Valuation Pruksa Holding

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
4.000 ^THB	+1.52%		+1.52%	+11.73%

08-13	Pruksa Holding Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Pruksa Holding Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,451	28,888	26,481	17,289	7,835	8,754	-	-
Change	-	1.54%	-8.33%	-34.71%	-54.68%	11.73%	-	-
Enterprise Value (EV) ¹	44,214	38,765	38,442	30,165	19,093	22,563	24,212	22,703
Change	-	-12.32%	-0.83%	-21.53%	-36.7%	18.17%	7.31%	-6.23%
P/E	12.1x	10.4x	12x	37.6x	-14.3x	17.8x	21.9x	27.3x
PBR	0.66x	0.66x	0.6x	0.41x	0.2x	0.21x	0.21x	0.21x
PEG	-	0.6x	-0.6x	-0.5x	0x	-0x	-1.2x	-1.4x
Capitalization / Revenue	1x	1.02x	1.1x	0.89x	0.56x	0.57x	0.52x	0.55x
EV / Revenue	1.56x	1.36x	1.59x	1.54x	1.36x	1.47x	1.43x	1.44x
EV / EBITDA	11.4x	9.05x	18.7x	36.3x	27.2x	13.6x	15.1x	15.5x
EV / EBIT	12.9x	10.3x	23.9x	124x	74.3x	32.7x	50.3x	420x
EV / FCF	4.1x	4.47x	6.25x	16.5x	57.1x	-42.3x	-23.6x	142x
FCF Yield	24.4%	22.4%	16%	6.06%	1.75%	-2.36%	-4.24%	0.7%
Dividend per Share ²	0.96	0.96	0.96	0.21	0.11	0.18	0.155	0.14
Rate of return	7.38%	7.27%	7.93%	2.66%	3.07%	4.5%	3.88%	3.5%
EPS ²	1.07	1.27	1.01	0.21	-0.25	0.225	0.1825	0.1467
Distribution rate	89.7%	75.6%	95%	100%	-44%	80%	84.9%	95.5%
Net sales ¹	28,311	28,402	24,176	19,533	14,073	15,361	16,979	15,808
EBITDA ¹	3,894	4,286	2,057	830.8	701.4	1,664	1,608	1,466
EBIT ¹	3,429	3,774	1,612	244.2	257.1	689	481	54
Net income ¹	2,353	2,772	2,205	456.1	-540	497.5	401.4	326.5
Net Debt ¹	15,763	9,877	11,961	12,876	11,259	13,809	15,458	13,949
Reference price ²	13.000	13.200	12.100	7.900	3.580	4.000	4.000	4.000
Nbr of stocks (in thousands)	2,188,505	2,188,505	2,188,505	2,188,505	2,188,505	2,188,505	-	-
Announcement Date	2/18/22	2/17/23	2/19/24	2/28/25	3/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PRUKSA HOLDING	17.51x	1.46x	13.48x	4.57%	260M
VINGROUP	55.36x	-	-	-	59.8B
VINHOMES	9.1x	3.49x	7.04x	-.--%	22.62B
VONOVIA SE	8x	16.29x	19.31x	6.04%	20.55B
EMAAR DEVELOPMENT	4.23x	0.09x	0.19x	8.2%	14.38B
DEUTSCHE WOHNEN SE	8.58x	17.06x	-	6.16%	8.51B
OPEN HOUSE GROUP CO., LTD.	7.67x	0.79x	6.55x	2.62%	5.7B
CHINA VANKE CO., LTD.	-1.96x	1.55x	-236.76x	-.--%	5.33B
LEG IMMOBILIEN SE	5.63x	13.74x	20.09x	5.8%	4.55B
IIDA GROUP HOLDINGS CO., LTD.	9.39x	0.57x	7.35x	4.06%	4B
Average	12.35x	6.12x	-20.34x	4.16%	14.57B
Weighted average by Cap.	26.87x	7.43x	-7.00x	4.11%