Valuation Prosperity Real Estate Investment Trust

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:53 14/07/2026 +04			5-day change	1st Jan Change
1.460 ^HKD	-1.35%		+2.10%	+2.10%

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	2,329	-
Change	-	-35.31%	-30.05%	-8.6%	17.85%	3%	-
Enterprise Value (EV) ¹	4,640	3,002	2,100	1,919	4,644	-107.5	-107.5
Change	-	-35.31%	-30.05%	-8.6%	142.02%	-102.31%	0%
P/E	77x	-	-	-	-	-	-
PBR	0.64x	0.42x	0.3x	0.29x	0.36x	0.38x	0.39x
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	10.4x	6.92x	4.8x	4.51x	5.54x	5.79x	5.78x
EV / Revenue	10.4x	6.92x	4.8x	4.51x	11.4x	-0.27x	-0.27x
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%	7.53%	7.53%
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	1.460	1.460
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROSPERITY REAL ESTATE INVESTMENT TRUST	-	-0.19x	-	7.43%	301M
BXP, INC.	36.36x	7.47x	13.1x	4.18%	10.69B
NIPPON BUILDING FUND INC.	26.05x	16.89x	27.07x	3.78%	7.15B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.77x	16.19x	27.08x	4.29%	5.37B
COUSINS PROPERTIES INCORPORATED	327.75x	8.12x	12.71x	4.21%	5.02B
EMBASSY OFFICE PARKS REIT	37.49x	12.42x	16.19x	6.35%	4.39B
KILROY REALTY CORPORATION	173.51x	8.14x	14.07x	5.58%	4.53B
DEXUS	8.02x	10.72x	13.92x	6.52%	4.2B
COPT DEFENSE PROPERTIES	27.33x	8.6x	16.23x	3.5%	4.12B
COLONIAL SFL, SOCIMI, S.A.	8.1x	19.13x	23.13x	5.86%	3.73B
Average	74.26x	10.75x	18.17x	5.17%	4.95B
Weighted average by Cap.	70.62x	11.54x	18.07x	4.75%