Company Valuation: Prosper Construction Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 576 496 480 193.6 81.6 190.4
Change - -13.89% -3.23% -59.67% -57.85% 133.33%
Enterprise Value (EV) 1 706.4 1,325 1,185 1,585 1,523 1,660
Change - 87.64% -10.58% 33.69% -3.87% 8.95%
P/E 35.9x 192x -39.4x -1.02x -0.51x -1.34x
PBR 1.08x 0.91x 0.95x 0.61x 0.56x 12.5x
PEG - -2.3x 0x -0x 0x 0.1x
Capitalization / Revenue 0.39x 0.16x 0.17x 0.09x 0.05x 0.1x
EV / Revenue 0.48x 0.42x 0.41x 0.75x 0.93x 0.88x
EV / EBITDA 10.6x 12.1x 12.9x -24.1x -31.3x -251x
EV / EBIT 15.1x 16.5x 18.8x -16.1x -19.1x -49.7x
EV / FCF -3.53x -2x 6.52x -2.3x 151x 37.2x
FCF Yield -28.3% -50% 15.3% -43.5% 0.66% 2.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0201 0.003226 -0.0152 -0.2361 -0.1989 -0.1782
Distribution rate - - - - - -
Net sales 1 1,466 3,186 2,879 2,126 1,631 1,880
EBITDA 1 66.84 109.5 91.83 -65.82 -48.72 -6.619
EBIT 1 46.7 80.29 63.07 -98.43 -79.79 -33.43
Net income 1 16.05 2.581 -12.19 -188.9 -159.1 -142.6
Net Debt 1 130.4 829.5 705.3 1,391 1,442 1,469
Reference price 2 0.7200 0.6200 0.6000 0.2420 0.1020 0.2380
Nbr of stocks (in thousands) 800,000 800,000 800,000 800,000 800,000 800,000
Announcement Date 4/21/21 5/30/22 4/27/23 4/29/24 4/29/25 4/29/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.45M
42.09x2.07x19.54x0.08% 81.5B
12.37x1.05x5.8x4.71% 68.95B
27.42x2.08x20.98x1.08% 60.28B
54.67x4.3x26.89x1.8% 42.44B
20.08x2.41x13.41x0.33% 35.54B
25.22x0.63x10.34x2.46% 30.67B
5.97x0.37x6.99x4.76% 29.14B
17.62x1.22x11.04x0.25% 26.64B
20.68x0.39x6.14x2.94% 25.8B
Average 25.13x 1.61x 13.46x 2.04% 40.1B
Weighted average by Cap. 27.24x 1.76x 14.58x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prosper Construction Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Prosper Construction Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prosper Construction Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prosper Construction Holdings Limited

  1. Stock Market
  2. Stocks
  3. 6816 Stock
  4. Valuation Prosper Construction Holdings Limited