime Property Development Corporation Limited (PRIMEPRO.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+2098.1%

₹571.06

vs ₹25.98 price

Levered DCF

₹529.09

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	1.22×	23.46×	7.38×	2.56×	-4.75×	-0.64×	11.81×	13.67×
P/B	0.29×	0.79×	0.61×	0.22×	0.36×	0.19×	0.18×	0.44×
P/S	0.4×	8.1×	0.86×	0×	0×	0×	4.47×	5.6×
EV / EBITDA	0.24×	11.27×	4.9×	-77.35×	-6.65×	-0.52×	-7.31×	9.93×
Gross margin	35.6%	34.9%	19.9%	0.0%	0.0%	0.0%	95.8%	85.2%
Operating margin	34.2%	25.7%	14.9%	0.0%	0.0%	0.0%	-62.8%	54.1%
Net margin	32.8%	34.5%	11.7%	0.0%	0.0%	0.0%	37.9%	41.1%
Current ratio	5.35×	5.08×	22.67×	6.85×	0.95×	30.32×	0.56×	0.74×
Debt / equity	0×	0×	0.01×	0.09×	0.01×	0×	0×	0×
Interest coverage	2,203.41×	78.96×	22.1×	-4.11×	-13.71×	-7.12×	-33.87×	36.19×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	4.3%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	59.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	23.5%	3.3%	8.4%	8.7%	-7.5%	-30.3%	1.5%	3.2%
Return on invested capital	18.4%	1.4%	7.6%	183.5%	-5.6%	-1.9%	-2.4%	2.7%
Return on assets	21.6%	2.8%	7.9%	7.7%	-7.1%	-29.2%	1.5%	3.0%
Free cash flow yield	0.0%	6.3%	-3.5%	-0.5%	-9.3%	7.6%	-3.3%	3.4%
Earnings yield	81.8%	4.3%	13.6%	39.1%	-21.1%	-155.4%	8.5%	7.3%
Enterprise value	₹61.8M	₹558.2M	₹474.2M	₹203M	₹228.3M	₹111.6M	₹160.3M	₹386.2M
Net debt / EBITDA	-0.93×	-1.5×	-0.04×	-17.01×	0.09×	0.11×	0.09×	-0.15×
Cash conversion cycle (days)	55	4,420	332	46,900	183	-182	-208	111