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

Stocks

End-of-day quote Thailand S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
10.40 ^THB	-0.95%		-2.80%	+49.64%

15/06	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of April 1, 2026, to April 30, 2026, Payable on July 15, 2026	CI
14/05	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Announces Dividend for Period from January 1, 2026 to March 31, 2026, Payable on June 16, 2026	CI

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	6,698	-	-
Change	-	-8.88%	33.44%	0%	40.42%	49.64%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,432	8,923	8,440
Change	-	-8.88%	33.44%	50.01%	72.9%	14.08%	-5.4%	-5.41%
P/E	-	-	-	11.1x	7.74x	11.2x	10.8x	10.4x
PBR	-	-	-	0.92x	0.81x	1.17x	1.1x	1.04x
PEG	-	-	-	-	0.4x	3.08x	3.35x	2.5x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.83x	5.75x	5.66x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.22x	7.66x	7.13x
EV / EBITDA	-	-	-	10.9x	12.9x	10.5x	9.81x	9.13x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.5x	9.84x	9.16x
EV / FCF	-	-	-	-	-2.33x	15.7x	14.3x	13x
FCF Yield	-	-	-	-	-42.9%	6.35%	6.97%	7.67%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	6.92%	5.38%	5.38%
EPS ²	-	-	-	0.7625	0.8974	0.93	0.96	1
Distribution rate	-	-	-	100%	92.3%	77.4%	58.3%	56%
Net sales ¹	443.2	445.2	567.6	599.4	877.3	1,148	1,165	1,184
EBITDA ¹	-	-	-	438.4	641.9	896	910	924
EBIT ¹	338.2	327.8	-	436.7	639.4	894	907	921
Net income ¹	-	-	241.9	285.9	577.9	597	619	644
Net Debt ¹	-	-	-	1,594	3,792	2,734	2,225	1,742
Reference price ²	10.70	9.75	8.50	8.50	6.95	10.40	10.40	10.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	11.18x	8.22x	10.53x	6.92%	20Cr
REALTY INCOME CORPORATION	41x	15.83x	16.41x	5.1%	5.98TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.17x	12.57x	15.41x	5.37%	1.68TCr
SEGRO PLC	13.53x	22.51x	26.47x	3.81%	1.56TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	1.51TCr
KLÉPIERRE	10.19x	13.38x	16.11x	5.41%	1.18TCr
MERLIN PROPERTIES SOCIMI, S.A.	7.84x	22.26x	30.13x	2.84%	1.05TCr
FEDERAL REALTY INVESTMENT TRUST	31.63x	11.35x	17.91x	3.73%	1.05TCr
CAPITALAND ASCENDAS REIT	16.13x	12.38x	19.34x	6.06%	973.4Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.05x	7.12x	11.67x	5.99%	837.89Cr
Average	18.40x	14.27x	18.90x	5.01%	1.58TCr
Weighted average by Cap.	25.32x	15.52x	19.02x	4.87%