Valuation Frasers Property (Thailand)

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
7.150 ^THB	-0.69%		0.00%	+19.17%

09-17	Frasers Property Thailand REIT Buys 872.6 Million Baht in Assets	MT
08-06	Frasers Property Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	24,352	26,904	35,253	35,717	30,151	15,771
Change	-	10.48%	31.03%	1.32%	-15.58%	-47.69%
Enterprise Value (EV) ¹	69,117	76,289	87,639	84,995	80,513	64,800
Change	-	10.38%	14.88%	-3.02%	-5.27%	-19.52%
P/E	7.85x	17x	14.3x	19.3x	21x	10.8x
PBR	0.76x	0.78x	0.98x	0.97x	0.82x	0.43x
PEG	-	-0.3x	0.3x	-0.8x	-0.9x	6.83x
Capitalization / Revenue	1.32x	1.83x	2.35x	2.3x	2.16x	1.16x
EV / Revenue	3.74x	5.18x	5.84x	5.48x	5.77x	4.76x
EV / EBITDA	17.3x	27.6x	25.2x	28.9x	25.6x	25.8x
EV / EBIT	24.4x	40.7x	34.5x	45.5x	38.3x	44.3x
EV / FCF	-47.7x	23.4x	51x	96.2x	70.7x	31.9x
FCF Yield	-2.1%	4.27%	1.96%	1.04%	1.42%	3.13%
Dividend per Share ²	0.6	0.34	0.43	0.4	0.31	0.32
Rate of return	5.71%	2.93%	2.83%	2.6%	2.38%	4.71%
EPS ²	1.338	0.684	1.063	0.7984	0.6201	0.6299
Distribution rate	44.8%	49.7%	40.5%	50.1%	50%	50.8%
Net sales ¹	18,479	14,725	15,009	15,504	13,958	13,616
EBITDA ¹	3,995	2,763	3,474	2,942	3,147	2,507
EBIT ¹	2,828	1,872	2,544	1,869	2,104	1,463
Net income ¹	2,791	1,586	2,464	1,852	1,438	1,461
Net Debt ¹	44,764	49,386	52,386	49,278	50,362	49,029
Reference price ²	10.500	11.600	15.200	15.400	13.000	6.800
Nbr of stocks (in thousands)	2,319,277	2,319,277	2,319,277	2,319,277	2,319,277	2,319,277
Announcement Date	09/11/20	09/11/21	08/11/22	09/11/23	11/11/24	06/11/25

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.($)
FRASERS PROPERTY (THAILAND)	-	-	-	-	496M
VINGROUP	62.72x	-	-	-	66.91B
SUN HUNG KAI PROPERTIES LIMITED	13.62x	4.45x	11.96x	3.72%	38.77B
EMAAR PROPERTIES	5.6x	0.73x	1.5x	8.79%	27.39B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.41%	26.72B
MITSUBISHI ESTATE CO., LTD.	17.12x	3.86x	15.52x	1.43%	26.39B
MITSUI FUDOSAN CO., LTD.	13.12x	3.01x	14.41x	2.66%	24.19B
VINHOMES	9.16x	3.36x	7.7x	-.--%	21.58B
CK ASSET HOLDINGS LIMITED	10.07x	1.97x	8.12x	4.17%	20.23B
ALPHA DHABI HOLDING	7.99x	0.88x	3.22x	2.8%	20.44B
Average	16.38x	2.46x	8.81x	3.5%	27.31B
Weighted average by Cap.	23.58x	2.61x	9.11x	3.63%