Valuation Frasers Property Thailand Industrial Freehold & Leasehold REIT

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
12.30 ^THB	-1.60%		+2.50%	+4.24%

05-14	Frasers Property Thailand Industrial Freehold & Leasehold REIT Approves Dividend for the Period Between January 1 , 2026 to March 31 , 2026, Payable on June 11, 2026	CI
05-14	Frasers Property Thailand Industrial Freehold & Leasehold REIT Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	37,986	31,553	31,553	36,117	33,491	40,386	-
Change	-	-16.94%	0%	14.47%	-7.27%	20.59%	-
Enterprise Value (EV) ¹	47,020	43,486	46,155	49,252	47,667	54,801	54,493
Change	-	-7.52%	6.14%	6.71%	-3.22%	14.97%	-0.56%
P/E	17.7x	13x	11.1x	15x	9.67x	14.2x	14.1x
PBR	1.15x	0.95x	-	1.01x	0.91x	1.09x	1.08x
PEG	-	1x	0.6x	-0.7x	0.2x	-0.8x	17.63x
Capitalization / Revenue	11.1x	8.78x	8.47x	9.24x	7.97x	9.45x	9.41x
EV / Revenue	13.8x	12.1x	12.4x	12.6x	11.4x	12.8x	12.7x
EV / EBITDA	-	-	-	16.4x	14.7x	16.5x	16.3x
EV / EBIT	17.2x	-	-	16.4x	14.8x	16.5x	16.4x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.673	0.71	0.748	0.748	0.762	0.775	0.781
Rate of return	5.43%	6.89%	7.26%	6.8%	7.47%	6.3%	6.35%
EPS ²	0.7	0.79	0.931	0.7316	1.055	0.8642	0.8712
Distribution rate	96.1%	89.9%	80.3%	102%	72.2%	89.7%	89.7%
Net sales ¹	3,417	3,594	3,725	3,908	4,200	4,274	4,293
EBITDA ¹	-	-	-	2,998	3,244	3,328	3,343
EBIT ¹	2,742	-	-	2,998	3,221	3,316	3,331
Net income ¹	2,152	2,407	2,852	2,402	3,464	2,838	2,860
Net Debt ¹	9,034	11,933	14,602	13,135	14,176	14,415	14,107
Reference price ²	12.40	10.30	10.30	11.00	10.20	12.30	12.30
Nbr of stocks (in thousands)	3,063,387	3,063,387	3,063,387	3,283,387	3,283,387	3,283,387	-
Announcement Date	11/5/21	11/4/22	11/3/23	11/27/24	11/13/25	-	-

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.($)
FRASERS PROPERTY THAILAND INDUSTRIAL FREEHOLD & LEASEHOLD REIT	14.23x	12.82x	16.47x	6.3%	1.21B
PROLOGIS, INC.	46x	19.42x	25.35x	3.01%	133B
GOODMAN GROUP	24.04x	19.41x	22.28x	1.04%	41.6B
EASTGROUP PROPERTIES, INC.	36.14x	16.51x	23.37x	3.01%	11.34B
FIRST INDUSTRIAL REALTY TRUST, INC.	28.25x	13.92x	20.65x	3.06%	8.58B
REXFORD INDUSTRIAL REALTY, INC.	28.45x	11.4x	16.19x	4.91%	7.95B
STAG INDUSTRIAL, INC.	35.2x	11.88x	16.35x	3.92%	7.52B
TERRENO REALTY CORPORATION	36.54x	16.66x	25.42x	2.98%	7.56B
FIBRA PROLOGIS	15.9x	13.54x	17.43x	4.4%	7.4B
TRITAX BIG BOX REIT PLC	8.33x	19.1x	21.57x	5.18%	5.9B
Average	27.31x	15.47x	20.51x	3.78%	23.2B
Weighted average by Cap.	37.58x	18.23x	23.53x	2.87%