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 2,425 -
Change - -35.31% -30.05% -8.6% 17.85% 7.23% -
Enterprise Value (EV) 1 4,640 3,002 2,100 1,919 4,644 -11.79 -11.79
Change - -35.31% -30.05% -8.6% 142.02% -100.25% 0%
P/E 77x - - - - - -
PBR 0.64x 0.42x 0.3x 0.29x 0.36x 0.4x 0.41x
PEG - - - - - - -
Capitalization / Revenue 10.4x 6.92x 4.8x 4.51x 5.54x 6.03x 6.01x
EV / Revenue 10.4x 6.92x 4.8x 4.51x 11.4x -0.03x -0.03x
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% 7.24% 7.24%
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 1.520 1.520
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.($)
37.53x7.46x13.32x4.01% 11.14B
26.39x17.04x27.3x3.73% 7.24B
23.93x16.26x27.2x4.26% 5.4B
341.29x8.32x13.01x4.05% 5.23B
175.47x8.28x14.31x5.4% 4.68B
38.26x12.58x16.41x6.22% 4.45B
8.16x10.83x14.06x6.41% 4.3B
28.17x8.76x16.53x3.4% 4.24B
8.35x19.38x23.42x5.68% 3.86B
Average 76.40x 12.10x 18.39x 4.79% 5.62B
Weighted average by Cap. 73.20x 11.69x 18.24x 4.6%

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