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

Stocks

End-of-day quote Thailand S.E. 2026-08-13			5-day change	1st Jan Change
10.30 ^THB	0.00%		0.00%	+48.20%

08-10	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-22	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Declares Dividend for Operation Period of May 1, 2026, to May 31, 2026, Payable on August 20, 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	6,633	-	-
Change	-	-8.88%	33.44%	0%	40.42%	48.2%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,367	8,858	8,375
Change	-	-8.88%	33.44%	50.01%	72.9%	13.3%	-5.43%	-5.45%
P/E	-	-	-	11.1x	7.74x	11.1x	10.7x	10.3x
PBR	-	-	-	0.92x	0.81x	1.16x	1.09x	1.03x
PEG	-	-	-	-	0.4x	3.06x	3.32x	2.47x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.78x	5.69x	5.6x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.16x	7.6x	7.07x
EV / EBITDA	-	-	-	10.9x	12.9x	10.5x	9.73x	9.06x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.5x	9.77x	9.09x
EV / FCF	-	-	-	-	-2.33x	15.6x	14.2x	12.9x
FCF Yield	-	-	-	-	-42.9%	6.39%	7.02%	7.73%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	6.99%	5.44%	5.44%
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	10.30	10.30	10.30
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	11.08x	8.16x	10.45x	6.99%	201M
REALTY INCOME CORPORATION	39.99x	15.91x	16.15x	5.21%	59.22B
SEGRO PLC	16.88x	23.51x	28.37x	3.41%	17.49B
UNIBAIL-RODAMCO-WESTFIELD SE	9.39x	12.53x	15.35x	5.31%	17.24B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.21x	17.2x	25.04x	4.82%	15.48B
KLÉPIERRE	10.61x	13.99x	16.63x	5.01%	13B
MERLIN PROPERTIES SOCIMI, S.A.	9.48x	21.66x	29.3x	2.9%	10.41B
FEDERAL REALTY INVESTMENT TRUST	27.86x	11.09x	17.42x	3.89%	10.18B
CAPITALAND ASCENDAS REIT	15.86x	12.15x	18.89x	6.07%	9.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.76x	7.21x	11.55x	5.99%	8.37B
Average	18.81x	14.34x	18.92x	4.96%	16.13B
Weighted average by Cap.	25.04x	15.72x	19.13x	4.84%