Company Valuation: Property Perfect

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,623 5,053 4,105 3,003 1,402 600.7
Change - 39.47% -18.78% -26.83% -53.33% -57.14%
Enterprise Value (EV) 1 35,079 33,306 32,825 31,721 25,833 20,213
Change - -5.05% -1.45% -3.36% -18.56% -21.75%
P/E Ratio -3.31x 10.6x -165x -15.3x -1.39x -0.21x
PBR 0.31x 0.43x 0.31x 0.24x 0.12x 0.07x
PEG - -0x 2x -0x -0x -0x
Capitalization / Revenue 0.29x 0.53x 0.4x 0.28x 0.16x 0.12x
EV / Revenue 2.84x 3.47x 3.17x 2.93x 2.9x 3.98x
EV / EBITDA 966x -244x 95.3x 53x -234x -33.2x
EV / EBIT -54.2x -45.1x -1,112x 111x -71.6x -23.5x
EV / FCF 27.6x 15.5x 46.7x 31.4x 57.5x 2.4x
FCF Yield 3.62% 6.46% 2.14% 3.18% 1.74% 41.6%
Dividend per Share 2 0.019 0.0148 0.02 0.013 - -
Rate of return 5.25% 2.93% 4.88% 4.33% - -
EPS 2 -0.1093 0.0478 -0.00248 -0.0196 -0.1009 -0.281
Distribution rate -17.4% 31% -806% -66.3% - -
Net sales 1 12,344 9,610 10,362 10,824 8,917 5,079
EBITDA 1 36.3 -136.3 344.6 598.6 -110.2 -609.2
EBIT 1 -647.5 -738.1 -29.53 284.5 -361 -861
Net income 1 -1,046 526.7 24.71 -196.4 -1,010 -2,813
Net Debt 1 31,456 28,253 28,720 28,718 24,431 19,612
Reference price 2 0.3619 0.5048 0.4100 0.3000 0.1400 0.0600
Nbr of stocks (in thousands) 10,011,313 10,011,313 10,011,081 10,011,081 10,011,081 10,011,081
Announcement Date 3/1/21 A 2/25/22 A 2/24/23 A 2/29/24 A 3/2/25 A 4/7/26 A
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.3M
132.81x - - - 55.84B
10.54x3.29x9.48x-.--% 21.7B
7.25x16.14x19.22x6.3% 20.03B
4.42x0.1x0.21x7.77% 15.4B
8.35x16.87x - 6.75% 8.31B
7.94x0.81x6.7x2.47% 5.9B
-2.21x1.6x70.23x-.--% 5.28B
6.03x13.85x20.92x5.78% 4.61B
Average 21.89x 7.52x 21.13x 4.15% 15.23B
Weighted average by Cap. 58.29x 7.55x 15.10x 4.22%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PF Stock
  4. Valuation Property Perfect
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!