Company Valuation: Prosperity Group International Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 123.7 86.2 53.39 46.3 67.57 79.08
Change - -30.34% -38.06% -13.28% 45.94% 17.04%
Enterprise Value (EV) 1 41.22 44.44 50.7 26.54 70.77 78.55
Change - 7.81% 14.11% -47.65% 166.63% 10.98%
P/E -4.11x -1.96x -0.73x -0.7x -2.61x -3.81x
PBR 0.45x 0.38x 0.35x 0.38x 0.62x 0.75x
PEG - -0x -0x 0x 0x 0.1x
Capitalization / Revenue 0.33x 0.41x 0.65x 0.29x 0.47x 0.51x
EV / Revenue 0.11x 0.21x 0.62x 0.17x 0.5x 0.51x
EV / EBITDA -2.8x -1.6x -1.04x -0.63x -4.63x -6.74x
EV / EBIT -2.74x -1.59x -1.03x -0.62x -4x -5.4x
EV / FCF -1.3x 1.08x -11.4x 1.35x -2.65x -7.26x
FCF Yield -77% 92.2% -8.76% 74% -37.7% -13.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4336 -0.633 -0.8773 -0.53 -0.1553 -0.1038
Distribution rate - - - - - -
Net sales 1 380.1 211.6 81.52 160.7 142.9 154.2
EBITDA 1 -14.7 -27.72 -48.86 -42.47 -15.29 -11.66
EBIT 1 -15.05 -27.92 -49.07 -42.54 -17.7 -14.55
Net income 1 -30.14 -44 -61.62 -47.26 -21.76 -18.77
Net Debt 1 -82.52 -41.76 -2.682 -19.75 3.208 -0.532
Reference price 2 1.7800 1.2400 0.6400 0.3700 0.4050 0.3950
Nbr of stocks (in thousands) 69,514 69,514 83,417 125,125 166,830 200,195
Announcement Date 10/28/21 10/27/22 10/29/23 10/30/24 10/30/25 10/23/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.91M
24.03x2.87x15.68x2.14% 225B
12.3x1.35x6.36x4.14% 166B
24.33x3.2x14.66x1.98% 149B
33.05x4.94x20.73x1.19% 144B
38.44x5.1x22.93x1.3% 124B
30.14x4.32x21.19x0.9% 100B
32.98x5.32x18.53x1.37% 90.2B
30.94x3.84x20.64x1.1% 89.35B
86.67x10.72x61.3x0.36% 88.98B
Average 34.76x 4.63x 22.45x 1.61% 117.66B
Weighted average by Cap. 31.51x 4.17x 20.14x 1.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prosperity Group International Limited

Historical PBR trend

Valuation ratios - PBR - Prosperity Group International Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prosperity Group International Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prosperity Group International Limited

  1. Stock Market
  2. Stocks
  3. 1421 Stock
  4. Valuation Prosperity Group International Limited