|
End-of-day quote
Thailand S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 3.440 THB | 0.00% |
|
-4.97% | -8.99% |
| 09-21 | Land and Houses Public Company Limited(SET:LH) dropped from FTSE All-World Index | CI |
| 08-14 | Land and Houses Public Company Limited Announces Board Changes | CI |
Company Valuation: Land and Houses
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 105,157 | 118,302 | 97,390 | 60,346 | 45,170 | 41,107 | - | - |
| Change | - | 12.5% | -17.68% | -38.04% | -25.15% | -8.99% | - | - |
| Enterprise Value (EV) 1 | 160,558 | 176,090 | 164,010 | 139,011 | 118,244 | 113,852 | 108,771 | 104,348 |
| Change | - | 9.67% | -6.86% | -15.24% | -14.94% | -3.71% | -4.46% | -4.07% |
| P/E | 15.2x | 14.1x | 12.9x | 11x | 12.2x | 11.7x | 9.92x | 8.73x |
| PBR | 2.11x | 2.29x | 1.89x | 1.17x | 0.87x | 0.77x | 0.74x | 0.73x |
| PEG | - | 0.7x | -1.29x | -0.4x | -0.4x | -2.25x | 0.6x | 0.6x |
| Capitalization / Revenue | 3.26x | 3.32x | 3.64x | 2.39x | 2.13x | 1.86x | 1.56x | 1.56x |
| EV / Revenue | 4.98x | 4.95x | 6.13x | 5.51x | 5.57x | 5.15x | 4.14x | 3.95x |
| EV / EBITDA | 20.9x | 20.7x | 31x | 32.1x | 34.7x | 29x | 25.4x | 23.5x |
| EV / EBIT | 26x | 25.8x | 48x | 60.6x | 85.1x | 98.2x | 55.9x | 51.9x |
| EV / FCF | 17.5x | 34.7x | 45.8x | -13.8x | 21.3x | 35.2x | 23.2x | 32.9x |
| FCF Yield | 5.73% | 2.89% | 2.18% | -7.22% | 4.69% | 2.84% | 4.31% | 3.04% |
| Dividend per Share 2 | 0.5 | - | 0.5 | 0.32 | 0.25 | 0.225 | 0.2593 | 0.2962 |
| Rate of return | 5.68% | - | 6.13% | 6.34% | 6.61% | 6.54% | 7.54% | 8.61% |
| EPS 2 | 0.58 | 0.7 | 0.63 | 0.46 | 0.31 | 0.2939 | 0.3468 | 0.3941 |
| Distribution rate | 86.2% | - | 79.4% | 69.6% | 80.6% | 76.6% | 74.8% | 75.2% |
| Net sales 1 | 32,270 | 35,597 | 26,745 | 25,221 | 21,221 | 22,117 | 26,293 | 26,397 |
| EBITDA 1 | 7,699 | 8,501 | 5,295 | 4,328 | 3,412 | 3,919 | 4,284 | 4,446 |
| EBIT 1 | 6,183 | 6,834 | 3,418 | 2,293 | 1,389 | 1,160 | 1,947 | 2,012 |
| Net income 1 | 6,936 | 8,313 | 7,482 | 5,348 | 3,716 | 3,477 | 4,192 | 4,574 |
| Net Debt 1 | 55,400 | 57,788 | 66,620 | 78,665 | 73,074 | 72,745 | 67,664 | 63,241 |
| Reference price 2 | 8.800 | 9.900 | 8.150 | 5.050 | 3.780 | 3.440 | 3.440 | 3.440 |
| Nbr of stocks (in thousands) | 11,949,713 | 11,949,713 | 11,949,713 | 11,949,713 | 11,949,713 | 11,949,713 | - | - |
| Announcement Date | 2/24/22 | 2/27/23 | 2/28/24 | 2/26/25 | 3/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.71x | 5.15x | 29.05x | 6.54% | 1.22B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.35x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 15.74x | 2.77x | 11.09x | 3.82% | 27.25B | |
| Weighted average by Cap. | 22.70x | 2.64x | 9.28x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LH Stock
- Valuation Land and Houses
Select your edition
All financial news and data tailored to specific country editions
