Company Valuation: Prosper One International Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 72.8 98.4 76 71.2 32 38.4
Change - 35.16% -22.76% -6.32% -55.06% 20%
Enterprise Value (EV) 1 103.6 130.2 30.54 -8.795 13.2 -42.66
Change - 25.67% -76.54% -128.8% 250.07% -423.18%
P/E -1.23x -128x -11.8x -26.8x 25x 7.09x
PBR 2.69x 3.43x 3.52x 4.22x 2.08x 1.88x
PEG - 1.3x -0x 0.5x -0x 0x
Capitalization / Revenue 0.77x 1.18x 1.01x 1.72x 0.45x 0.5x
EV / Revenue 1.1x 1.56x 0.41x -0.21x 0.18x -0.55x
EV / EBITDA -3.37x 56.5x -5.33x -4.89x 5.51x -8.53x
EV / EBIT -2.67x -112x -4.44x -5.07x 5.63x -8.77x
EV / FCF 9.47x -17.3x 0.48x -0.22x -0.23x -0.71x
FCF Yield 10.6% -5.8% 209% -453% -431% -141%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0738 -0.000961 -0.008057 -0.003321 0.001601 0.00677
Distribution rate - - - - - -
Net sales 1 94.19 83.37 75.27 41.51 71.85 77.22
EBITDA 1 -30.75 2.306 -5.728 1.799 2.397 5.001
EBIT 1 -38.77 -1.163 -6.877 1.736 2.345 4.862
Net income 1 -59 -0.769 -6.446 -2.657 1.281 5.416
Net Debt 1 30.81 31.8 -45.46 -80 -18.8 -81.06
Reference price 2 0.0910 0.1230 0.0950 0.0890 0.0400 0.0480
Nbr of stocks (in thousands) 800,000 800,000 800,000 800,000 800,000 800,000
Announcement Date 8/27/20 8/26/21 8/25/22 8/28/23 8/29/24 8/28/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.61M
11.64x4.05x6.49x3.41% 21.22B
7.13x2.15x4.32x1.73% 18.4B
12.44x3.6x8.13x6.09% 15.45B
7.87x0.85x4.21x7.12% 11.54B
-54.42x0.95x7.04x3.94% 7.1B
13.28x4.89x9.18x0.8% 6.46B
26.98x1.56x15.75x0.57% 6.15B
10.48x1.94x4.99x6.78% 5.95B
Average 4.42x 2.50x 7.51x 3.8% 10.25B
Weighted average by Cap. 6.38x 2.71x 6.80x 3.87%

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. 1470 Stock
  4. Valuation Prosper One International Holdings Company Limited