Valuation Pruksa Holding

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
3.780 ^THB	+0.53%		-0.53%	+5.59%

08-13	Pruksa Holding Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	Pruksa Holding Public Company Limited Approves Interim Cash Dividend for the Operating Period from January to June 30, 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,451	28,888	26,481	17,289	7,835	8,273	-	-
Change	-	1.54%	-8.33%	-34.71%	-54.68%	5.59%	-	-
Enterprise Value (EV) ¹	44,214	38,765	38,442	30,165	19,093	22,082	23,731	22,222
Change	-	-12.32%	-0.83%	-21.53%	-36.7%	15.65%	7.47%	-6.36%
P/E	12.1x	10.4x	12x	37.6x	-14.3x	21x	17.8x	19.2x
PBR	0.66x	0.66x	0.6x	0.41x	0.2x	0.2x	0.2x	0.2x
PEG	-	0.6x	-0.6x	-0.5x	0x	-0x	1x	-2.58x
Capitalization / Revenue	1x	1.02x	1.1x	0.89x	0.56x	0.53x	0.48x	0.51x
EV / Revenue	1.56x	1.36x	1.59x	1.54x	1.36x	1.41x	1.39x	1.38x
EV / EBITDA	11.4x	9.05x	18.7x	36.3x	27.2x	14.3x	13.2x	12.5x
EV / EBIT	12.9x	10.3x	23.9x	124x	74.3x	42.6x	42.4x	52x
EV / FCF	4.1x	4.47x	6.25x	16.5x	57.1x	11.7x	-24.4x	-21.8x
FCF Yield	24.4%	22.4%	16%	6.06%	1.75%	8.56%	-4.1%	-4.59%
Dividend per Share ²	0.96	0.96	0.96	0.21	0.11	0.195	0.1875	0.19
Rate of return	7.38%	7.27%	7.93%	2.66%	3.07%	5.16%	4.96%	5.03%
EPS ²	1.07	1.27	1.01	0.21	-0.25	0.18	0.2125	0.1967
Distribution rate	89.7%	75.6%	95%	100%	-44%	108%	88.2%	96.6%
Net sales ¹	28,311	28,402	24,176	19,533	14,073	15,664	17,128	16,159
EBITDA ¹	3,894	4,286	2,057	830.8	701.4	1,540	1,802	1,782
EBIT ¹	3,429	3,774	1,612	244.2	257.1	518.3	560	427.5
Net income ¹	2,353	2,772	2,205	456.1	-540	393.2	468.4	435.3
Net Debt ¹	15,763	9,877	11,961	12,876	11,259	13,809	15,458	13,949
Reference price ²	13.000	13.200	12.100	7.900	3.580	3.780	3.780	3.780
Nbr of stocks (in thousands)	2,188,505	2,188,505	2,188,505	2,188,505	2,188,505	2,188,505	-	-
Announcement Date	18/02/22	17/02/23	19/02/24	28/02/25	02/03/26	-	-	-

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.($)
PRUKSA HOLDING	21x	1.41x	14.33x	5.16%	245M
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.87x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	17.66x	2.96x	10.99x	3.56%	27.81B
Weighted average by Cap.	24.59x	3.17x	10.67x	3.49%