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 2,361 -
Change - -35.31% -30.05% -8.6% 17.85% 4.41% -
Enterprise Value (EV) 1 4,640 3,002 2,100 1,919 4,644 -75.61 -75.61
Change - -35.31% -30.05% -8.6% 142.02% -101.63% 0%
P/E 77x - - - - - -
PBR 0.64x 0.42x 0.3x 0.29x 0.36x 0.39x 0.4x
PEG - - - - - - -
Capitalization / Revenue 10.4x 6.92x 4.8x 4.51x 5.54x 5.87x 5.86x
EV / Revenue 10.4x 6.92x 4.8x 4.51x 11.4x -0.19x -0.19x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.1763 0.1625 0.1409 0.1198 0.1156 0.11 0.11
Rate of return 5.72% 8.17% 10.1% 9.66% 8.08% 7.43% 7.43%
EPS 2 0.04 - - - - - -
Distribution rate 441% - - - - - -
Net sales 1 445 434 437.3 425.4 408.5 402.1 403.3
EBITDA - 377.2 382.1 268 - - -
EBIT 294.3 - - - - - -
Net income 1 57.02 74.89 -5.673 -74.64 -251.6 128.8 129.4
Net Debt 1 - - - - 2,383 -2,437 -2,437
Reference price 2 3.080 1.990 1.390 1.240 1.430 1.480 1.480
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.98x7.41x13.04x4.17% 10.93B
25.41x16.62x26.64x3.88% 7.11B
23.38x16.05x26.84x4.35% 5.4B
212.57x8.02x12.54x4.34% 4.89B
39.16x12.45x16.26x6.22% 4.49B
8.97x10.97x14.25x6.28% 4.46B
158.48x7.79x13.58x5.99% 4.22B
25.97x8.68x16.08x3.46% 4.17B
-25.51x10.12x23.75x4.43% 3.97B
Average 55.71x 10.90x 18.11x 4.79% 5.52B
Weighted average by Cap. 52.34x 10.86x 18.00x 4.65%

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