|
Market Closed -
Hong Kong S.E.
04:08:36 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 1.480 HKD | +0.34% |
|
-1.99% | +3.50% |
Projected Income Statement: Prosperity Real Estate Investment Trust
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 445 | 434 | 437.3 | 425.4 | 408.5 | 402.1 | 403.3 |
| Change | - | -2.47% | 0.76% | -2.73% | -3.97% | -1.57% | 0.3% |
| EBITDA | - | 377.2 | 382.1 | 268 | - | - | - |
| Change | - | - | 1.31% | -29.85% | - | - | - |
| EBIT | 294.3 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Interest Paid 1 | -31.42 | - | -98.67 | -120.1 | -103.1 | -86.4 | -84.8 |
| Earnings before Tax (EBT) 1 | 98.29 | 121.1 | 21.48 | -42.11 | -224.8 | 158.4 | 159.1 |
| Change | - | 23.25% | -82.27% | -296.03% | -433.88% | 170.45% | 0.44% |
| Net income 1 | 57.02 | 74.89 | -5.673 | -74.64 | -251.6 | 128.8 | 129.4 |
| Change | - | 31.34% | -107.58% | -1,215.64% | -237.06% | 151.2% | 0.47% |
| Announcement Date | 3/10/22 | 3/9/23 | 3/15/24 | 3/21/25 | 3/24/26 | - | - |
1HKD in Million
Estimates
Forecast Balance Sheet: Prosperity Real Estate Investment Trust
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 2,383 | -2,437 | -2,437 |
| Change | - | - | - | - | - | -202.27% | 0% |
| Announcement Date | 3/10/22 | 3/9/23 | 3/15/24 | 3/21/25 | 3/24/26 | - | - |
1HKD in Million
Estimates
Cash Flow Forecast: Prosperity Real Estate Investment Trust
| Fiscal Period: December | 2021 | 2023 | 2024 | 2026 | 2027 |
|---|---|---|---|---|---|
| CAPEX 1 | 6.518 | 22.95 | 21.86 | 10 | 10 |
| Change | - | - | -4.76% | - | 0% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 3/10/22 | 3/15/24 | 3/21/25 | - | - |
1HKD in Million
Estimates
Forecast Financial Ratios: Prosperity Real Estate Investment Trust
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | 86.9% | 87.37% | 63.01% | - | - | - |
| EBIT Margin (%) | 66.13% | - | - | - | - | - | - |
| EBT Margin (%) | 22.09% | 27.91% | 4.91% | -9.9% | -55.04% | 39.39% | 39.45% |
| Net margin (%) | 12.81% | 17.26% | -1.3% | -17.55% | -61.58% | 32.03% | 32.09% |
| FCF margin (%) | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - |
Profitability | |||||||
| ROA | 1.6% | 0.74% | 1.16% | 1.06% | -2.66% | 1.4% | 1% |
| ROE | 2.23% | 1.04% | 1.65% | 1.52% | -3.88% | 2.1% | 2.1% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | 1.46% | - | 5.25% | 5.14% | - | 2.49% | 2.48% |
| CAPEX / EBITDA (%) | - | - | 6.01% | 8.15% | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | 0.1763 | 0.1625 | 0.1409 | 0.1198 | 0.1156 | 0.11 | 0.11 |
| Change | - | -7.83% | -13.29% | -14.98% | -3.51% | -4.84% | 0% |
| Book Value Per Share 1 | 4.83 | 4.71 | 4.56 | 4.31 | 3.97 | 3.82 | 3.74 |
| Change | - | -2.48% | -3.18% | -5.48% | -7.89% | -3.78% | -2.09% |
| EPS 1 | 0.04 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,506,512 | 1,508,461 | 1,510,529 | 1,547,604 | 1,581,554 | 1,595,536 | 1,595,536 |
| Announcement Date | 3/10/22 | 3/9/23 | 3/15/24 | 3/21/25 | 3/24/26 | - | - |
1HKD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | 0.39x | 0.4x |
| EV / Sales | -0.19x | -0.19x |
| Yield | 7.43% | 7.43% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1.480HKD
Average target price
1.700HKD
Spread / Average Target
+14.86%
Net sales - Rate of surprise
- Stock Market
- Stocks
- 808 Stock
- Financials Prosperity Real Estate Investment Trust
Select your edition
All financial news and data tailored to specific country editions
