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

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
10.10 ^THB	0.00%		0.00%	+45.32%

10/08	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Approves Dividend for Operation Period of June 1, 2026, to June 30, 2026, Payable on September 8, 2026	CI
10/08	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	6,504	-	-
Change	-	-8.88%	33.44%	0%	40.42%	45.32%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,238	8,729	8,246
Change	-	-8.88%	33.44%	50.01%	72.9%	11.75%	-5.51%	-5.53%
P/E	-	-	-	11.1x	7.74x	10.9x	10.5x	10.1x
PBR	-	-	-	0.92x	0.81x	1.13x	1.07x	1.01x
PEG	-	-	-	-	0.4x	3x	3.26x	2.42x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.67x	5.58x	5.49x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.05x	7.49x	6.96x
EV / EBITDA	-	-	-	10.9x	12.9x	10.3x	9.59x	8.92x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.3x	9.62x	8.95x
EV / FCF	-	-	-	-	-2.33x	15.4x	14x	12.7x
FCF Yield	-	-	-	-	-42.9%	6.48%	7.13%	7.85%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	7.13%	5.54%	5.54%
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	10.10	10.10	10.10
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	10.86x	8.05x	10.31x	7.13%	196M
REALTY INCOME CORPORATION	39.48x	15.7x	15.98x	5.29%	57.88B
SEGRO PLC	16.81x	23.51x	28.17x	3.43%	17.45B
UNIBAIL-RODAMCO-WESTFIELD SE	8.42x	12.15x	14.88x	5.69%	16.23B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.79x	16.62x	23.86x	5.11%	14.69B
KLÉPIERRE	9.95x	13.61x	16.18x	5.21%	12.57B
FEDERAL REALTY INVESTMENT TRUST	27.83x	10.95x	17.27x	3.9%	10.17B
MERLIN PROPERTIES SOCIMI, S.A.	7.92x	20.42x	27.63x	3.2%	9.58B
CAPITALAND ASCENDAS REIT	14.81x	11.91x	18.52x	6.28%	9.46B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.32x	7.55x	12.14x	5.58%	9B
Average	19.12x	14.05x	18.49x	5.08%	15.72B
Weighted average by Cap.	25.12x	15.40x	18.69x	4.96%