Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. 01/09/2026			5-day change	1st Jan Change
1.780 ^THB	0.00%		-2.73%	-0.56%

08-14	Origin Property Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	Origin Property Closes Stake Sale in Two Units for THB1.1 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,717	29,695	20,737	8,884	4,393	4,368	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	-0.56%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	25,736	4,368	4,368
Change	-	19.73%	11.2%	-20.66%	-32.84%	-12%	-83.03%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	7.12x	7.91x	5.93x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.21x	0.2x	0.2x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	-0.5x	-0.79x	0.2x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.52x	0.48x	0.43x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	3.05x	0.48x	0.43x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	25.5x	3.45x	3.87x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	257x	8.29x	15.5x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-23.1x	-2.36x	-4.73x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-4.34%	-42.3%	-21.1%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0905	0.0763	0.096
Rate of return	4.78%	5.95%	5.44%	-	1.12%	5.08%	4.29%	5.39%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.25	0.225	0.3
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	36.2%	33.9%	32%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	8,432	9,190	10,245
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	1,008	1,268	1,128
EBIT ¹	3,897	3,928	3,106	739.5	112.5	100	527	281
Net income ¹	3,194	3,775	2,718	1,052	719.9	807.4	735	776.5
Net Debt ¹	13,506	19,662	34,148	34,663	24,853	21,368	-	-
Reference price ²	11.300	12.100	8.450	3.620	1.790	1.780	1.780	1.780
Nbr of stocks (in thousands)	2,452,862	2,454,122	2,454,122	2,454,122	2,454,122	2,454,122	-	-
Announcement Date	28/02/22	28/02/23	29/02/24	28/02/25	05/03/26	-	-	-

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.($)
ORIGIN PROPERTY	7.12x	3.05x	25.53x	5.08%	132M
VINGROUP	62.84x	-	-	-	67.87B
VINHOMES	9.96x	3.8x	8.73x	-.--%	23B
VONOVIA SE	7.56x	15.95x	18.93x	6.66%	18.97B
EMAAR DEVELOPMENT	4.07x	0.07x	0.12x	7.84%	13.9B
DEUTSCHE WOHNEN SE	8.1x	16.61x	-	6.53%	8.09B
OPEN HOUSE GROUP CO., LTD.	7.42x	0.78x	6.56x	2.71%	5.48B
CHINA VANKE CO., LTD.	-1.3x	1.43x	-54.43x	-.--%	5.22B
LEG IMMOBILIEN SE	4.67x	13.49x	19.56x	6.14%	4.32B
IIDA GROUP HOLDINGS CO., LTD.	9.36x	0.57x	7.31x	4.03%	4.11B
Average	11.98x	6.19x	4.04x	4.33%	15.11B
Weighted average by Cap.	32.12x	7.19x	5.74x	4.17%