Company Valuation: Prosperity Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 4,640 3,002 2,100 1,919 2,262 2,130 -
Change - -35.31% -30.05% -8.6% 17.85% -5.82% -
Enterprise Value (EV) 4,640 3,002 2,100 1,919 4,644 2,130 2,130
Change - -35.31% -30.05% -8.6% 142.02% -54.14% 0%
P/E 77x - - - - - -
PBR 0.64x 0.42x 0.3x 0.29x 0.36x 0.34x 0.34x
PEG - - - - - - -
Capitalization / Revenue 10.4x 6.92x 4.8x 4.51x 5.54x 5.34x 5.37x
EV / Revenue 0x 0x 0x 0x 0x 5.34x 5.37x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.1763 0.1625 0.1409 0.1198 0.1156 0.11 0.1
Rate of return 5.72% 8.17% 10.1% 9.66% 8.08% 8.24% 7.49%
EPS 2 0.04 - - - - - -
Distribution rate 441% - - - - - -
Net sales 1 445 434 437.3 425.4 408.5 399 397
EBITDA - 377.2 382.1 268 - - -
EBIT 294.3 - - - - - -
Net income 1 57.02 74.89 -5.673 -74.64 -251.6 125 123
Net Debt - - - - 2,383 - -
Reference price 2 3.080 1.990 1.390 1.240 1.430 1.335 1.335
Nbr of stocks (in thousands) 1,506,512 1,508,461 1,510,529 1,547,604 1,581,554 1,595,536 -
Announcement Date 3/10/22 3/9/23 3/15/24 3/21/25 3/24/26 - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.39x18.29x23.22x3.32% 123B
30.6x13.85x17.62x4.48% 65.02B
35.8x14.47x14.94x6.03% 51.06B
17.75x15x17.09x1.16% 36.82B
16.07x25.01x27.38x3.57% 16.38B
25.99x10.48x14.46x4.84% 14.92B
7.92x11.67x14.3x6.3% 14.23B
17.95x16.04x23.31x5.37% 13.93B
28.77x11.06x16.15x4.24% 13.08B
Average 24.36x 15.10x 18.72x 4.37% 38.66B
Weighted average by Cap. 30.36x 15.90x 19.50x 4.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 808 Stock
  4. PREUF Stock
  5. Valuation Prosperity Real Estate Investment Trust