Valuation Kaisa Prosperity Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:36 10/07/26 pm AEST			5-day change	1st Jan Change
0.9000 ^HKD	0.00%		+2.27%	-28.00%

27/03	Kaisa Prosperity fy total revenue for year rmb1,611.6 million	RE
27/03	Kaisa Prosperity Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	2,628	2,477	1,504	557.5	145.5	218.7
Change	-	-5.76%	-39.27%	-62.93%	-73.91%	50.31%
Enterprise Value (EV) ¹	1,878	1,247	1,172	335.3	-129.2	-20.4
Change	-	-33.59%	-6.09%	-71.38%	-138.55%	84.22%
P/E	16x	10.9x	27.1x	5.97x	-0.32x	15.8x
PBR	3.96x	1.98x	1.22x	0.42x	0.17x	0.25x
PEG	-	0.4x	-0.4x	0.1x	0x	-0x
Capitalization / Revenue	2.08x	1.43x	0.56x	0.31x	0.08x	0.13x
EV / Revenue	1.49x	0.72x	0.44x	0.19x	-0.07x	-0.01x
EV / EBITDA	8.84x	3.52x	2.85x	2.3x	0.32x	-0.12x
EV / EBIT	9.09x	3.6x	2.94x	2.51x	0.32x	-0.13x
EV / FCF	14.8x	9.45x	10.8x	-4.31x	-0.43x	1.91x
FCF Yield	6.77%	10.6%	9.29%	-23.2%	-235%	52.2%
Dividend per Share ²	0.466	0.5773	-	-	-	-
Rate of return	2.48%	3.59%	-	-	-	-
EPS ²	1.17	1.48	0.36	0.606	-2.92	0.09
Distribution rate	39.8%	39%	-	-	-	-
Net sales ¹	1,262	1,730	2,666	1,784	1,794	1,735
EBITDA ¹	212.4	354.6	410.7	145.8	-399.3	168.8
EBIT ¹	206.7	346.2	398.4	133.4	-410	155.9
Net income ¹	163.9	222	56.81	93.38	-450	14.58
Net Debt ¹	-749.7	-1,229	-332.5	-222.3	-274.7	-239.1
Reference price ²	18.7725	16.0830	9.7598	3.6179	0.9440	1.4189
Nbr of stocks (in thousands)	140,000	154,000	154,110	154,110	154,110	154,110
Announcement Date	27/4/20	27/4/21	5/7/22	27/4/23	29/4/24	28/4/25

¹CNY in Million²CNY

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.($)
KAISA PROSPERITY HOLDINGS LIMITED	-	-	-	-	17.69M
CBRE GROUP, INC.	21.56x	0.96x	11.75x	-.--%	40.86B
KE HOLDINGS INC.	20x	0.75x	7.1x	2.41%	17.85B
JONES LANG LASALLE INCORPORATED	14.39x	0.53x	9.2x	-.--%	15.05B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	16.82x	3.39x	10.83x	5.91%	11.02B
CAPITALAND INVESTMENT LIMITED	19.65x	8.24x	15.51x	4.71%	9.83B
ZILLOW GROUP, INC.	39.25x	2.32x	9.08x	-.--%	7.36B
FIRSTSERVICE CORPORATION	35.57x	1.25x	12.35x	0.83%	6.6B
COLLIERS INTERNATIONAL GROUP INC.	49.56x	1.1x	8.34x	0.32%	4.99B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.98x	15.35x	-	1.71%	4.67B
Average	28.20x	3.77x	10.52x	1.77%	11.82B
Weighted average by Cap.	23.49x	2.38x	10.63x	1.43%