Valuation Pruksa Holding

Stocks

End-of-day quote Thailand S.E. 2026-11-11			5-day change	1st Jan Change
3.740 ^THB	+0.54%		-1.06%	+4.47%

10-20	Pruksa Holding Public Company Limited Announces Change of the Company's Head Office Address	CI
10-20	Pruksa Holding Public Company Limited Announces Appointment of Manpong Senanarong as Member of the Risk Oversight Committee, Effective October 20, 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	8,185	-	-
Change	-	1.54%	-8.33%	-34.71%	-54.68%	4.47%	-	-
Enterprise Value (EV) ¹	44,214	38,765	38,442	30,165	19,093	21,994	23,643	22,134
Change	-	-12.32%	-0.83%	-21.53%	-36.7%	15.19%	7.5%	-6.38%
P/E	12.1x	10.4x	12x	37.6x	-14.3x	20.8x	17.6x	19x
PBR	0.66x	0.66x	0.6x	0.41x	0.2x	0.2x	0.19x	0.19x
PEG	-	0.6x	-0.6x	-0.5x	0x	-0x	1x	-2.55x
Capitalization / Revenue	1x	1.02x	1.1x	0.89x	0.56x	0.52x	0.48x	0.51x
EV / Revenue	1.56x	1.36x	1.59x	1.54x	1.36x	1.4x	1.38x	1.37x
EV / EBITDA	11.4x	9.05x	18.7x	36.3x	27.2x	14.3x	13.1x	12.4x
EV / EBIT	12.9x	10.3x	23.9x	124x	74.3x	42.4x	42.2x	51.8x
EV / FCF	4.1x	4.47x	6.25x	16.5x	57.1x	11.6x	-24.3x	-21.7x
FCF Yield	24.4%	22.4%	16%	6.06%	1.75%	8.59%	-4.12%	-4.61%
Dividend per Share ²	0.96	0.96	0.96	0.21	0.11	0.195	0.1875	0.19
Rate of return	7.38%	7.27%	7.93%	2.66%	3.07%	5.21%	5.01%	5.08%
EPS ²	1.07	1.27	1.01	0.21	-0.25	0.18	0.2125	0.1967
Distribution rate	89.7%	75.6%	95%	100%	-44%	108%	88.2%	96.6%
Net sales ¹	28,311	28,402	24,176	19,533	14,073	15,664	17,128	16,159
EBITDA ¹	3,894	4,286	2,057	830.8	701.4	1,540	1,802	1,782
EBIT ¹	3,429	3,774	1,612	244.2	257.1	518.3	560	427.5
Net income ¹	2,353	2,772	2,205	456.1	-540	393.2	468.4	435.3
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	3.740	3.740	3.740
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	20.67x	1.4x	14.25x	5.24%	242M
VINGROUP	65.42x	-	-	-	70.89B
SUN HUNG KAI PROPERTIES LIMITED	13.39x	4.64x	11.9x	3.6%	42.4B
EMAAR PROPERTIES	5.96x	0.81x	1.61x	8.45%	31.04B
MITSUBISHI ESTATE CO., LTD.	19.89x	4.11x	16.64x	1.23%	30.62B
CHINA RESOURCES LAND LIMITED	8.68x	1.54x	8.58x	4.06%	28.91B
MITSUI FUDOSAN CO., LTD.	14.39x	3.11x	14.95x	2.43%	26.38B
CK ASSET HOLDINGS LIMITED	11.07x	2.19x	8.44x	3.79%	22.25B
DLF LIMITED	39.12x	19.32x	68.55x	1.14%	19.93B
ALPHA DHABI HOLDING	7.72x	0.85x	3.11x	2.89%	19.74B
Average	20.63x	4.22x	16.45x	3.65%	29B
Weighted average by Cap.	26.72x	4.18x	15.01x	3.61%