Valuation Frasers Property (Thailand)

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
7.150 ^THB	0.00%		0.00%	+19.17%

09-16	Frasers Property Thailand REIT Buys 872.6 Million Baht in Assets	MT
08-06	Frasers Property Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	24,352	26,904	35,253	35,717	30,151	15,771
Change	-	10.48%	31.03%	1.32%	-15.58%	-47.69%
Enterprise Value (EV) ¹	69,117	76,289	87,639	84,995	80,513	64,800
Change	-	10.38%	14.88%	-3.02%	-5.27%	-19.52%
P/E	7.85x	17x	14.3x	19.3x	21x	10.8x
PBR	0.76x	0.78x	0.98x	0.97x	0.82x	0.43x
PEG	-	-0.3x	0.3x	-0.8x	-0.9x	6.83x
Capitalization / Revenue	1.32x	1.83x	2.35x	2.3x	2.16x	1.16x
EV / Revenue	3.74x	5.18x	5.84x	5.48x	5.77x	4.76x
EV / EBITDA	17.3x	27.6x	25.2x	28.9x	25.6x	25.8x
EV / EBIT	24.4x	40.7x	34.5x	45.5x	38.3x	44.3x
EV / FCF	-47.7x	23.4x	51x	96.2x	70.7x	31.9x
FCF Yield	-2.1%	4.27%	1.96%	1.04%	1.42%	3.13%
Dividend per Share ²	0.6	0.34	0.43	0.4	0.31	0.32
Rate of return	5.71%	2.93%	2.83%	2.6%	2.38%	4.71%
EPS ²	1.338	0.684	1.063	0.7984	0.6201	0.6299
Distribution rate	44.8%	49.7%	40.5%	50.1%	50%	50.8%
Net sales ¹	18,479	14,725	15,009	15,504	13,958	13,616
EBITDA ¹	3,995	2,763	3,474	2,942	3,147	2,507
EBIT ¹	2,828	1,872	2,544	1,869	2,104	1,463
Net income ¹	2,791	1,586	2,464	1,852	1,438	1,461
Net Debt ¹	44,764	49,386	52,386	49,278	50,362	49,029
Reference price ²	10.500	11.600	15.200	15.400	13.000	6.800
Nbr of stocks (in thousands)	2,319,277	2,319,277	2,319,277	2,319,277	2,319,277	2,319,277
Announcement Date	11/9/20	11/9/21	11/8/22	11/9/23	11/11/24	11/6/25

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)	-	-	-	-	496M
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	39.56B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.1B
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	27.94B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.04B
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	25.78B
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	20.81B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	18.82B
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	18.26B
Average	14.30x	4.11x	12.85x	3.59%	22.63B
Weighted average by Cap.	13.70x	3.82x	12.17x	3.7%