Valuation Origin Property

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
1.830 ^THB	-1.61%		+7.02%	+2.23%

06-15	Origin Property Opens ORI-W2 Warrants Conversion	MT
05-15	Origin Property posts qtrly profit attributable of 103.5 million baht	RE

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	4,491	-	-
Change	-	7.13%	-30.17%	-57.16%	-50.55%	2.23%	-	-
Enterprise Value (EV) ¹	41,224	49,357	54,885	43,547	29,246	25,859	4,491	4,491
Change	-	19.73%	11.2%	-20.66%	-32.84%	-11.58%	-82.63%	0%
P/E	8.68x	7.87x	7.63x	8.45x	6.1x	6.1x	7.79x	5.55x
PBR	1.86x	1.64x	1.09x	0.46x	0.22x	0.21x	0.21x	0.2x
PEG	-	0.4x	-0.3x	-0.1x	-0.2x	2.67x	-0.4x	0.1x
Capitalization / Revenue	1.82x	2.23x	1.5x	0.83x	0.55x	0.49x	0.45x	0.42x
EV / Revenue	2.7x	3.7x	3.96x	4.09x	3.63x	2.85x	0.45x	0.42x
EV / EBITDA	10.1x	11.7x	15.1x	31.2x	50.4x	21.8x	3.5x	3.92x
EV / EBIT	10.6x	12.6x	17.7x	58.9x	260x	108x	8.17x	14.1x
EV / FCF	91.1x	-6.93x	-4.67x	-73.1x	-33.9x	-10x	-3.53x	-1.58x
FCF Yield	1.1%	-14.4%	-21.4%	-1.37%	-2.95%	-9.95%	-28.3%	-63.2%
Dividend per Share ²	0.54	0.72	0.46	-	0.02	0.0955	0.078	0.099
Rate of return	4.78%	5.95%	5.44%	-	1.12%	5.22%	4.26%	5.41%
EPS ²	1.302	1.538	1.108	0.4286	0.2933	0.3	0.235	0.33
Distribution rate	41.5%	46.8%	41.5%	-	6.82%	31.8%	33.2%	30%
Net sales ¹	15,260	13,341	13,866	10,644	8,052	9,078	9,884	10,634
EBITDA ¹	4,080	4,227	3,627	1,398	580.7	1,184	1,283	1,147
EBIT ¹	3,897	3,928	3,106	739.5	112.5	240	550	319
Net income ¹	3,194	3,775	2,718	1,052	719.9	851	754.2	807.4
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	1.830	1.830	1.830
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	6.1x	2.85x	21.84x	5.22%	135M
VINGROUP	58.66x	-	-	-	62.83B
VINHOMES	11.41x	3.54x	10.18x	-.--%	23.45B
VONOVIA SE	8.14x	16.61x	19.93x	5.73%	21.7B
EMAAR DEVELOPMENT	4.35x	0.21x	0.44x	7.8%	15.25B
DEUTSCHE WOHNEN SE	8.94x	17.39x	-	5.91%	8.78B
OPEN HOUSE GROUP CO., LTD.	8.23x	0.84x	6.89x	2.38%	6.06B
CHINA VANKE CO., LTD.	-2.09x	1.58x	69.62x	-.--%	4.9B
LEG IMMOBILIEN SE	5.86x	14.11x	21.17x	5.42%	4.85B
Average	12.18x	7.14x	21.44x	4.06%	16.44B
Weighted average by Cap.	29.36x	8.00x	15.28x	3.95%