Valuation Proud Real Estate

Stocks

End-of-day quote Thailand S.E. 08/10/2026			5-day change	1st Jan Change
1.130 ^THB	-0.88%		0.00%	+28.41%

08-12	Proud Real Estate Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Proud Real Estate Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	596.6	1,014	1,187	1,529	1,237	857.1
Change	-	69.89%	17.09%	28.86%	-19.11%	-30.71%
Enterprise Value (EV) ¹	1,301	2,115	2,075	6,237	6,433	4,175
Change	-	62.51%	-1.88%	200.58%	3.16%	-35.11%
P/E	-13.3x	-10.4x	5.2x	12.8x	21.8x	5.11x
PBR	0.86x	1.7x	1.44x	1.01x	0.79x	0.49x
PEG	-	-0x	-0x	-0.2x	-0.4x	0x
Capitalization / Revenue	3.02x	322x	0.56x	1x	0.55x	0.13x
EV / Revenue	6.58x	672x	0.98x	4.07x	2.84x	0.65x
EV / EBITDA	-24.1x	-22.2x	5.44x	29.1x	46.4x	9.15x
EV / EBIT	-22.9x	-21.4x	5.57x	33.1x	66.4x	9.54x
EV / FCF	12.9x	-2.23x	16.5x	-1.74x	-13.5x	2.19x
FCF Yield	7.74%	-44.9%	6.07%	-57.5%	-7.43%	45.7%
Dividend per Share ²	-	-	-	-	-	0.09
Rate of return	-	-	-	-	-	10.2%
EPS ²	-0.0699	-0.1516	0.356	0.1225	0.0581	0.1723
Distribution rate	-	-	-	-	-	52.2%
Net sales ¹	197.8	3.147	2,110	1,534	2,268	6,407
EBITDA ¹	-53.9	-95.11	381.1	214.2	138.7	456.4
EBIT ¹	-56.8	-98.83	372.7	188.3	96.9	437.5
Net income ¹	-44.82	-97.24	228.5	102.3	56.62	167.8
Net Debt ¹	704.7	1,101	888.2	4,707	5,196	3,317
Reference price ²	0.930	1.580	1.850	1.570	1.270	0.880
Nbr of stocks (in thousands)	641,469	641,469	641,469	974,014	974,014	974,014
Announcement Date	22/02/21	23/02/22	20/02/23	23/02/24	24/02/25	25/02/26

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.($)
PROUD REAL ESTATE	-	-	-	-	32.98M
DR HORTON	12.78x	1.22x	9.44x	1.34%	37.28B
PULTEGROUP, INC.	11.16x	1.29x	7.76x	0.92%	21.06B
LENNAR CORPORATION	15.69x	0.69x	10.75x	2.63%	18.1B
DAIWA HOUSE INDUSTRY CO., LTD.	9.67x	0.91x	8.61x	4.13%	16.86B
NVR, INC.	16.57x	1.67x	11.42x	-.--%	15.81B
SEKISUI HOUSE, LTD.	9.54x	0.8x	8.67x	4.37%	13.61B
TOLL BROTHERS, INC.	10.53x	1.26x	7.65x	0.76%	12.33B
SEKISUI CHEMICAL CO., LTD.	12.98x	0.8x	6.42x	3.23%	6.47B
Average	12.37x	1.08x	8.84x	2.17%	15.73B
Weighted average by Cap.	12.47x	1.12x	9.11x	1.95%