Company Valuation: Prosperity Group International Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 194.6 123.7 86.2 53.39 46.3 67.57
Change - -36.43% -30.34% -38.06% -13.28% 45.94%
Enterprise Value (EV) 1 96.51 41.22 44.44 50.7 26.54 70.77
Change - -57.29% 7.81% 14.11% -47.65% 166.63%
P/E -2.6x -4.11x -1.96x -0.73x -0.7x -2.61x
PBR 0.67x 0.45x 0.38x 0.35x 0.38x 0.62x
PEG - 0.1x -0x -0x 0x 0x
Capitalization / Revenue 0.64x 0.33x 0.41x 0.65x 0.29x 0.47x
EV / Revenue 0.32x 0.11x 0.21x 0.62x 0.17x 0.5x
EV / EBITDA -131x -2.8x -1.6x -1.04x -0.63x -4.63x
EV / EBIT -62.2x -2.74x -1.59x -1.03x -0.62x -4x
EV / FCF -7.03x -1.3x 1.08x -11.4x 1.35x -2.65x
FCF Yield -14.2% -77% 92.2% -8.76% 74% -37.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.078 -0.4336 -0.633 -0.8773 -0.53 -0.1553
Distribution rate - - - - - -
Net sales 1 302.5 380.1 211.6 81.52 160.7 142.9
EBITDA 1 -0.735 -14.7 -27.72 -48.86 -42.47 -15.29
EBIT 1 -1.551 -15.05 -27.92 -49.07 -42.54 -17.7
Net income 1 -74.9 -30.14 -44 -61.62 -47.26 -21.76
Net Debt 1 -98.13 -82.52 -41.76 -2.682 -19.75 3.208
Reference price 2 2.8000 1.7800 1.2400 0.6400 0.3700 0.4050
Nbr of stocks (in thousands) 69,514 69,514 69,514 83,417 125,125 166,830
Announcement Date 10/26/20 10/28/21 10/27/22 10/29/23 10/30/24 10/30/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.35M
19.23x2.65x11.66x2.68% 278B
25.45x3.02x16.35x2.06% 244B
30.21x3.92x18.11x1.63% 184B
51.87x7.09x30.49x0.83% 177B
35.49x5.47x23.13x1.05% 159B
112.76x15.84x81.72x0.27% 133B
54.5x8.73x35.54x0.08% 122B
30.58x4.98x17.42x1.48% 83.45B
31.94x6.67x20.79x0.59% 53.01B
Average 43.56x 6.49x 28.36x 1.19% 143.39B
Weighted average by Cap. 40.34x 5.76x 26.09x 1.44%

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. 1421 Stock
  4. Valuation Prosperity Group International Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!