Valuation Prosperity Real Estate Investment Trust

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:13 11/08/2026 +03			5-day change	1st Jan Change
1.470 ^HKD	-1.67%		-3.29%	+2.80%

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	2,385	-
Change	-	-35.31%	-30.05%	-8.6%	17.85%	5.47%	-
Enterprise Value (EV) ¹	4,640	3,002	2,100	1,919	4,644	-51.67	-51.67
Change	-	-35.31%	-30.05%	-8.6%	142.02%	-101.11%	0%
P/E	77x	-	-	-	-	-	-
PBR	0.64x	0.42x	0.3x	0.29x	0.36x	0.39x	0.4x
PEG	-	-	-	-	-	-	-
Capitalization / Revenue	10.4x	6.92x	4.8x	4.51x	5.54x	5.93x	5.91x
EV / Revenue	10.4x	6.92x	4.8x	4.51x	11.4x	-0.13x	-0.13x
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%	7.36%	7.36%
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	1.495	1.495
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	3/10/22 A	3/9/23 A	3/15/24 A	3/21/25 A	3/24/26 A	-	-

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	-	-0.13x	-	7.36%	304M
BXP, INC.	33.79x	7.3x	13.03x	4.2%	10.84B
NIPPON BUILDING FUND INC.	25.71x	16.75x	26.84x	3.83%	7.21B
JAPAN REAL ESTATE INVESTMENT CORPORATION	23.54x	16.12x	26.96x	4.32%	5.45B
COUSINS PROPERTIES INCORPORATED	280.84x	7.95x	12.46x	4.39%	4.83B
DEXUS	9.24x	11.16x	14.5x	6.09%	4.58B
EMBASSY OFFICE PARKS REIT	38.01x	12.21x	15.95x	6.4%	4.37B
KILROY REALTY CORPORATION	169.78x	7.89x	13.76x	5.85%	4.32B
COPT DEFENSE PROPERTIES	25.61x	8.47x	15.97x	3.51%	4.12B
SL GREEN REALTY CORP.	-25.04x	10.1x	21.03x	4.51%	3.9B
Average	64.61x	9.78x	17.83x	5.05%	4.99B
Weighted average by Cap.	60.21x	10.79x	17.84x	4.67%