Valuation Lalin Property

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
4.380 ^THB	-0.45%		-0.90%	-9.13%

05-14	Lalin Property Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-29	Lalin Property Public Company Limited Approves Cash Dividend from Operation Result of Year 2025, Payable on May 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,799	8,602	8,417	7,400	5,596	4,458
Change	-	26.53%	-2.15%	-12.09%	-24.38%	-20.33%
Enterprise Value (EV) ¹	10,131	11,676	11,327	12,306	11,517	10,614
Change	-	15.26%	-2.99%	8.64%	-6.41%	-7.84%
P/E	5.1x	6.19x	6.62x	8.87x	9.52x	9.64x
PBR	0.91x	1.04x	0.94x	0.8x	0.59x	0.46x
PEG	-	1.47x	-0.78x	-0.3x	-0.3x	-0.5x
Capitalization / Revenue	1.18x	1.31x	1.35x	1.55x	1.52x	1.47x
EV / Revenue	1.76x	1.78x	1.82x	2.58x	3.14x	3.49x
EV / EBITDA	6.47x	6.55x	6.97x	11.3x	14.2x	16.2x
EV / EBIT	6.69x	6.74x	7.15x	11.9x	15.1x	17.4x
EV / FCF	9.13x	10.3x	27.2x	-8.44x	-16.1x	-77.7x
FCF Yield	10.9%	9.72%	3.68%	-11.8%	-6.23%	-1.29%
Dividend per Share ²	0.55	0.63	0.64	0.52	0.34	0.3
Rate of return	7.48%	6.77%	7.03%	6.5%	5.62%	6.22%
EPS ²	1.441	1.502	1.375	0.902	0.6357	0.4998
Distribution rate	38.2%	41.9%	46.6%	57.7%	53.5%	60%
Net sales ¹	5,749	6,573	6,220	4,773	3,672	3,038
EBITDA ¹	1,565	1,781	1,626	1,084	809.3	654
EBIT ¹	1,514	1,734	1,584	1,038	762.3	610.2
Net income ¹	1,333	1,389	1,271	834.3	588	462.3
Net Debt ¹	3,332	3,074	2,910	4,906	5,921	6,155
Reference price ²	7.350	9.300	9.100	8.000	6.050	4.820
Nbr of stocks (in thousands)	924,999	924,999	924,999	924,999	924,999	924,999
Announcement Date	2/25/21	2/27/22	2/27/23	2/29/24	2/27/25	2/26/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LALIN PROPERTY	-	-	-	-	121M
VINGROUP	57.01x	-	-	-	61.05B
VINHOMES	11.26x	3.79x	10.06x	-.--%	23.13B
VONOVIA SE	7.99x	16.28x	19.23x	6.1%	20.53B
EMAAR DEVELOPMENT	4.15x	0.06x	0.13x	8.35%	14.11B
DEUTSCHE WOHNEN SE	8.53x	17.01x	-	6.2%	8.44B
OPEN HOUSE GROUP CO., LTD.	7.95x	0.81x	6.71x	2.46%	5.94B
CHINA VANKE CO., LTD.	-1.94x	1.73x	114.59x	-.--%	5.51B
LEG IMMOBILIEN SE	5.43x	13.78x	20.5x	5.85%	4.52B
IIDA GROUP HOLDINGS CO., LTD.	9.45x	0.57x	7.52x	4.02%	3.97B
Average	12.20x	6.75x	25.53x	4.12%	14.73B
Weighted average by Cap.	28.09x	7.49x	18.31x	4.09%