Valuation Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
10.80 ^THB	+1.89%		+6.93%	+55.40%

06-15	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of April 1, 2026, to April 30, 2026, Payable on July 15, 2026	CI
05-14	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Announces Dividend for Period from January 1, 2026 to March 31, 2026, Payable on June 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,622	2,389	3,188	3,188	4,476	6,955	-	-
Change	-	-8.88%	33.44%	0%	40.42%	55.4%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,689	9,180	8,697
Change	-	-8.88%	33.44%	50.01%	72.9%	17.2%	-5.25%	-5.26%
P/E	-	-	-	11.1x	7.74x	11.6x	11.3x	10.8x
PBR	-	-	-	0.92x	0.81x	1.21x	1.14x	1.08x
PEG	-	-	-	-	0.4x	3.19x	3.5x	2.59x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	6.06x	5.97x	5.87x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.44x	7.88x	7.35x
EV / EBITDA	-	-	-	10.9x	12.9x	10.8x	10.1x	9.41x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.8x	10.1x	9.44x
EV / FCF	-	-	-	-	-2.33x	16.2x	14.8x	13.4x
FCF Yield	-	-	-	-	-42.9%	6.18%	6.78%	7.44%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	6.67%	5.19%	5.19%
EPS ²	-	-	-	0.7625	0.8974	0.93	0.96	1
Distribution rate	-	-	-	100%	92.3%	77.4%	58.3%	56%
Net sales ¹	443.2	445.2	567.6	599.4	877.3	1,148	1,165	1,184
EBITDA ¹	-	-	-	438.4	641.9	896	910	924
EBIT ¹	338.2	327.8	-	436.7	639.4	894	907	921
Net income ¹	-	-	241.9	285.9	577.9	597	619	644
Net Debt ¹	-	-	-	1,594	3,792	2,734	2,225	1,742
Reference price ²	10.70	9.75	8.50	8.50	6.95	10.80	10.80	10.80
Nbr of stocks (in thousands)	245,000	245,000	375,000	375,000	644,000	644,000	-	-
Announcement Date	2/14/22	2/13/23	2/12/24	2/14/25	2/17/26	-	-	-

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.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	11.4x	8.33x	10.67x	6.79%	206M
REALTY INCOME CORPORATION	40.79x	15.77x	16.34x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.24x	12.71x	15.87x	5.37%	16.88B
SEGRO PLC	11.13x	22.78x	26.79x	3.71%	15.98B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.75x	16.78x	24.61x	5.02%	14.72B
KLÉPIERRE	10.26x	13.44x	16.2x	5.37%	11.97B
MERLIN PROPERTIES SOCIMI, S.A.	8.01x	22.47x	30.27x	2.78%	10.73B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.88x	12.24x	19.13x	6.16%	9.59B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
Average	18.65x	14.33x	18.99x	4.95%	15.93B
Weighted average by Cap.	25.17x	15.52x	19.05x	4.85%