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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 23.96M
58.72x2.68x25.57x0.07% 101B
13.42x1.13x6.19x4.36% 77.96B
35.65x4.49x24.39x0.19% 60.7B
27.25x2.08x20.46x1.11% 58.67B
58.04x4.6x29.1x1.55% 46.84B
30.85x0.76x12.59x2.01% 38.52B
25.37x1.74x16.03x0.18% 36.67B
25.67x0.53x8.31x2.3% 35.13B
4.52x0.3x5.99x6.23% 27.2B
Average 31.06x 2.03x 16.51x 2% 48.29B
Weighted average by Cap. 34.40x 2.25x 17.89x 1.72%

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. 6816 Stock
  4. Valuation Prosper Construction Holdings Limited