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

Stocks

End-of-day quote Thailand S.E. Other stock markets 27/07/2026			5-day change	1st Jan Change
10.50 ^THB	+0.96%		0.00%	+51.08%

07-23	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of May 1, 2026, to May 31, 2026, Payable on August 20, 2026	CI
06-15	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of April 1, 2026, to April 30, 2026, Payable on July 15, 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	6,762	-	-
Change	-	-8.88%	33.44%	0%	40.42%	51.08%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,496	8,987	8,504
Change	-	-8.88%	33.44%	50.01%	72.9%	14.86%	-5.36%	-5.37%
P/E	-	-	-	11.1x	7.74x	11.3x	10.9x	10.5x
PBR	-	-	-	0.92x	0.81x	1.18x	1.11x	1.05x
PEG	-	-	-	-	0.4x	3.11x	3.38x	2.52x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.89x	5.8x	5.71x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.27x	7.71x	7.18x
EV / EBITDA	-	-	-	10.9x	12.9x	10.6x	9.88x	9.2x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.6x	9.91x	9.23x
EV / FCF	-	-	-	-	-2.33x	15.9x	14.4x	13.1x
FCF Yield	-	-	-	-	-42.9%	6.31%	6.92%	7.61%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	6.86%	5.33%	5.33%
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	10.70	9.75	8.50	8.50	6.95	10.50	10.50	10.50
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	11.18x	8.22x	10.53x	6.92%	199M
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	31.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
Average	18.72x	14.64x	19.43x	4.86%	16.41B
Weighted average by Cap.	25.68x	15.99x	19.62x	4.7%