Valuation Prosperity Real Estate Investment Trust

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:09:01 05/08/2026 +04			5-day change	1st Jan Change
1.495 ^HKD	-1.64%		-0.33%	+4.55%

03-24	Prosperity Real Estate Investment Trust Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-24	Prosperity Real Estate Investment Trust posts revenue for year HK$408.5 million	RE

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	10/03/22	09/03/23	15/03/24	21/03/25	24/03/26	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROSPERITY REAL ESTATE INVESTMENT TRUST	-	-0.03x	-	7.24%	309M
BXP, INC.	35.17x	7.56x	13.52x	4.04%	11.27B
NIPPON BUILDING FUND INC.	25.53x	16.67x	26.72x	3.86%	7.22B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.46x	16.08x	26.9x	4.33%	5.47B
COUSINS PROPERTIES INCORPORATED	332.15x	8.13x	12.82x	4.17%	5.09B
KILROY REALTY CORPORATION	207.74x	8.12x	14.06x	5.53%	4.58B
DEXUS	8.63x	11.17x	14.51x	6.08%	4.57B
EMBASSY OFFICE PARKS REIT	38.1x	12.23x	15.97x	6.39%	4.39B
COPT DEFENSE PROPERTIES	26.55x	8.66x	16.33x	3.39%	4.27B
COLONIAL SFL, SOCIMI, S.A.	8.44x	19.99x	23.91x	5.76%	3.97B
Average	78.42x	10.86x	18.30x	5.08%	5.11B
Weighted average by Cap.	72.87x	11.60x	18.16x	4.67%