Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. Other stock markets 11/08/2026			5-day change	1st Jan Change
1.990 ^THB	0.00%		-2.45%	+11.17%

08-05	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT
08-05	An undisclosed buyer completed the acquisition of Origin Property Public Company Limited and Origin One Phromphong Company Limited from Origin Property Public Company Limited for approximately THB 1.1 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,717	29,695	20,737	8,884	4,393	4,884	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	11.17%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	26,252	4,884	4,884
Change	-	19.73%	11.2%	-20.66%	-32.84%	-10.24%	-81.4%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.63x	8.47x	6.03x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.23x	0.23x	0.22x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	2.9x	-0.4x	0.1x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.54x	0.49x	0.46x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	2.89x	0.49x	0.46x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	22.2x	3.81x	4.26x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	109x	8.88x	15.3x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-10.2x	-3.84x	-1.72x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-9.81%	-26%	-58.1%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0955	0.078	0.099
Rate of return	4.78%	5.95%	5.44%	-	1.12%	4.8%	3.92%	4.97%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.3	0.235	0.33
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	31.8%	33.2%	30%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	9,078	9,884	10,634
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	1,184	1,283	1,147
EBIT ¹	3,897	3,928	3,106	739.5	112.5	240	550	319
Net income ¹	3,194	3,775	2,718	1,052	719.9	851	754.2	807.4
Net Debt ¹	13,506	19,662	34,148	34,663	24,853	21,368	-	-
Reference price ²	11.300	12.100	8.450	3.620	1.790	1.990	1.990	1.990
Nbr of stocks (in thousands)	2,452,862	2,454,122	2,454,122	2,454,122	2,454,122	2,454,122	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	05/03/26	-	-	-

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.($)
ORIGIN PROPERTY	6.63x	2.89x	22.17x	4.8%	147M
VINGROUP	55.52x	-	-	-	59.83B
VINHOMES	9.13x	3.51x	7.07x	-.--%	22.66B
VONOVIA SE	7.96x	16.27x	19.28x	6.06%	20.45B
EMAAR DEVELOPMENT	4.2x	0.08x	0.16x	8.26%	14.27B
DEUTSCHE WOHNEN SE	8.44x	16.93x	-	6.26%	8.37B
OPEN HOUSE GROUP CO., LTD.	7.51x	0.78x	6.45x	2.67%	5.59B
CHINA VANKE CO., LTD.	-1.97x	1.6x	114.11x	-.--%	5.34B
LEG IMMOBILIEN SE	6.17x	13.74x	20.07x	5.82%	4.54B
IIDA GROUP HOLDINGS CO., LTD.	9.47x	0.57x	7.52x	4.01%	3.98B
Average	11.31x	6.26x	24.60x	4.21%	14.52B
Weighted average by Cap.	27.00x	7.42x	17.23x	4.13%