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

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
9.050 ^THB	-1.09%		-4.23%	+30.22%

09-10	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
09-04	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	5,828	-	-
Change	-	-8.88%	33.44%	0%	40.42%	30.22%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	11,328	11,021	10,689
Change	-	-8.88%	33.44%	50.01%	72.9%	37.02%	-2.71%	-3.01%
P/E	-	-	-	11.1x	7.74x	9.63x	10.8x	10.5x
PBR	-	-	-	0.92x	0.81x	0.76x	1x	0.97x
PEG	-	-	-	-	0.4x	2.03x	-1x	4.41x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	4.76x	3.86x	3.82x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	9.26x	7.3x	7.01x
EV / EBITDA	-	-	-	10.9x	12.9x	11.7x	9.03x	8.7x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	11.7x	9.06x	8.72x
EV / FCF	-	-	-	-	-2.33x	14.7x	11.9x	11.3x
FCF Yield	-	-	-	-	-42.9%	6.82%	8.38%	8.83%
Dividend per Share ²	-	-	-	0.7628	0.828	0.8	0.66	0.66
Rate of return	-	-	-	8.97%	11.9%	8.84%	7.29%	7.29%
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	9.050	9.050	9.050
Nbr of stocks (in thousands)	245,000	245,000	375,000	375,000	644,000	644,000	-	-
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	9.63x	9.26x	11.67x	8.84%	173M
PROLOGIS, INC.	37.92x	18.12x	23x	3.36%	121B
SIMON PROPERTY GROUP, INC.	30.09x	13.69x	17.42x	4.56%	63.93B
REALTY INCOME CORPORATION	35.28x	14.35x	14.8x	6.12%	50.32B
GOODMAN GROUP	17.9x	15.13x	17.23x	1.15%	37.19B
SEGRO PLC	16.05x	24.98x	27.35x	3.58%	16.33B
KIMCO REALTY CORPORATION	25.53x	10.36x	14.28x	4.91%	14.66B
UNIBAIL-RODAMCO-WESTFIELD SE	8.04x	11.79x	14.44x	6.21%	14.36B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.19x	16.18x	23.51x	5.3%	14.11B
REGENCY CENTERS CORPORATION	28.45x	10.97x	16.01x	4.29%	12.94B
Average	22.71x	14.48x	17.97x	4.83%	34.5B
Weighted average by Cap.	29.94x	15.80x	19.38x	4.06%