Valuation Kaisa Prosperity Holdings Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 09:08:08 18/06/2026 BST			5-day change	1st Jan Change
0.9500 ^HKD	-2.06%		-5.00%	-24.00%

03-26	Kaisa Prosperity fy total revenue for year rmb1,611.6 million	RE
03-26	Kaisa Prosperity Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	2,628	2,477	1,504	557.5	145.5	218.7
Change	-	-5.76%	-39.27%	-62.93%	-73.91%	50.31%
Enterprise Value (EV) ¹	1,878	1,247	1,172	335.3	-129.2	-20.4
Change	-	-33.59%	-6.09%	-71.38%	-138.55%	84.22%
P/E	16x	10.9x	27.1x	5.97x	-0.32x	15.8x
PBR	3.96x	1.98x	1.22x	0.42x	0.17x	0.25x
PEG	-	0.4x	-0.4x	0.1x	0x	-0x
Capitalization / Revenue	2.08x	1.43x	0.56x	0.31x	0.08x	0.13x
EV / Revenue	1.49x	0.72x	0.44x	0.19x	-0.07x	-0.01x
EV / EBITDA	8.84x	3.52x	2.85x	2.3x	0.32x	-0.12x
EV / EBIT	9.09x	3.6x	2.94x	2.51x	0.32x	-0.13x
EV / FCF	14.8x	9.45x	10.8x	-4.31x	-0.43x	1.91x
FCF Yield	6.77%	10.6%	9.29%	-23.2%	-235%	52.2%
Dividend per Share ²	0.466	0.5773	-	-	-	-
Rate of return	2.48%	3.59%	-	-	-	-
EPS ²	1.17	1.48	0.36	0.606	-2.92	0.09
Distribution rate	39.8%	39%	-	-	-	-
Net sales ¹	1,262	1,730	2,666	1,784	1,794	1,735
EBITDA ¹	212.4	354.6	410.7	145.8	-399.3	168.8
EBIT ¹	206.7	346.2	398.4	133.4	-410	155.9
Net income ¹	163.9	222	56.81	93.38	-450	14.58
Net Debt ¹	-749.7	-1,229	-332.5	-222.3	-274.7	-239.1
Reference price ²	18.7725	16.0830	9.7598	3.6179	0.9440	1.4189
Nbr of stocks (in thousands)	140,000	154,000	154,110	154,110	154,110	154,110
Announcement Date	27/04/20	27/04/21	05/07/22	27/04/23	29/04/24	28/04/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KAISA PROSPERITY HOLDINGS LIMITED	-	-	-	-	19.08M
CBRE GROUP, INC.	20.22x	0.91x	11.09x	-.--%	38.3B
KE HOLDINGS INC.	19.87x	0.75x	7.08x	2.43%	17.88B
JONES LANG LASALLE INCORPORATED	13.35x	0.49x	8.53x	-.--%	13.84B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.24x	3.49x	11.13x	5.76%	11.34B
CAPITALAND INVESTMENT LIMITED	19.89x	8.4x	15.63x	4.63%	10.04B
ZILLOW GROUP, INC.	39.53x	2.31x	9.06x	-.--%	7.34B
FIRSTSERVICE CORPORATION	34.44x	1.22x	11.99x	0.86%	6.39B
COLLIERS INTERNATIONAL GROUP INC.	47.49x	1.06x	8.09x	0.33%	4.78B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.84x	15.29x	-	1.72%	4.65B
Average	27.65x	3.77x	10.32x	1.75%	11.46B
Weighted average by Cap.	22.86x	2.44x	10.32x	1.49%