Valuation Kaisa Prosperity Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 03:08:17 2026-11-13 am EST			5-day change	1st Jan Change
0.8750 ^HKD	0.00%		+2.94%	-30.00%

Aug. 24	Kaisa Prosperity Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Mar. 26	Kaisa Prosperity fy total revenue for year rmb1,611.6 million	RE

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	4/27/20	4/27/21	7/5/22	4/27/23	4/29/24	4/28/25

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	-	-	-	-	17.19M
CBRE GROUP, INC.	24.32x	0.91x	10.93x	-.--%	38.36B
KE HOLDINGS INC.	19.66x	0.93x	7.64x	2.33%	20.41B
JONES LANG LASALLE INCORPORATED	14.8x	0.59x	9.69x	-.--%	16.76B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.37x	3.51x	11.36x	5.73%	11.43B
CAPITALAND INVESTMENT LIMITED	19.05x	8.05x	15.43x	5.09%	9.23B
ZILLOW GROUP, INC.	-55.09x	2.25x	9.67x	-.--%	6.74B
FIRSTSERVICE CORPORATION	46.43x	1.36x	13.39x	0.78%	6.47B
COLLIERS INTERNATIONAL GROUP INC.	51.52x	1.11x	8.53x	0.34%	4.61B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	26.72x	10.18x	23.91x	2.34%	3.41B
Average	18.31x	3.21x	12.28x	1.85%	12B
Weighted average by Cap.	18.86x	2.06x	10.92x	1.49%