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

Stocks

End-of-day quote Thailand S.E. 2026-09-23			5-day change	1st Jan Change
9.650 ^THB	0.00%		+3.76%	+38.85%

09-10	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Approves Dividend for the Performance Periods of July 1, 2026 to July 31, 2026, Payable on October 12, 2026	CI
09-04	Prospect Logistics Sets THB9 Maximum Price for 360 Million Units in Third Capital Increase	MT

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	6,215	-	-
Change	-	-8.88%	33.44%	0%	40.42%	38.85%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	8,949	8,440	7,957
Change	-	-8.88%	33.44%	50.01%	72.9%	8.24%	-5.69%	-5.72%
P/E	-	-	-	11.1x	7.74x	10.4x	10.1x	9.65x
PBR	-	-	-	0.92x	0.81x	1.08x	1.02x	0.96x
PEG	-	-	-	-	0.4x	2.86x	3.13x	2.32x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.41x	5.33x	5.25x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	7.79x	7.24x	6.72x
EV / EBITDA	-	-	-	10.9x	12.9x	9.99x	9.27x	8.61x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10x	9.3x	8.64x
EV / FCF	-	-	-	-	-2.33x	14.9x	13.6x	12.3x
FCF Yield	-	-	-	-	-42.9%	6.69%	7.37%	8.13%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	7.46%	5.8%	5.8%
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	10.700	9.750	8.500	8.500	6.950	9.650	9.650	9.650
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	10.38x	7.79x	9.99x	7.46%	187M
REALTY INCOME CORPORATION	37.44x	14.86x	15.34x	5.77%	53.32B
SEGRO PLC	16.74x	23.44x	28.08x	3.44%	17.13B
UNIBAIL-RODAMCO-WESTFIELD SE	8.22x	12.06x	14.78x	5.81%	15.7B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.6x	16.04x	23.3x	5.37%	13.97B
KLÉPIERRE	9.27x	13.31x	15.86x	5.39%	12B
FEDERAL REALTY INVESTMENT TRUST	26.06x	10.54x	16.58x	4.14%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.84x	7.7x	12.37x	5.35%	9.38B
CAPITALAND ASCENDAS REIT	14.39x	11.65x	18.31x	6.55%	9.04B
MERLIN PROPERTIES SOCIMI, S.A.	7.37x	19.66x	26.6x	3.36%	8.91B
Average	18.43x	13.71x	18.12x	5.26%	14.92B
Weighted average by Cap.	23.87x	14.89x	18.27x	5.21%