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

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
9.400 ^THB	+1.62%		-1.05%	+35.25%

05-14	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
05-14	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the First Quarter Ended March 31, 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	6,054	-	-
Change	-	-8.88%	33.44%	0%	40.42%	35.25%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	8,788	8,279	7,796
Change	-	-8.88%	33.44%	50.01%	72.9%	6.29%	-5.79%	-5.83%
P/E Ratio	-	-	-	11.1x	7.74x	10.1x	9.79x	9.4x
PBR	-	-	-	0.92x	0.81x	1.06x	0.99x	0.94x
PEG	-	-	-	-	0.4x	2.78x	3.03x	2.26x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.27x	5.2x	5.11x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	7.65x	7.11x	6.58x
EV / EBITDA	-	-	-	10.9x	12.9x	9.81x	9.1x	8.44x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	9.83x	9.13x	8.46x
EV / FCF	-	-	-	-	-2.33x	14.7x	13.3x	12x
FCF Yield	-	-	-	-	-42.9%	6.82%	7.51%	8.3%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	7.66%	5.96%	5.96%
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	10.700	9.750	8.500	8.500	6.950	9.400	9.400	9.400
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	10.11x	7.65x	9.81x	7.66%	185M
REALTY INCOME CORPORATION	39.92x	15.61x	16.22x	5.22%	58.49B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.73x	15.78x	5.44%	16.81B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.5B
SEGRO PLC	9x	21.09x	23.59x	4.37%	13.63B
KLÉPIERRE	10.27x	13.44x	16.13x	5.4%	12.1B
MERLIN PROPERTIES SOCIMI, S.A.	8.05x	22.56x	30.39x	2.78%	10.92B
FEDERAL REALTY INVESTMENT TRUST	32.66x	11.61x	18.31x	3.61%	10.87B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.84B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.78x	7.32x	12.23x	5.42%	9.27B
Average	18.33x	14.09x	18.60x	5.11%	15.66B
Weighted average by Cap.	24.79x	15.20x	18.63x	4.96%