Valuation Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
7.750 ^THB	0.00%		+3.33%	+6.90%

05-20	Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust Intends to Redeem Portion of Debentures and Procure Borrowings Not Exceeding THB 300 Million	CI
05-08	Thailand Prime Property Freehold and Leasehold Real Estate Investment Trust Approves Dividend, Payable on June 5, 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)	547,500	547,500	547,500	547,500	547,501	547,500
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	-	-	-	-	128M
REALTY INCOME CORPORATION	40.79x	15.78x	16.35x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.33x	12.62x	15.75x	5.32%	17.02B
SEGRO PLC	11.08x	22.71x	26.71x	3.73%	15.9B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.83x	16.83x	24.67x	4.99%	14.78B
KLÉPIERRE	10.03x	13.26x	15.96x	5.5%	11.69B
MERLIN PROPERTIES SOCIMI, S.A.	8.15x	22.75x	30.66x	2.73%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.18x	6.13%	9.63B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
Average	19.46x	15.00x	19.92x	4.75%	15.93B
Weighted average by Cap.	25.19x	15.54x	19.08x	4.85%