Stock WHABT WHA BUSINESS COMPLEX FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials WHA Business Complex Freehold and Leasehold Real Estate Investment Trust

Equities

WHABT

TH6900010005

Commercial REITs

End-of-day quote Thailand S.E.
Other stock markets
 18:00:00 2024-07-07 EDT 		5-day change 1st Jan Change
7.35 THB +1.38% Intraday chart for WHA Business Complex Freehold and Leasehold Real Estate Investment Trust +2.80% -12.50%
05-21 WHA Business Complex Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Full Year Ended March 31, 2024 CI
05-21 Wha Business Complex Freehold and Leasehold Real Estate Investment Trust Approves Dividend for the Period from 1 January 2024 to 31 March 2024, Payable on 19 June 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 2,020 1,697 1,727 1,858 1,808 1,606
Enterprise Value (EV) 1 2,507 2,095 2,091 2,209 2,145 1,931
P/E ratio 11.4 x 10.2 x 10.4 x 10.4 x 9.85 x 9.82 x
Yield 5.45% 7.08% 7.54% 7.22% 7.54% 8.57%
Capitalization / Revenue 8.37 x 7.03 x 8.13 x 8.5 x 7.89 x 6.85 x
EV / Revenue 10.4 x 8.68 x 9.85 x 10.1 x 9.36 x 8.24 x
EV / EBITDA - - - - - -
EV / FCF 26.4 x 25.7 x 24.8 x 23.3 x 22.3 x 18.2 x
FCF Yield 3.79% 3.89% 4.04% 4.29% 4.48% 5.51%
Price to Book 0.95 x 0.79 x 0.79 x 0.83 x 0.79 x 0.7 x
Nbr of stocks (in thousands) 202,000 202,000 202,000 202,000 202,000 202,000
Reference price 2 10.00 8.400 8.550 9.200 8.950 7.950
Announcement Date 5/28/19 5/25/20 5/20/21 5/24/22 5/24/23 5/21/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 241.2 241.3 212.3 218.7 229.1 234.4
EBITDA - - - - - -
EBIT 1 143 151.2 152.7 158.3 161.4 164.5
Operating Margin 59.27% 62.66% 71.92% 72.4% 70.46% 70.17%
Earnings before Tax (EBT) 1 177.2 166.1 166.4 178.9 183.6 163.6
Net income 1 177.2 166.1 166.4 178.9 183.6 163.6
Net margin 73.48% 68.84% 78.34% 81.83% 80.13% 69.78%
EPS 2 0.8774 0.8224 0.8235 0.8858 0.9087 0.8097
Free Cash Flow 1 95.13 81.54 84.5 94.75 96.02 106.3
FCF margin 39.44% 33.79% 39.79% 43.33% 41.92% 45.36%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) 53.68% 49.09% 50.79% 52.95% 52.31% 65%
Dividend per Share 2 0.5445 0.5945 0.6445 0.6645 0.6745 0.6815
Announcement Date 5/28/19 5/25/20 5/20/21 5/24/22 5/24/23 5/21/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 487 398 364 350 337 325
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 95.1 81.5 84.5 94.8 96 106
ROE (net income / shareholders' equity) 8.46% 7.78% 7.67% 8.11% 8.15% 7.14%
ROA (Net income/ Total Assets) 3.36% 3.48% 3.48% 3.58% 3.59% 3.61%
Assets 1 5,272 4,776 4,781 5,004 5,115 4,532
Book Value Per Share 2 10.50 10.70 10.80 11.00 11.30 11.40
Cash Flow per Share 2 0.0500 0.4900 0.6600 0.7300 0.8100 0.8800
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 5/28/19 5/25/20 5/20/21 5/24/22 5/24/23 5/21/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office REITs

1st Jan change Capi.
WHA BUSINESS COMPLEX FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST Stock WHA Business Complex Freehold and Leasehold Real Estate Investment Trust
-12.50% 40.15M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-14.14% 9.47B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-8.84% 5.91B
DEXUS Stock DEXUS
-16.41% 4.62B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-12.84% 4.48B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+9.34% 4.05B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-5.04% 3.91B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-20.56% 3.67B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+22.49% 3.56B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.95% 3.28B
Office REITs
  1. Stock Market
  2. Equities
  3. WHABT Stock
  4. Financials WHA Business Complex Freehold and Leasehold Real Estate Investment Trust