Company Valuation: Prosperity Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,640 3,002 2,100 1,919 2,262 2,154 -
Change - -35.31% -30.05% -8.6% 17.85% -4.76% -
Enterprise Value (EV) 4,640 3,002 2,100 1,919 4,644 2,154 2,154
Change - -35.31% -30.05% -8.6% 142.02% -53.62% 0%
P/E 77x - - - - - -
PBR 0.64x 0.42x 0.3x 0.29x 0.36x 0.35x 0.35x
PEG - - - - - - -
Capitalization / Revenue 10.4x 6.92x 4.8x 4.51x 5.54x 5.4x 5.43x
EV / Revenue 0x 0x 0x 0x 0x 5.4x 5.43x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.1763 0.1625 0.1409 0.1198 0.1156 0.11 0.1
Rate of return 5.72% 8.17% 10.1% 9.66% 8.08% 8.15% 7.41%
EPS 2 0.04 - - - - - -
Distribution rate 441% - - - - - -
Net sales 1 445 434 437.3 425.4 408.5 399 397
EBITDA - 377.2 382.1 268 - - -
EBIT 294.3 - - - - - -
Net income 1 57.02 74.89 -5.673 -74.64 -251.6 125 123
Net Debt - - - - 2,383 - -
Reference price 2 3.080 1.990 1.390 1.240 1.430 1.350 1.350
Nbr of stocks (in thousands) 1,506,512 1,508,461 1,510,529 1,547,604 1,581,554 1,595,536 -
Announcement Date 10/03/22 09/03/23 15/03/24 21/03/25 24/03/26 - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 8.15% 275M
29.15x7.07x12.47x4.54% 9.85B
23.22x15.72x25.48x4.24% 6.58B
21.63x15.23x25.48x4.71% 5.03B
154.39x7.64x11.94x4.67% 4.54B
37.87x12.19x15.91x6.36% 4.32B
9.3x13.1x14.12x6.64% 4.14B
138.77x7.53x13.09x6.48% 3.94B
23.72x8.28x15.16x3.73% 3.87B
Average 54.76x 10.85x 16.71x 5.5% 4.73B
Weighted average by Cap. 49.45x 10.72x 16.80x 5.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 808 Stock
  4. Valuation Prosperity Real Estate Investment Trust