Valuation Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. 21/10/2026			5-day change	1st Jan Change
9.100 ^THB	+0.55%		+0.55%	+30.94%

10/09	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Approves Dividend for the Performance Periods of July 1, 2026 to July 31, 2026, Payable on October 12, 2026	CI
04/09	Prospect Logistics Sets THB9 Maximum Price for 360 Million Units in Third Capital Increase	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,622	2,389	3,188	3,188	4,476	5,860	-	-
Change	-	-8.88%	33.44%	0%	40.42%	30.94%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	11,360	11,053	10,721
Change	-	-8.88%	33.44%	50.01%	72.9%	37.41%	-2.7%	-3%
P/E	-	-	-	11.1x	7.74x	9.68x	10.8x	10.6x
PBR	-	-	-	0.92x	0.81x	0.77x	1.01x	0.98x
PEG	-	-	-	-	0.4x	2.04x	-1x	4.45x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	4.79x	3.88x	3.85x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	9.28x	7.32x	7.04x
EV / EBITDA	-	-	-	10.9x	12.9x	11.7x	9.06x	8.73x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	11.7x	9.08x	8.75x
EV / FCF	-	-	-	-	-2.33x	14.7x	12x	11.4x
FCF Yield	-	-	-	-	-42.9%	6.8%	8.36%	8.8%
Dividend per Share ²	-	-	-	0.7628	0.828	0.8	0.66	0.66
Rate of return	-	-	-	8.97%	11.9%	8.79%	7.25%	7.25%
EPS ²	-	-	-	0.7625	0.8974	0.94	0.84	0.86
Distribution rate	-	-	-	100%	92.3%	85.1%	78.6%	76.7%
Net sales ¹	443.2	445.2	567.6	599.4	877.3	1,224	1,509	1,524
EBITDA ¹	-	-	-	438.4	641.9	971	1,220	1,228
EBIT ¹	338.2	327.8	-	436.7	639.4	969	1,217	1,226
Net income ¹	-	-	241.9	285.9	577.9	694	846	866
Net Debt ¹	-	-	-	1,594	3,792	5,500	5,193	4,861
Reference price ²	10.700	9.750	8.500	8.500	6.950	9.100	9.100	9.100
Nbr of stocks (in thousands)	2,45,000	2,45,000	3,75,000	3,75,000	6,44,000	6,44,000	-	-
Announcement Date	14/02/22	13/02/23	12/02/24	14/02/25	17/02/26	-	-	-

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.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	9.63x	9.26x	11.67x	8.84%	17Cr
PROLOGIS, INC.	38.86x	18.1x	23.31x	3.36%	12TCr
SIMON PROPERTY GROUP, INC.	31.6x	14.17x	18.2x	4.35%	6.7TCr
REALTY INCOME CORPORATION	37.38x	14.8x	15.3x	5.79%	5.31TCr
GOODMAN GROUP	18.16x	15.37x	17.49x	1.14%	3.79TCr
SEGRO PLC	15.83x	24.75x	27.1x	3.63%	1.63TCr
KIMCO REALTY CORPORATION	26.76x	10.72x	14.75x	4.67%	1.54TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.02x	11.7x	14.33x	6.22%	1.44TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.57x	15.86x	23.06x	5.47%	1.37TCr
REGENCY CENTERS CORPORATION	29.37x	11.19x	16.39x	4.15%	1.34TCr
Average	23.32x	14.59x	18.16x	4.76%	3.53TCr
Weighted average by Cap.	30.98x	15.93x	19.66x	3.98%