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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.9M
65.15x - - - 70.02B
12.47x4.37x11.22x3.86% 39.48B
18.62x4.04x16.26x1.32% 28.72B
5.68x0.75x1.56x8.71% 27.63B
7.97x1.46x8.19x4.44% 26.54B
14.44x3.15x15.07x2.42% 26.64B
10.23x2.01x7.74x4.1% 20.56B
8.24x2.9x6.79x-.--% 19.76B
7.44x0.82x3x3% 19.02B
Average 16.69x 2.44x 8.73x 3.48% 27.84B
Weighted average by Cap. 24.63x 2.62x 9.23x 3.62%

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