Financials MFC-Strategic Storage Fund
Equities
M-STOR
TH1013010000
Real Estate Development & Operations
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
7.4 THB | -4.52% | 0.00% | +6.47% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 471.2 | 407.4 | 355.7 | 370.9 | 340.5 | 422.6 |
Enterprise Value (EV) 1 | 432.9 | 381.8 | 323.5 | 333.6 | 302.3 | 388.5 |
P/E ratio | -50.4 x | 15.9 x | 16.1 x | -158 x | 16.7 x | 13.7 x |
Yield | 6.37% | 6.09% | 6.27% | 5.39% | 6.71% | 5.97% |
Capitalization / Revenue | 12.4 x | 13.9 x | 12.5 x | 14.5 x | 11.2 x | 13.3 x |
EV / Revenue | 11.4 x | 13 x | 11.4 x | 13.1 x | 9.91 x | 12.2 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | 22.1 x | 24.5 x | 30.7 x | 17 x | 19.8 x | 31.4 x |
FCF Yield | 4.53% | 4.08% | 3.25% | 5.89% | 5.06% | 3.19% |
Price to Book | 0.72 x | 0.62 x | 0.54 x | 0.59 x | 0.54 x | 0.66 x |
Nbr of stocks (in thousands) | 60,800 | 60,800 | 60,800 | 60,800 | 60,800 | 60,800 |
Reference price 2 | 7.750 | 6.700 | 5.850 | 6.100 | 5.600 | 6.950 |
Announcement Date | 2/25/19 | 2/19/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 38 | 29.35 | 28.5 | 25.56 | 30.51 | 31.8 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | 33.86 | 23.24 | 24.11 | 20.66 | 25.96 | 27.87 |
Operating Margin | 89.11% | 79.19% | 84.61% | 80.84% | 85.09% | 87.65% |
Earnings before Tax (EBT) 1 | -9.347 | 25.65 | 22.11 | -2.342 | 20.39 | 30.83 |
Net income 1 | -9.347 | 25.65 | 22.11 | -2.342 | 20.39 | 30.83 |
Net margin | -24.6% | 87.4% | 77.58% | -9.16% | 66.82% | 96.96% |
EPS 2 | -0.1537 | 0.4218 | 0.3637 | -0.0385 | 0.3353 | 0.5070 |
Free Cash Flow 1 | 19.62 | 15.58 | 10.52 | 19.65 | 15.28 | 12.39 |
FCF margin | 51.65% | 53.11% | 36.93% | 76.89% | 50.08% | 38.95% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | 60.76% | 47.59% | - | 74.96% | 40.18% |
Dividend per Share 2 | 0.4934 | 0.4080 | 0.3670 | 0.3286 | 0.3760 | 0.4150 |
Announcement Date | 2/25/19 | 2/19/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 38.3 | 25.5 | 32.2 | 37.3 | 38.2 | 34.1 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 19.6 | 15.6 | 10.5 | 19.7 | 15.3 | 12.4 |
ROE (net income / shareholders' equity) | -1.38% | 3.91% | 3.37% | -0.36% | 3.23% | 4.86% |
ROA (Net income/ Total Assets) | 3.05% | 2.17% | 2.26% | 1.98% | 2.53% | 2.71% |
Assets 1 | -306.2 | 1,183 | 978.5 | -118.4 | 804.6 | 1,139 |
Book Value Per Share 2 | 10.80 | 10.80 | 10.80 | 10.40 | 10.40 | 10.50 |
Cash Flow per Share 2 | 0.6300 | 0.4200 | 0.2000 | 0.1300 | 0.2300 | 0.0900 |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 2/25/19 | 2/19/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/20/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+6.47% | 12.23M | |
+5.11% | 9.33B | |
+7.59% | 8.1B | |
-9.74% | 3.17B | |
-10.65% | 2.28B | |
0.00% | 2.15B | |
-15.14% | 710M | |
+0.15% | 690M | |
-0.67% | 676M | |
+0.33% | 598M |
- Stock Market
- Equities
- M-STOR Stock
- Financials MFC-Strategic Storage Fund