Valuation Lalin Property

Stocks

End-of-day quote Thailand S.E. 05/10/2026			5-day change	1st Jan Change
4.220 ^THB	0.00%		0.00%	-12.45%

17/08	Lalin Property Public Company Limited Announces Interim Cash Dividend for the Operating Period from 01 January, 2026 to 30 June, 2026, Payable on 11 September, 2026	CI
17/08	Lalin Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	60.56x	-	-	-	6.46TCr
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	3.91TCr
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	2.74TCr
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	2.67TCr
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	2.67TCr
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	2.43TCr
VINHOMES	9.11x	3.35x	7.66x	-.--%	2.15TCr
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	2.05TCr
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	2.03TCr
Average	16.19x	2.47x	8.84x	3.48%	2.71TCr
Weighted average by Cap.	22.75x	2.62x	9.17x	3.61%