Valuation Prinsiri

Stocks

End-of-day quote Thailand S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
1.360 ^THB	0.00%		-2.16%	-22.29%

13/05	Prinsiri Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
27/02	Prinsiri Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,208	3,026	3,758	3,538	2,111	2,135
Change	-	37.02%	24.19%	-5.84%	-40.34%	1.16%
Enterprise Value (EV) ¹	5,503	6,919	8,697	9,190	7,939	7,737
Change	-	25.72%	25.69%	5.67%	-13.61%	-2.54%
P/E	7.31x	10.5x	9.6x	13.9x	19.1x	68.6x
PBR	0.48x	0.62x	0.73x	0.67x	0.39x	0.39x
PEG	-	-2.21x	0.3x	-0.4x	-0.3x	-1x
Capitalization / Revenue	0.92x	1.33x	1.5x	1.57x	1.04x	1.28x
EV / Revenue	2.3x	3.04x	3.48x	4.09x	3.93x	4.64x
EV / EBITDA	11.1x	13.2x	12.8x	18.2x	26.6x	37.6x
EV / EBIT	12.2x	14.4x	13.6x	19.8x	31x	45.9x
EV / FCF	4.15x	36.7x	-239x	-17.9x	-167x	22.7x
FCF Yield	24.1%	2.73%	-0.42%	-5.59%	-0.6%	4.4%
Dividend per Share ²	0.06	0.075	0.097	-	-	-
Rate of return	3.31%	3.02%	3.15%	-	-	-
EPS ²	0.2477	0.236	0.321	0.2092	0.0907	0.0255
Distribution rate	24.2%	31.8%	30.2%	-	-	-
Net sales ¹	2,390	2,279	2,500	2,247	2,022	1,667
EBITDA ¹	495.3	523.7	680.3	504.1	298.9	205.6
EBIT ¹	450.8	479.5	638.2	464.2	255.9	168.4
Net income ¹	302.2	287.9	391.6	255.2	110.7	31.12
Net Debt ¹	3,295	3,893	4,939	5,651	5,828	5,602
Reference price ²	1.810	2.480	3.080	2.900	1.730	1.750
Nbr of stocks (in thousands)	12,20,012	12,20,012	12,20,012	12,20,012	12,20,012	12,20,012
Announcement Date	25/02/21	24/02/22	27/02/23	22/02/24	26/02/25	27/02/26

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.($)
PRINSIRI	-	-	-	-	4.98Cr
VINGROUP	59.91x	-	-	-	6.41TCr
VINHOMES	11.9x	3.67x	10.58x	-.--%	2.44TCr
VONOVIA SE	7.87x	16.38x	19.65x	5.99%	2.07TCr
EMAAR DEVELOPMENT	4.35x	0.24x	0.5x	7.8%	1.52TCr
DEUTSCHE WOHNEN SE	8.66x	17.13x	-	6.1%	847.73Cr
OPEN HOUSE GROUP CO., LTD.	7.84x	0.81x	6.64x	2.49%	578.08Cr
CHINA VANKE CO., LTD.	-2.06x	1.58x	69.54x	-.--%	485.43Cr
LEG IMMOBILIEN SE	6.01x	14.05x	21.23x	5.51%	474.9Cr
Average	13.06x	7.69x	21.36x	3.99%	1.65TCr
Weighted average by Cap.	30.32x	7.79x	15.17x	3.98%