Stock JAK JAKPAISAN ESTATE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jakpaisan Estate

Equities

JAK

THA122010004

Homebuilding

End-of-day quote Thailand S.E.
Other stock markets
 18:00:00 2024-05-07 EDT 		5-day change 1st Jan Change
1.27 THB +0.79% Intraday chart for Jakpaisan Estate +4.96% -5.93%
04-25 Jakpaisan Estate Public Company Limited Approves Dividend for the Year 2023, Payable on May 15, 2024 CI
04-25 Jakpaisan Estate Public Company Limited Approves Appointment of Directors CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 537.6 467.2 432
Enterprise Value (EV) 1 735.8 812.8 719.2
P/E ratio 45.1 x 180 x 13.6 x
Yield - - 3.7%
Capitalization / Revenue 3.14 x 5.25 x 1.53 x
EV / Revenue 4.3 x 9.13 x 2.55 x
EV / EBITDA 82.6 x 3,311 x 12.6 x
EV / FCF -18.9 x -5.67 x -11.5 x
FCF Yield -5.3% -17.6% -8.68%
Price to Book 1.26 x 1.09 x 0.94 x
Nbr of stocks (in thousands) 320,000 320,000 320,000
Reference price 2 1.680 1.460 1.350
Announcement Date 22-02-25 23-02-23 24-02-27
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 210.8 156.2 86.42 171 89.07 282.2
EBITDA 1 66.56 41.14 10.27 8.908 0.2455 57.14
EBIT 1 64.62 38.87 8.103 6.326 -2.619 54.64
Operating Margin 30.66% 24.89% 9.38% 3.7% -2.94% 19.36%
Earnings before Tax (EBT) 1 58.22 40.85 14.77 11.48 0.4372 39.75
Net income 1 45.52 33.83 14.17 11.82 2.596 31.76
Net margin 21.6% 21.66% 16.39% 6.91% 2.91% 11.26%
EPS 2 0.2270 0.1426 0.0597 0.0372 0.008111 0.0992
Free Cash Flow 1 95.23 -64.57 -57.54 -39.03 -143.5 -62.45
FCF margin 45.18% -41.34% -66.58% -22.82% -161.06% -22.13%
FCF Conversion (EBITDA) 143.09% - - - - -
FCF Conversion (Net income) 209.2% - - - - -
Dividend per Share - - 0.0400 - - 0.0500
Announcement Date 20-06-12 20-06-12 21-03-01 22-02-25 23-02-23 24-02-27
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 154 205 264 198 346 287
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.319 x 4.978 x 25.72 x 22.26 x 1,408 x 5.026 x
Free Cash Flow 1 95.2 -64.6 -57.5 -39 -143 -62.5
ROE (net income / shareholders' equity) 20.7% 11.6% 4.57% 3.21% 0.61% 7.15%
ROA (Net income/ Total Assets) 9.65% 4.7% 0.89% 0.63% -0.22% 4.21%
Assets 1 471.9 720.2 1,589 1,886 -1,170 754.8
Book Value Per Share 2 1.160 1.310 1.310 1.330 1.340 1.440
Cash Flow per Share 2 0 0.0300 0.0100 0.0500 0.0200 0.0500
Capex 1 1.05 1.24 2.99 1.15 1.02 1.17
Capex / Sales 0.5% 0.79% 3.46% 0.67% 1.14% 0.41%
Announcement Date 20-06-12 20-06-12 21-03-01 22-02-25 23-02-23 24-02-27
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Homebuilding

1st Jan change Capi.
JAKPAISAN ESTATE Stock Jakpaisan Estate
-5.93% 11.05M
DR HORTON Stock DR Horton
-1.12% 49.23B
PULTEGROUP, INC. Stock PulteGroup, Inc.
+13.73% 24.61B
DAIWA HOUSE INDUSTRY CO., LTD. Stock Daiwa House Industry Co., Ltd.
+0.07% 17.82B
SEKISUI HOUSE, LTD. Stock Sekisui House, Ltd.
+16.16% 15.11B
TOLL BROTHERS, INC. Stock Toll Brothers, Inc.
+23.39% 13.18B
SUMITOMO FORESTRY CO., LTD. Stock Sumitomo Forestry Co., Ltd.
+40.33% 7.43B
THE BERKELEY GROUP HOLDINGS PLC Stock The Berkeley Group Holdings plc
+12.31% 6.84B
TAYLOR WIMPEY PLC Stock Taylor Wimpey plc
-1.50% 6.34B
TAYLOR MORRISON HOME CORPORATION Stock Taylor Morrison Home Corporation
+11.10% 6.28B
Other Homebuilding
  1. Stock Market
  2. Equities
  3. JAK Stock
  4. Financials Jakpaisan Estate
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW