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

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
9.100 ^THB	-.--%		+0.55%	+30.94%

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	5,860	-	-
Change	-	-8.88%	33.44%	0%	40.42%	30.94%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	11,360	11,053	10,721
Change	-	-8.88%	33.44%	50.01%	72.9%	37.41%	-2.7%	-3%
P/E	-	-	-	11.1x	7.74x	9.68x	10.8x	10.6x
PBR	-	-	-	0.92x	0.81x	0.77x	1.01x	0.98x
PEG	-	-	-	-	0.4x	2.04x	-1x	4.45x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	4.79x	3.88x	3.85x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	9.28x	7.32x	7.04x
EV / EBITDA	-	-	-	10.9x	12.9x	11.7x	9.06x	8.73x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	11.7x	9.08x	8.75x
EV / FCF	-	-	-	-	-2.33x	14.7x	12x	11.4x
FCF Yield	-	-	-	-	-42.9%	6.8%	8.36%	8.8%
Dividend per Share ²	-	-	-	0.7628	0.828	0.8	0.66	0.66
Rate of return	-	-	-	8.97%	11.9%	8.79%	7.25%	7.25%
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	9.100	9.100	9.100
Nbr of stocks (in thousands)	245,000	245,000	375,000	375,000	644,000	644,000	-	-
Announcement Date	14/2/22	13/2/23	12/2/24	14/2/25	17/2/26	-	-	-

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	9.68x	9.28x	11.7x	8.79%	173M
PROLOGIS, INC.	33.26x	18.03x	21.82x	3.35%	122B
SIMON PROPERTY GROUP, INC.	34.04x	14.67x	18.81x	4.14%	70.46B
REALTY INCOME CORPORATION	37.77x	14.9x	15.4x	5.73%	53.7B
GOODMAN GROUP	18.5x	15.6x	17.81x	1.12%	38.84B
SEGRO PLC	14x	22.71x	27.43x	3.59%	16.54B
KIMCO REALTY CORPORATION	28.53x	11.04x	15.17x	4.4%	16.29B
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.94x	14.63x	6.06%	14.69B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.05x	16.28x	23.88x	5.27%	14.23B
REGENCY CENTERS CORPORATION	29.92x	11.35x	16.61x	4.07%	13.63B
Average	23.20x	14.58x	18.33x	4.65%	36.02B
Weighted average by Cap.	29.64x	15.97x	19.38x	3.89%