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 2,377 -
Change - -35.31% -30.05% -8.6% 17.85% 5.12% -
Enterprise Value (EV) 1 4,640 3,002 2,100 1,919 4,644 -59.65 -59.65
Change - -35.31% -30.05% -8.6% 142.02% -101.28% 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 5.91x 5.89x
EV / Revenue 10.4x 6.92x 4.8x 4.51x 11.4x -0.15x -0.15x
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% 7.38% 7.38%
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 1.490 1.490
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.($)
35.66x7.47x13.27x4.06% 11.02B
26.64x17.14x27.47x3.7% 7.25B
24.35x16.44x27.51x4.19% 5.45B
345.48x8.38x13.09x4% 5.29B
208.05x8.17x14.17x5.51% 4.58B
37.03x12.18x15.89x6.43% 4.31B
28.5x8.87x16.68x3.35% 4.29B
7.99x10.7x13.9x6.54% 4.22B
8.39x19.82x24.05x5.83% 3.86B
Average 80.23x 12.13x 18.45x 4.84% 5.59B
Weighted average by Cap. 76.54x 11.74x 18.32x 4.63%

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