Valuation Prinsiri

Stocks

End-of-day quote Thailand S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
1.420 ^THB	+5.19%		+1.43%	-18.86%

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	-	-	-	-	4.91Cr
VINGROUP	59.38x	-	-	-	6.37TCr
VINHOMES	10.86x	3.66x	9.74x	-.--%	2.23TCr
VONOVIA SE	7.65x	16.28x	19.55x	6.1%	2.04TCr
EMAAR DEVELOPMENT	4.21x	0.17x	0.34x	8.08%	1.47TCr
DEUTSCHE WOHNEN SE	8.48x	16.96x	-	6.24%	833.74Cr
OPEN HOUSE GROUP CO., LTD.	7.98x	0.82x	6.73x	2.45%	585.47Cr
CHINA VANKE CO., LTD.	-2.09x	1.77x	130.3x	-.--%	534.33Cr
LEG IMMOBILIEN SE	5.45x	13.79x	20.52x	5.83%	451.73Cr
Average	12.74x	7.64x	31.20x	4.1%	1.61TCr
Weighted average by Cap.	30.12x	7.78x	19.81x	4.12%