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

Stocks

End-of-day quote Thailand S.E. Other stock markets 10/08/2026			5-day change	1st Jan Change
10.40 ^THB	+0.97%		-0.95%	+49.64%

23/07	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of May 1, 2026, to May 31, 2026, Payable on August 20, 2026	CI
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

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	11.08x	8.16x	10.45x	6.99%	20Cr
REALTY INCOME CORPORATION	39.97x	15.9x	16.16x	5.22%	5.91TCr
SEGRO PLC	16.92x	23.56x	28.42x	3.4%	1.75TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.57x	15.41x	5.26%	1.74TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.33x	17.11x	25.48x	4.87%	1.53TCr
KLÉPIERRE	10.72x	14.07x	16.73x	4.97%	1.31TCr
MERLIN PROPERTIES SOCIMI, S.A.	9.81x	21.91x	29.61x	2.86%	1.06TCr
FEDERAL REALTY INVESTMENT TRUST	28.63x	11.2x	17.58x	3.85%	1.03TCr
CAPITALAND ASCENDAS REIT	15.99x	12.21x	18.99x	6.02%	980.64Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.69x	7.32x	11.73x	5.79%	866.71Cr
Average	19.06x	14.40x	19.06x	4.92%	1.62TCr
Weighted average by Cap.	25.14x	15.74x	19.23x	4.82%