Company Valuation: Prosperity Group International Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 194.6 123.7 86.2 53.39 46.3 67.57
Change - -36.43% -30.34% -38.06% -13.28% 45.94%
Enterprise Value (EV) 1 96.51 41.22 44.44 50.7 26.54 70.77
Change - -57.29% 7.81% 14.11% -47.65% 166.63%
P/E -2.6x -4.11x -1.96x -0.73x -0.7x -2.61x
PBR 0.67x 0.45x 0.38x 0.35x 0.38x 0.62x
PEG - 0.1x -0x -0x 0x 0x
Capitalization / Revenue 0.64x 0.33x 0.41x 0.65x 0.29x 0.47x
EV / Revenue 0.32x 0.11x 0.21x 0.62x 0.17x 0.5x
EV / EBITDA -131x -2.8x -1.6x -1.04x -0.63x -4.63x
EV / EBIT -62.2x -2.74x -1.59x -1.03x -0.62x -4x
EV / FCF -7.03x -1.3x 1.08x -11.4x 1.35x -2.65x
FCF Yield -14.2% -77% 92.2% -8.76% 74% -37.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.078 -0.4336 -0.633 -0.8773 -0.53 -0.1553
Distribution rate - - - - - -
Net sales 1 302.5 380.1 211.6 81.52 160.7 142.9
EBITDA 1 -0.735 -14.7 -27.72 -48.86 -42.47 -15.29
EBIT 1 -1.551 -15.05 -27.92 -49.07 -42.54 -17.7
Net income 1 -74.9 -30.14 -44 -61.62 -47.26 -21.76
Net Debt 1 -98.13 -82.52 -41.76 -2.682 -19.75 3.208
Reference price 2 2.8000 1.7800 1.2400 0.6400 0.3700 0.4050
Nbr of stocks (in thousands) 69,514 69,514 69,514 83,417 125,125 166,830
Announcement Date 26/10/20 28/10/21 27/10/22 29/10/23 30/10/24 30/10/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.6M
18.87x2.5x11.23x2.71% 273B
26.06x3.06x16.68x2.01% 251B
31.33x4.02x18.54x1.56% 195B
37.8x5.52x23.56x1.02% 163B
42.6x5.72x25.49x1% 143B
43.36x7.13x28.73x0.1% 101B
91.2x11.63x64.73x0.35% 98.55B
32.18x5.2x18.06x1.4% 87.72B
30.48x5.37x19.99x1.28% 55.01B
Average 39.32x 5.57x 25.22x 1.27% 136.69B
Weighted average by Cap. 35.04x 4.80x 22.17x 1.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1421 Stock
  4. Valuation Prosperity Group International Limited