Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
1.990 ^THB	0.00%		-1.49%	+11.17%

08-05	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT
08-04	An undisclosed buyer completed the acquisition of Origin Property Public Company Limited and Origin One Phromphong Company Limited from Origin Property Public Company Limited for approximately THB 1.1 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,717	29,695	20,737	8,884	4,393	4,884	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	11.17%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	26,252	4,884	4,884
Change	-	19.73%	11.2%	-20.66%	-32.84%	-10.24%	-81.4%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.63x	8.47x	6.03x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.23x	0.23x	0.22x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	2.9x	-0.4x	0.1x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.54x	0.49x	0.46x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	2.89x	0.49x	0.46x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	22.2x	3.81x	4.26x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	109x	8.88x	15.3x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-10.2x	-3.84x	-1.72x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-9.81%	-26%	-58.1%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0955	0.078	0.099
Rate of return	4.78%	5.95%	5.44%	-	1.12%	4.8%	3.92%	4.97%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.3	0.235	0.33
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	31.8%	33.2%	30%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	9,078	9,884	10,634
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	1,184	1,283	1,147
EBIT ¹	3,897	3,928	3,106	739.5	112.5	240	550	319
Net income ¹	3,194	3,775	2,718	1,052	719.9	851	754.2	807.4
Net Debt ¹	13,506	19,662	34,148	34,663	24,853	21,368	-	-
Reference price ²	11.300	12.100	8.450	3.620	1.790	1.990	1.990	1.990
Nbr of stocks (in thousands)	2,452,862	2,454,122	2,454,122	2,454,122	2,454,122	2,454,122	-	-
Announcement Date	2/28/22	2/28/23	2/29/24	2/28/25	3/5/26	-	-	-

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.($)
ORIGIN PROPERTY	6.63x	2.89x	22.17x	4.8%	148M
VINGROUP	57.38x	-	-	-	62.03B
VINHOMES	9.35x	3.58x	7.21x	-.--%	23.27B
VONOVIA SE	7.99x	16.28x	19.3x	6.04%	20.53B
EMAAR DEVELOPMENT	4.23x	0.1x	0.19x	8.18%	14.4B
DEUTSCHE WOHNEN SE	8.5x	16.98x	-	6.22%	8.43B
OPEN HOUSE GROUP CO., LTD.	7.72x	0.79x	6.58x	2.6%	5.74B
CHINA VANKE CO., LTD.	-2.03x	1.61x	-237.8x	-.--%	5.51B
LEG IMMOBILIEN SE	6.18x	13.75x	20.09x	5.8%	4.55B
IIDA GROUP HOLDINGS CO., LTD.	9.3x	0.56x	7.3x	4.09%	3.97B
Average	11.53x	6.28x	-19.37x	4.19%	14.86B
Weighted average by Cap.	28.08x	7.40x	-7.46x	4.07%