Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. 2026-10-12			5-day change	1st Jan Change
1.710 ^THB	0.00%		0.00%	-4.47%

08-14	Origin Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT

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	4,197	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	-4.47%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	25,565	4,197	4,197
Change	-	19.73%	11.2%	-20.66%	-32.84%	-12.59%	-83.58%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.45x	6.71x	5.7x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.2x	0.2x	0.19x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	-0.67x	-1.78x	0.3x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.59x	0.5x	0.42x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	3.62x	0.5x	0.42x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	40.3x	3.97x	4.4x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	260x	7.79x	14.9x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-22.9x	-2.27x	-4.55x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-4.37%	-44.1%	-22%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0705	0.0945	0.101
Rate of return	4.78%	5.95%	5.44%	-	1.12%	4.12%	5.53%	5.91%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.265	0.255	0.3
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	26.6%	37.1%	33.7%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	7,059	8,370	9,929
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	634.7	1,058	954
EBIT ¹	3,897	3,928	3,106	739.5	112.5	98.5	538.5	281
Net income ¹	3,194	3,775	2,718	1,052	719.9	667.3	729.7	826.5
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	1.710	1.710	1.710
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	6.45x	3.62x	40.28x	4.12%	125M
VINGROUP	59.21x	-	-	-	63.32B
SUN HUNG KAI PROPERTIES LIMITED	12.56x	4.4x	11.29x	3.83%	39.77B
CHINA RESOURCES LAND LIMITED	8.21x	1.47x	8.17x	4.31%	27.35B
EMAAR PROPERTIES	5.56x	0.72x	1.48x	8.85%	27.19B
MITSUBISHI ESTATE CO., LTD.	17.12x	3.86x	15.52x	1.43%	26.26B
MITSUI FUDOSAN CO., LTD.	13.33x	3.03x	14.51x	2.62%	24.46B
VINHOMES	8.57x	3.04x	7.09x	-.--%	20.24B
CK ASSET HOLDINGS LIMITED	9.93x	1.94x	7.99x	4.23%	19.95B
ALPHA DHABI HOLDING	7.66x	0.85x	3.09x	2.92%	19.59B
Average	14.86x	2.55x	12.16x	3.59%	26.83B
Weighted average by Cap.	22.08x	2.57x	9.00x	3.68%