Company Valuation: Prosperity Investment Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.65 35.13 21.8 12.11 12.11 124.2
Change - 31.82% -37.93% -44.44% 0% 925.55%
Enterprise Value (EV) 1 1.877 20.93 12.69 6.309 21.81 113.3
Change - 1,015.17% -39.4% -50.27% 245.7% 419.54%
P/E -0.4x -2.2x -4.54x -0.54x -0.7x -2.69x
PBR 0.3x 0.72x 0.49x 1.73x -1.18x 7.95x
PEG - 0x 0.1x -0x 0x 0.1x
Capitalization / Revenue -0.66x -35.1x 5.32x -1.06x -1.7x 218x
EV / Revenue -0.05x -20.9x 3.09x -0.55x -3.06x 199x
EV / EBITDA -0.03x -1.46x -3.33x -0.3x -1.33x -10.9x
EV / EBIT -0.03x -1.44x -3.17x -0.29x -1.31x -10.8x
EV / FCF -0.05x -3.43x 11.8x -0.54x -2.17x -10.8x
FCF Yield -2,096% -29.2% 8.47% -184% -46% -9.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5502 -0.1317 -0.0397 -0.1849 -0.1428 -0.0743
Distribution rate - - - - - -
Net sales 1 -40.51 -1 4.101 -11.45 -7.123 0.569
EBITDA 1 -62.22 -14.33 -3.811 -21.2 -16.43 -10.39
EBIT 1 -62.66 -14.52 -3.996 -21.41 -16.59 -10.51
Net income 1 -66.64 -15.95 -4.807 -22.4 -17.3 -17.04
Net Debt 1 -24.77 -14.2 -9.118 -5.804 9.698 -10.91
Reference price 2 0.2200 0.2900 0.1800 0.1000 0.1000 0.2000
Nbr of stocks (in thousands) 121,132 121,132 121,132 121,132 121,132 621,132
Announcement Date 4/21/21 7/22/22 4/28/23 6/3/24 9/5/25 4/29/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.95M
16.53x7.27x - 2.01% 337B
14.99x10.86x - 1.8% 325B
11.85x - - 1.91% 222B
16.4x6.6x11.07x1.25% 177B
10.65x1.2x - 3.34% 59.64B
11.5x8.52x - 3.59% 28.57B
6.68x - - 4.21% 26.97B
17.1x1.55x9.91x0.37% 26.29B
14.81x4.76x - 3.73% 26B
Average 13.39x 5.82x 10.49x 2.47% 122.91B
Weighted average by Cap. 14.62x 7.79x 10.92x 1.97%

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. 310 Stock
  4. Valuation Prosperity Investment Holdings Limited