Company Valuation: Prosperity Investment Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.65 35.13 21.8 12.11 12.11 124.2
Change - 31.82% -37.93% -44.44% 0% 925.55%
Enterprise Value (EV) 1 1.877 20.93 12.69 6.309 21.81 113.3
Change - 1,015.17% -39.4% -50.27% 245.7% 419.54%
P/E -0.4x -2.2x -4.54x -0.54x -0.7x -2.69x
PBR 0.3x 0.72x 0.49x 1.73x -1.18x 7.95x
PEG - 0x 0.1x -0x 0x 0.1x
Capitalization / Revenue -0.66x -35.1x 5.32x -1.06x -1.7x 218x
EV / Revenue -0.05x -20.9x 3.09x -0.55x -3.06x 199x
EV / EBITDA -0.03x -1.46x -3.33x -0.3x -1.33x -10.9x
EV / EBIT -0.03x -1.44x -3.17x -0.29x -1.31x -10.8x
EV / FCF -0.05x -3.43x 11.8x -0.54x -2.17x -10.8x
FCF Yield -2,096% -29.2% 8.47% -184% -46% -9.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5502 -0.1317 -0.0397 -0.1849 -0.1428 -0.0743
Distribution rate - - - - - -
Net sales 1 -40.51 -1 4.101 -11.45 -7.123 0.569
EBITDA 1 -62.22 -14.33 -3.811 -21.2 -16.43 -10.39
EBIT 1 -62.66 -14.52 -3.996 -21.41 -16.59 -10.51
Net income 1 -66.64 -15.95 -4.807 -22.4 -17.3 -17.04
Net Debt 1 -24.77 -14.2 -9.118 -5.804 9.698 -10.91
Reference price 2 0.2200 0.2900 0.1800 0.1000 0.1000 0.2000
Nbr of stocks (in thousands) 121,132 121,132 121,132 121,132 121,132 621,132
Announcement Date 21/04/21 22/07/22 28/04/23 03/06/24 05/09/25 29/04/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.03M
16.67x7.31x - 1.99% 340B
14.69x10.71x - 1.83% 315B
12.07x - - 1.86% 226B
17.3x6.95x11.55x1.18% 187B
10.58x1.17x - 3.34% 59.58B
10.93x8.54x - 3.69% 28.95B
18.48x - - 0.33% 28.55B
15.88x5.05x - 3.47% 27.95B
7.23x - - 4.17% 26.95B
Average 13.76x 6.62x 11.55x 2.43% 124.01B
Weighted average by Cap. 14.81x 7.95x 11.55x 1.95%

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. 310 Stock
  4. Valuation Prosperity Investment Holdings Limited