|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.660 THB | +0.61% |
|
-2.35% | -7.26% |
| 05-15 | Origin Property posts qtrly profit attributable of 103.5 million baht | RE |
| 05-15 | Origin Property Public Company Limited Announces Dividend, Payable on May 28, 2026 | CI |
Company Valuation: Origin Property
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 | 4,074 | - | - |
| Change | - | 7.13% | -30.17% | -57.16% | -50.55% | -7.26% | - | - |
| Enterprise Value (EV) 1 | 41,224 | 49,357 | 54,885 | 43,547 | 29,246 | 25,442 | 4,074 | 4,074 |
| Change | - | 19.73% | 11.2% | -20.66% | -32.84% | -13.01% | -83.99% | 0% |
| P/E Ratio | 8.68x | 7.87x | 7.63x | 8.45x | 6.1x | 5.53x | 7.06x | 5.03x |
| PBR | 1.86x | 1.64x | 1.09x | 0.46x | 0.22x | 0.19x | 0.19x | 0.18x |
| PEG | - | 0.4x | -0.3x | -0.1x | -0.2x | 2.42x | -0.3x | 0.1x |
| Capitalization / Revenue | 1.82x | 2.23x | 1.5x | 0.83x | 0.55x | 0.45x | 0.41x | 0.38x |
| EV / Revenue | 2.7x | 3.7x | 3.96x | 4.09x | 3.63x | 2.8x | 0.41x | 0.38x |
| EV / EBITDA | 10.1x | 11.7x | 15.1x | 31.2x | 50.4x | 21.5x | 3.17x | 3.55x |
| EV / EBIT | 10.6x | 12.6x | 17.7x | 58.9x | 260x | 106x | 7.41x | 12.8x |
| EV / FCF | 91.1x | -6.93x | -4.67x | -73.1x | -33.9x | -9.88x | -3.2x | -1.44x |
| FCF Yield | 1.1% | -14.4% | -21.4% | -1.37% | -2.95% | -10.1% | -31.2% | -69.7% |
| 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% | 5.75% | 4.7% | 5.96% |
| 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 | 1.660 | 1.660 | 1.660 |
| 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
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.53x | 2.8x | 21.49x | 5.75% | 124M | |
| 133.15x | - | - | - | 55.83B | |
| 10.98x | 3.42x | 9.84x | -.--% | 22.55B | |
| 7.02x | 15.99x | 19.03x | 6.51% | 19.3B | |
| 4.09x | -0.03x | -0.06x | 8.39% | 14.27B | |
| 8.25x | 16.78x | - | 6.83% | 8.17B | |
| 7.96x | 0.82x | 6.71x | 2.46% | 5.91B | |
| -2.19x | 1.78x | 78.23x | -.--% | 5.22B | |
| 5.84x | 13.72x | 20.73x | 5.97% | 4.44B | |
| Average | 20.07x | 6.91x | 22.28x | 4.49% | 15.09B | |
| Weighted average by Cap. | 58.95x | 7.47x | 15.75x | 4.29% |
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
- ORI Stock
- Valuation Origin Property
Select your edition
All financial news and data tailored to specific country editions
