Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. 21/09/2026			5-day change	1st Jan Change
1.750 ^THB	+1.74%		-1.69%	-2.23%

14/08	Origin Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05/08	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,717	29,695	20,737	8,884	4,393	4,295	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	-2.23%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	25,663	4,295	4,295
Change	-	19.73%	11.2%	-20.66%	-32.84%	-12.25%	-83.26%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.6x	6.86x	5.83x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.21x	0.2x	0.2x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	-0.68x	-1.82x	0.3x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.61x	0.51x	0.43x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	3.64x	0.51x	0.43x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	40.4x	4.06x	4.5x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	261x	7.98x	15.3x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-23x	-2.32x	-4.65x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-4.35%	-43.1%	-21.5%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0703	0.0763	0.101
Rate of return	4.78%	5.95%	5.44%	-	1.12%	4.02%	4.36%	5.77%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.265	0.255	0.3
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	26.5%	29.9%	33.7%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	7,059	8,370	9,929
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	634.7	1,058	954
EBIT ¹	3,897	3,928	3,106	739.5	112.5	98.5	538.5	281
Net income ¹	3,194	3,775	2,718	1,052	719.9	667.3	729.7	826.5
Net Debt ¹	13,506	19,662	34,148	34,663	24,853	21,368	-	-
Reference price ²	11.300	12.100	8.450	3.620	1.790	1.750	1.750	1.750
Nbr of stocks (in thousands)	24,52,862	24,54,122	24,54,122	24,54,122	24,54,122	24,54,122	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	05/03/26	-	-	-

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.($)
ORIGIN PROPERTY	6.49x	3.63x	40.32x	4.09%	13Cr
VINGROUP	65.21x	-	-	-	6.95TCr
VINHOMES	9.52x	3.6x	7.96x	-.--%	2.24TCr
VONOVIA SE	7.05x	15.49x	18.4x	7.16%	1.72TCr
EMAAR DEVELOPMENT	4.4x	0.06x	0.1x	7.35%	1.48TCr
DEUTSCHE WOHNEN SE	7.48x	16.02x	-	7.07%	737.43Cr
CHINA VANKE CO., LTD.	-1.37x	1.53x	-18556.4x	-.--%	547.82Cr
OPEN HOUSE GROUP CO., LTD.	7.15x	0.76x	6.2x	2.84%	532.31Cr
LEG IMMOBILIEN SE	4.38x	13.24x	19.21x	6.53%	400.04Cr
Average	12.26x	6.79x	-2,637.74x	4.38%	1.62TCr
Weighted average by Cap.	34.43x	6.94x	-1,456.54x	4.25%