Valuation Ally Freehold And Leasehold Real Estate Investment Trust

Equities

End-of-day quote Thailand S.E. Other stock markets 2026-05-08			5-day change	1st Jan Change
4.600 ^THB	-0.86%		-0.43%	+5.50%

05-07	Ally Leasehold Real Estate Investment Trust cancels investment in Village Hub Saimai project	RE
02-14	Ally Freehold And Leasehold Real Estate Investment Trust Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,119	6,337	5,638	4,589	3,811	4,021	-
Change	-	3.57%	-11.03%	-18.6%	-16.95%	5.5%	-
Enterprise Value (EV) ¹	9,007	9,305	8,580	8,118	7,187	6,874	6,607
Change	-	3.31%	-7.79%	-5.38%	-11.47%	-4.35%	-3.88%
P/E ratio	17.3x	10.7x	8.47x	12.5x	6.26x	6.39x	6.13x
PBR	0.73x	-	-	0.55x	0.44x	0.46x	0.44x
PEG	-	0.2x	0.7x	-0.3x	0.1x	1.91x	1.47x
Capitalization / Revenue	5.42x	3.98x	3.31x	2.84x	2.39x	2.45x	2.44x
EV / Revenue	7.99x	5.84x	5.04x	5.02x	4.5x	4.18x	4.01x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.372	0.65	0.66	0.525	-	0.429	0.418
Rate of return	5.31%	8.97%	10.2%	10%	-	9.33%	9.09%
EPS ²	0.4051	0.678	0.7618	0.4202	0.6967	0.72	0.75
Distribution rate	91.8%	95.9%	86.6%	125%	-	59.6%	55.7%
Net sales ¹	1,128	1,592	1,703	1,617	1,597	1,644	1,649
EBITDA	-	-	-	815.9	814.9	-	-
EBIT	529.8	-	-	815.9	814.9	-	-
Net income ¹	354.1	593	665.9	367.4	609	629	655.9
Net Debt ¹	2,888	2,967	2,942	3,529	3,376	2,853	2,586
Reference price ²	7.000	7.250	6.450	5.250	4.360	4.600	4.600
Nbr of stocks (in thousands)	874,100	874,100	874,100	874,100	874,100	874,100	-
Announcement Date	2/23/22	2/13/23	2/12/24	2/18/25	2/12/26	-	-

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.($)
ALLY FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	6.39x	4.18x	-	9.33%	125M
SIMON PROPERTY GROUP, INC.	32.69x	14.67x	18.26x	4.42%	65.66B
KIMCO REALTY CORPORATION	29.01x	10.88x	14.68x	4.48%	15.83B
REGENCY CENTERS CORPORATION	31.6x	11.73x	17.35x	3.91%	14.17B
LINK REAL ESTATE INVESTMENT TRUST	16.36x	11.22x	16.68x	6.19%	13.62B
BRIXMOR PROPERTY GROUP INC.	28.61x	10x	14.8x	4.16%	9.16B
AGREE REALTY CORPORATION	38.94x	15.53x	18.65x	4.18%	9.14B
VICINITY CENTRES	11.16x	16.37x	17.95x	5.07%	8.17B
NNN REIT, INC.	21.22x	13.72x	15.21x	5.49%	8.44B
FIBRA UNO	9.47x	7.34x	9.9x	8.86%	6.69B
Average	22.55x	11.56x	15.94x	5.61%	15.1B
Weighted average by Cap.	28.00x	13.16x	16.91x	4.8%