Company Valuation: Prestige Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 442.6 429.4 381.2 622.8 692.8 798.3
Change - -2.98% -11.22% 63.36% 11.24% 15.23%
Enterprise Value (EV) 1 764.4 745 635.1 850.4 917.2 1,036
Change - -2.54% -14.75% 33.9% 7.86% 12.96%
P/E -24.9x -15.2x 11x 11.4x 10.7x 11.5x
PBR 1.53x 1.67x 1.33x 1.88x 1.85x 1.93x
PEG - -0.3x -0x 0.2x 0.6x 1.74x
Capitalization / Revenue 0.49x 0.6x 0.34x 0.47x 0.51x 0.56x
EV / Revenue 0.85x 1.05x 0.57x 0.64x 0.68x 0.73x
EV / EBITDA 10.9x 26.2x 5.78x 6.16x 5.77x 5.85x
EV / EBIT 32.2x -59.2x 8.71x 8.38x 7.82x 7.88x
EV / FCF 26.7x 21x 5.05x 9.61x 15x 9.8x
FCF Yield 3.74% 4.75% 19.8% 10.4% 6.67% 10.2%
Dividend per Share 2 0.06 - 0.32 0.45 0.52 0.56
Rate of return 0.83% - 5.12% 4.41% 4.6% 4.3%
EPS 2 -0.291 -0.464 0.568 0.896 1.06 1.13
Distribution rate -20.6% - 56.3% 50.2% 49.1% 49.6%
Net sales 1 896.9 712.1 1,105 1,329 1,350 1,422
EBITDA 1 70.11 28.39 109.9 138 158.9 177
EBIT 1 23.7 -12.57 72.91 101.4 117.3 131.5
Net income 1 -17.75 -28.3 35.47 56.01 66.43 70.81
Net Debt 1 321.8 315.5 253.9 227.6 224.4 237.8
Reference price 2 7.25 7.04 6.25 10.21 11.30 13.02
Nbr of stocks (in thousands) 61,047 60,997 60,997 60,997 61,310 61,316
Announcement Date 3/1/21 3/1/22 3/1/23 4/2/24 2/28/25 4/1/26
1TTD in Million2TTD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 113M
20.99x8.16x14.79x2.77% 192B
33.07x4x22.69x-.--% 47.19B
18.97x5.82x16.96x1.97% 41.85B
18.25x3.83x11.93x3.51% 25.68B
16.41x1.21x8.04x2.47% 16.65B
18.26x3.14x14.62x2.29% 11.49B
28.94x2.45x - 0.81% 6.74B
17.69x1.9x7.79x4.5% 4.96B
29.62x6.04x17.36x0.97% 3.53B
Average 22.47x 4.06x 14.27x 2.14% 35.05B
Weighted average by Cap. 22.06x 6.29x 15.52x 2.29%

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. PHL Stock
  4. Valuation Prestige Holdings Limited