Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
1.890 ^THB	+1.07%		-3.57%	+5.59%

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	4,638	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	5.59%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	26,006	4,638	4,638
Change	-	19.73%	11.2%	-20.66%	-32.84%	-11.08%	-82.16%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.3x	8.04x	5.73x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.22x	0.22x	0.21x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	2.76x	-0.4x	0.1x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.48x	0.47x	0.44x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	2.7x	0.47x	0.44x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	16.8x	3.61x	4.04x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	108x	8.43x	14.5x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-10.1x	-3.65x	-1.63x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-9.9%	-27.4%	-61.2%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.12	0.078	0.099
Rate of return	4.78%	5.95%	5.44%	-	1.12%	6.35%	4.13%	5.24%
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%	40%	33.2%	30%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	9,629	9,884	10,634
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	1,546	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	990	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	1.890	1.890	1.890
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIGIN PROPERTY	6.3x	2.7x	16.82x	6.35%	142M
VINGROUP	54.59x	-	-	-	58.86B
VINHOMES	9.84x	3.67x	7.96x	-.--%	22.55B
VONOVIA SE	7.88x	16.14x	19.16x	6.39%	19.87B
EMAAR DEVELOPMENT	4.12x	0.09x	0.16x	7.74%	14.07B
DEUTSCHE WOHNEN SE	8.29x	16.79x	-	6.38%	8.32B
OPEN HOUSE GROUP CO., LTD.	7.58x	0.78x	6.5x	2.65%	5.65B
CHINA VANKE CO., LTD.	-1.87x	1.61x	-240.05x	-.--%	5.14B
LEG IMMOBILIEN SE	4.75x	13.56x	19.66x	6.03%	4.42B
IIDA GROUP HOLDINGS CO., LTD.	9.61x	0.57x	7.46x	3.96%	4.1B
Average	11.11x	6.21x	-20.29x	4.39%	14.31B
Weighted average by Cap.	26.64x	7.36x	-6.78x	4.13%