Valuation K.C. Property

Stocks

End-of-day quote Thailand S.E. 28/10/2026			5-day change	1st Jan Change
0.0300 ^THB	+50.00%		0.00%	-25.00%

09-15	K.C. Property Public Company Limited Reports Progress On The First Payment Of The Third Installment Under The New Debt Restructuring Agreement And Release Of Mortgage Collateral	CI
08-14	K.C. Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	157.5	650.4	758.8	500.3	318.4	207
Change	-	312.98%	16.67%	-34.07%	-36.36%	-34.98%
Enterprise Value (EV) ¹	671.1	968.3	1,206	422	353.4	243.8
Change	-	44.28%	24.52%	-65%	-16.26%	-31.02%
P/E	-1.53x	-3.74x	-8.55x	-6.36x	-2.35x	-1.28x
PBR	0.8x	1.62x	2.41x	1.38x	1.41x	2.15x
PEG	-	0.1x	0.2x	0.2x	-0x	-0.28x
Capitalization / Revenue	1.06x	6.02x	3.81x	2.48x	6.09x	13.2x
EV / Revenue	4.51x	8.96x	6.06x	2.09x	6.76x	15.5x
EV / EBITDA	-9.32x	-16.5x	-20.7x	-11.1x	-5.76x	-4.35x
EV / EBIT	-8.91x	-15.6x	-19.8x	-10.4x	-5.65x	-3.81x
EV / FCF	-7.37x	-12.4x	-52x	6x	-13.4x	-4.58x
FCF Yield	-13.6%	-8.04%	-1.92%	16.7%	-7.49%	-21.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1178	-0.0481	-0.0246	-0.0173	-0.0298	-0.0312
Distribution rate	-	-	-	-	-	-
Net sales ¹	148.9	108	199	201.5	52.31	15.73
EBITDA ¹	-72.02	-58.78	-58.15	-37.98	-61.34	-56.07
EBIT ¹	-75.34	-61.99	-60.92	-40.52	-62.58	-63.95
Net income ¹	-103.1	-75.68	-88.81	-65.81	-135.6	-149.9
Net Debt ¹	513.6	317.9	446.9	-78.33	35.01	36.74
Reference price ²	0.1800	0.1800	0.2100	0.1100	0.0700	0.0400
Nbr of stocks (in thousands)	875,000	3,613,536	3,613,536	4,548,172	4,548,172	5,175,487
Announcement Date	24/02/21	24/02/22	27/02/23	28/02/24	28/02/25	28/02/26

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.($)
K.C. PROPERTY	-	-	-	-	4.6M
VINGROUP	65.15x	-	-	-	69.9B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.6B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.01x	16.12x	1.34%	28.21B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.35x	3.14x	15.02x	2.44%	26.41B
CHINA RESOURCES LAND LIMITED	8.02x	1.47x	8.22x	4.41%	26.72B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.57B
VINHOMES	8.43x	2.96x	6.93x	-.--%	20.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.39x	16.81x	1.67%	18.65B
Average	17.31x	3.14x	10.46x	3.32%	27.79B
Weighted average by Cap.	24.98x	3.12x	10.44x	3.5%