Valuation Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. 31/08/2026			5-day change	1st Jan Change
10.10 ^THB	+1.00%		-0.98%	+45.32%

08-10	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Approves Dividend for Operation Period of June 1, 2026, to June 30, 2026, Payable on September 8, 2026	CI
08-10	Prospect Logistics and Industrial Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,622	2,389	3,188	3,188	4,476	6,504	-	-
Change	-	-8.88%	33.44%	0%	40.42%	45.32%	-	-
Enterprise Value (EV) ¹	2,622	2,389	3,188	4,781	8,267	9,238	8,729	8,246
Change	-	-8.88%	33.44%	50.01%	72.9%	11.75%	-5.51%	-5.53%
P/E	-	-	-	11.1x	7.74x	10.9x	10.5x	10.1x
PBR	-	-	-	0.92x	0.81x	1.13x	1.07x	1.01x
PEG	-	-	-	-	0.4x	3x	3.26x	2.42x
Capitalization / Revenue	5.91x	5.37x	5.62x	5.32x	5.1x	5.67x	5.58x	5.49x
EV / Revenue	5.91x	5.37x	5.62x	7.98x	9.42x	8.05x	7.49x	6.96x
EV / EBITDA	-	-	-	10.9x	12.9x	10.3x	9.59x	8.92x
EV / EBIT	7.75x	7.29x	-	10.9x	12.9x	10.3x	9.62x	8.95x
EV / FCF	-	-	-	-	-2.33x	15.4x	14x	12.7x
FCF Yield	-	-	-	-	-42.9%	6.48%	7.13%	7.85%
Dividend per Share ²	-	-	-	0.7628	0.828	0.72	0.56	0.56
Rate of return	-	-	-	8.97%	11.9%	7.13%	5.54%	5.54%
EPS ²	-	-	-	0.7625	0.8974	0.93	0.96	1
Distribution rate	-	-	-	100%	92.3%	77.4%	58.3%	56%
Net sales ¹	443.2	445.2	567.6	599.4	877.3	1,148	1,165	1,184
EBITDA ¹	-	-	-	438.4	641.9	896	910	924
EBIT ¹	338.2	327.8	-	436.7	639.4	894	907	921
Net income ¹	-	-	241.9	285.9	577.9	597	619	644
Net Debt ¹	-	-	-	1,594	3,792	2,734	2,225	1,742
Reference price ²	10.70	9.75	8.50	8.50	6.95	10.10	10.10	10.10
Nbr of stocks (in thousands)	245,000	245,000	375,000	375,000	644,000	644,000	-	-
Announcement Date	14/02/22	13/02/23	12/02/24	14/02/25	17/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROSPECT LOGISTICS AND INDUSTRIAL FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST	10.86x	8.05x	10.31x	7.13%	196M
REALTY INCOME CORPORATION	39.43x	15.69x	15.96x	5.33%	57.8B
SEGRO PLC	16.95x	23.65x	28.33x	3.4%	17.62B
UNIBAIL-RODAMCO-WESTFIELD SE	8.47x	12.17x	14.91x	5.66%	16.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.82B
KLÉPIERRE	9.85x	13.53x	16.09x	5.26%	12.48B
FEDERAL REALTY INVESTMENT TRUST	27.59x	10.89x	17.17x	3.93%	10.08B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	20.47x	27.7x	3.19%	9.64B
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	9.62B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.09x	7.53x	12.1x	5.62%	8.94B
Average	19.12x	14.07x	18.53x	5.08%	15.75B
Weighted average by Cap.	25.07x	15.43x	18.74x	4.97%