Company Valuation: Prosperous Industrial (Holdings) Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 50.56 162.3 97.67 98.93 122.6 107.9
Change - 221.02% -39.82% 1.28% 23.89% -11.95%
Enterprise Value (EV) 1 -24.06 116.2 54.17 43.64 47.94 29.07
Change - 582.75% -53.36% -19.45% 9.86% -39.37%
P/E 16.9x 41.6x 9.44x 6.65x 4.11x 4.4x
PBR 0.35x 1.16x 0.69x 0.66x 0.72x 0.57x
PEG - 1.4x 0x 0.2x 0x -0.2x
Capitalization / Revenue 0.32x 1.11x 0.45x 0.48x 0.5x 0.45x
EV / Revenue -0.15x 0.79x 0.25x 0.21x 0.2x 0.12x
EV / EBITDA -3.17x 19.4x 3.83x 2.78x 1.49x 1.04x
EV / EBIT -11.6x 49.5x 4.89x 3.38x 1.67x 1.17x
EV / FCF -0.79x -7.36x -25x 4.01x 2.71x 1.9x
FCF Yield -127% -13.6% -4% 25% 36.8% 52.6%
Dividend per Share 2 0.0013 0.0013 0.0054 0.0064 0.009 0.0109
Rate of return 2.88% 0.9% 6.19% 7.25% 8.22% 11.3%
EPS 2 0.002668 0.003483 0.009236 0.0133 0.0266 0.0219
Distribution rate 48.7% 37.3% 58.5% 48.2% 33.8% 49.8%
Net sales 1 156 146.7 218.2 208.1 243.6 238.8
EBITDA 1 7.579 5.996 14.16 15.69 32.08 28
EBIT 1 2.081 2.345 11.08 12.91 28.63 24.82
Net income 1 2.989 3.902 10.34 14.88 29.84 24.54
Net Debt 1 -74.62 -46.15 -43.5 -55.29 -74.62 -78.86
Reference price 2 0.0451 0.1449 0.0872 0.0883 0.1094 0.0964
Nbr of stocks (in thousands) 11,20,000 11,20,000 11,20,000 11,20,000 11,20,000 11,20,000
Announcement Date 28/04/21 27/04/22 26/04/23 29/04/24 29/04/25 29/04/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10Cr
17.72x2.68x8.97x3.31% 22TCr
30.57x7.6x16.82x1.46% 16TCr
25.4x4.05x14.23x2.27% 12TCr
60.96x4.42x40.43x0.42% 4.14TCr
12.22x1.84x6.35x3.82% 2.78TCr
20.64x2.71x13.78x1.02% 2.27TCr
10.64x1.2x7.82x6.87% 1.41TCr
18.17x3.45x8.59x3.21% 1.3TCr
Average 24.54x 3.49x 14.62x 2.8% 6.85TCr
Weighted average by Cap. 25.16x 4.27x 14.17x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prosperous Industrial (Holdings) Limited

Historical PBR trend

Valuation ratios - PBR - Prosperous Industrial (Holdings) Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prosperous Industrial (Holdings) Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prosperous Industrial (Holdings) Limited

  1. Stock Market
  2. Stocks
  3. 1731 Stock
  4. Valuation Prosperous Industrial (Holdings) Limited