Valuation Lalin Property

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
4.420 ^THB	0.00%		+2.31%	-8.30%

15/05	Lalin Property Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
29/04	Lalin Property Public Company Limited Approves Cash Dividend from Operation Result of Year 2025, Payable on May 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,799	8,602	8,417	7,400	5,596	4,458
Change	-	26.53%	-2.15%	-12.09%	-24.38%	-20.33%
Enterprise Value (EV) ¹	10,131	11,676	11,327	12,306	11,517	10,614
Change	-	15.26%	-2.99%	8.64%	-6.41%	-7.84%
P/E	5.1x	6.19x	6.62x	8.87x	9.52x	9.64x
PBR	0.91x	1.04x	0.94x	0.8x	0.59x	0.46x
PEG	-	1.47x	-0.78x	-0.3x	-0.3x	-0.5x
Capitalization / Revenue	1.18x	1.31x	1.35x	1.55x	1.52x	1.47x
EV / Revenue	1.76x	1.78x	1.82x	2.58x	3.14x	3.49x
EV / EBITDA	6.47x	6.55x	6.97x	11.3x	14.2x	16.2x
EV / EBIT	6.69x	6.74x	7.15x	11.9x	15.1x	17.4x
EV / FCF	9.13x	10.3x	27.2x	-8.44x	-16.1x	-77.7x
FCF Yield	10.9%	9.72%	3.68%	-11.8%	-6.23%	-1.29%
Dividend per Share ²	0.55	0.63	0.64	0.52	0.34	0.3
Rate of return	7.48%	6.77%	7.03%	6.5%	5.62%	6.22%
EPS ²	1.441	1.502	1.375	0.902	0.6357	0.4998
Distribution rate	38.2%	41.9%	46.6%	57.7%	53.5%	60%
Net sales ¹	5,749	6,573	6,220	4,773	3,672	3,038
EBITDA ¹	1,565	1,781	1,626	1,084	809.3	654
EBIT ¹	1,514	1,734	1,584	1,038	762.3	610.2
Net income ¹	1,333	1,389	1,271	834.3	588	462.3
Net Debt ¹	3,332	3,074	2,910	4,906	5,921	6,155
Reference price ²	7.350	9.300	9.100	8.000	6.050	4.820
Nbr of stocks (in thousands)	9,24,999	9,24,999	9,24,999	9,24,999	9,24,999	9,24,999
Announcement Date	25/02/21	27/02/22	27/02/23	29/02/24	27/02/25	26/02/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LALIN PROPERTY	-	-	-	-	12Cr
VINGROUP	58.58x	-	-	-	6.27TCr
VINHOMES	10.68x	3.61x	9.59x	-.--%	2.19TCr
VONOVIA SE	7.67x	16.3x	19.57x	6.08%	2.05TCr
EMAAR DEVELOPMENT	4.08x	0.12x	0.24x	8.32%	1.43TCr
DEUTSCHE WOHNEN SE	8.51x	17x	-	6.21%	837.57Cr
OPEN HOUSE GROUP CO., LTD.	7.96x	0.82x	6.71x	2.46%	583.68Cr
CHINA VANKE CO., LTD.	-1.8x	1.93x	113.63x	-.--%	514.53Cr
LEG IMMOBILIEN SE	5.49x	13.82x	20.57x	5.78%	455.29Cr
Average	12.65x	7.66x	28.39x	4.12%	1.59TCr
Weighted average by Cap.	29.71x	7.87x	18.44x	4.17%