Valuation Origin Property Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
1.790 ^THB	+5.29%		+4.68%	-

08-14	Origin Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT

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	4,393	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	0%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	25,761	4,393	4,393
Change	-	19.73%	11.2%	-20.66%	-32.84%	-11.92%	-82.95%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.75x	7.02x	5.97x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.21x	0.21x	0.2x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	-0.7x	-1.86x	0.3x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.62x	0.52x	0.44x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	3.65x	0.52x	0.44x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	40.6x	4.15x	4.6x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	262x	8.16x	15.6x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-23.1x	-2.38x	-4.76x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-4.33%	-42.1%	-21%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0705	0.0945	0.101
Rate of return	4.78%	5.95%	5.44%	-	1.12%	3.94%	5.28%	5.64%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.265	0.255	0.3
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	26.6%	37.1%	33.7%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	7,059	8,370	9,929
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	634.7	1,058	954
EBIT ¹	3,897	3,928	3,106	739.5	112.5	98.5	538.5	281
Net income ¹	3,194	3,775	2,718	1,052	719.9	667.3	729.7	826.5
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	1.790	1.790	1.790
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	28/2/22	28/2/23	29/2/24	28/2/25	5/3/26	-	-	-

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.($)
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.87x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	17.29x	3.16x	10.57x	3.36%	30.88B
Weighted average by Cap.	24.59x	3.17x	10.67x	3.49%