Company Valuation: Happy World Property Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 402 404 398.4 360
Change - 0.5% -1.39% -9.64%
Enterprise Value (EV) 1 540.4 599.6 604.2 657
Change - 10.96% 0.76% 8.75%
P/E 13.1x 28.1x -52.4x 21.4x
PBR 0.9x 0.89x 0.87x 0.78x
PEG - -0.5x 0x -0x
Capitalization / Revenue 6.57x 4.06x 3.74x 2.75x
EV / Revenue 8.83x 6.02x 5.67x 5.01x
EV / EBITDA 19.7x 21.2x 22.7x 14.7x
EV / EBIT 21.7x 32.1x 39.3x 19.7x
EV / FCF -17.8x -24.6x 12.9x 29.1x
FCF Yield -5.62% -4.07% 7.72% 3.44%
Dividend per Share 2 - - 0.0562 -
Rate of return - - 0.56% -
EPS 2 0.77 0.36 -0.19 0.42
Distribution rate - - -29.6% -
Net sales 1 61.21 99.62 106.5 131.1
EBITDA 1 27.47 28.26 26.58 44.58
EBIT 1 24.9 18.66 15.37 33.36
Net income 1 30.66 14.59 -7.549 16.92
Net Debt 1 138.4 195.6 205.8 297
Reference price 2 10.050 10.100 9.960 9.000
Nbr of stocks (in thousands) 40,000 40,000 40,000 40,000
Announcement Date 14/11/23 14/11/23 22/04/25 18/11/25
1MUR in Million2MUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.92M
65.15x - - - 70.03B
12.7x4.44x11.39x3.79% 40.22B
18.87x4.07x16.38x1.3% 29.17B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
8.31x1.49x8.38x4.26% 27.69B
10.24x2.01x7.75x4.1% 20.59B
8.36x2.94x6.88x-.--% 20.05B
7.32x0.81x2.95x3.05% 18.72B
Average 16.80x 2.46x 8.80x 3.46% 28.09B
Weighted average by Cap. 24.63x 2.66x 9.35x 3.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Happy World Property Ltd

Historical PBR trend

Valuation ratios - PBR - Happy World Property Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Happy World Property Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Happy World Property Ltd

  1. Stock Market
  2. Stocks
  3. HPL.I0000 Stock
  4. Valuation Happy World Property Ltd