Valuation Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
8.050 ^THB	+2.55%		+4.55%	+11.03%

14/08	Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07/08	Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust Approves Distribution, Payable on September 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,898	4,818	4,736	3,832	4,216	3,969
Change	-	-30.16%	-1.7%	-19.08%	10%	-5.84%
Enterprise Value (EV) ¹	8,392	6,468	6,362	5,451	5,855	5,613
Change	-	-22.93%	-1.65%	-14.31%	7.41%	-4.13%
P/E	8.13x	15.2x	15.5x	9.94x	93.2x	19.5x
PBR	1.01x	0.71x	0.7x	0.56x	0.64x	0.61x
PEG	-	-0.2x	-4.72x	0.4x	-1.1x	0x
Capitalization / Revenue	7.47x	5.94x	6.15x	4.78x	5.36x	5.01x
EV / Revenue	9.08x	7.97x	8.26x	6.79x	7.44x	7.08x
EV / EBITDA	12.8x	12.2x	12.9x	10.2x	11.3x	10.6x
EV / EBIT	12.9x	12.2x	13x	10.3x	11.3x	10.6x
EV / FCF	23.2x	20.7x	22.3x	19.4x	21.5x	19.7x
FCF Yield	4.31%	4.84%	4.47%	5.15%	4.65%	5.08%
Dividend per Share ²	0.5953	0.4372	0.432	0.4389	0.4159	0.4206
Rate of return	4.72%	4.97%	4.99%	6.27%	5.4%	5.8%
EPS ²	1.549	0.5775	0.5585	0.7042	0.0826	0.3715
Distribution rate	38.4%	75.7%	77.3%	62.3%	504%	113%
Net sales ¹	924	811.3	770.1	802.5	786.7	792.5
EBITDA ¹	655.1	531.7	492.8	532.9	520.3	531
EBIT ¹	651.5	528.1	489.3	529.3	516.7	527.4
Net income ¹	848.2	316.2	305.8	385.6	45.21	203.4
Net Debt ¹	1,494	1,650	1,626	1,619	1,639	1,644
Reference price ²	12.600	8.800	8.650	7.000	7.700	7.250
Nbr of stocks (in thousands)	5,47,500	5,47,500	5,47,500	5,47,500	5,47,501	5,47,500
Announcement Date	24/02/21	25/02/22	27/02/23	27/02/24	26/02/25	16/02/26

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.($)
THAILAND PRIME PROPERTY FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	-	-	-	-	13Cr
PROLOGIS, INC.	34.07x	18.19x	22.83x	3.34%	12TCr
SIMON PROPERTY GROUP, INC.	34.04x	14.67x	18.81x	4.14%	7.05TCr
REALTY INCOME CORPORATION	37.77x	14.9x	15.4x	5.73%	5.37TCr
GOODMAN GROUP	18.5x	15.6x	17.81x	1.12%	3.88TCr
SEGRO PLC	14x	22.71x	27.43x	3.59%	1.65TCr
KIMCO REALTY CORPORATION	28.53x	11.15x	15.29x	4.42%	1.63TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.94x	14.63x	6.06%	1.47TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.05x	16.28x	23.88x	5.27%	1.42TCr
REGENCY CENTERS CORPORATION	29.92x	11.35x	16.61x	4.07%	1.36TCr
Average	24.79x	15.20x	19.19x	4.19%	3.6TCr
Weighted average by Cap.	29.92x	16.03x	19.73x	3.89%