Stock QH QUALITY HOUSES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Quality Houses

Equities

QH

TH0256A10Z04

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
2.04 THB +0.99% Intraday chart for Quality Houses +0.99% -8.93%
May. 08 Quality Houses Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 19 Quality Houses Public Company Limited Approves Dividend for the Second-Half of the Year 2023, Payable on May 16, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,429 24,857 24,215 24,643 24,000 21,857 - -
Enterprise Value (EV) 1 45,805 40,322 24,215 24,643 34,384 32,357 32,265 36,720
P/E ratio 9.48 x 11.6 x 14.1 x 10.5 x 9.74 x 9.03 x 8.54 x 8.05 x
Yield 9.49% 5.17% 4.42% - 6.7% 7.22% 7.75% 7.97%
Capitalization / Revenue 2.57 x 2.72 x 2.98 x 2.67 x 2.68 x 2.33 x 2.21 x 2.12 x
EV / Revenue 4.29 x 4.41 x 2.98 x 2.67 x 3.83 x 3.46 x 3.26 x 3.56 x
EV / EBITDA 29.1 x 32.9 x 30.6 x 18.7 x 31.7 x 26.4 x 23.5 x 28.7 x
EV / FCF 22.1 x 7.9 x - - 30.7 x -15.8 x -16 x -29.4 x
FCF Yield 4.52% 12.7% - - 3.25% -6.31% -6.26% -3.4%
Price to Book 1.02 x 0.94 x 0.9 x 0.89 x 0.85 x 0.74 x 0.71 x 0.69 x
Nbr of stocks (in thousands) 10,714,382 10,714,382 10,714,382 10,714,382 10,714,382 10,714,382 - -
Reference price 2 2.560 2.320 2.260 2.300 2.240 2.040 2.040 2.040
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,680 9,138 8,120 9,226 8,968 9,361 9,901 10,320
EBITDA 1 1,572 1,224 790.2 1,318 1,085 1,227 1,375 1,281
EBIT 1 1,341 1,030 602 1,134 934.8 735.5 828.2 900.6
Operating Margin 12.56% 11.27% 7.41% 12.29% 10.42% 7.86% 8.36% 8.73%
Earnings before Tax (EBT) 1 3,538 2,407 1,890 2,684 2,723 2,530 2,826 3,105
Net income 1 2,854 2,123 1,670 2,396 2,503 2,431 2,638 2,844
Net margin 26.72% 23.24% 20.56% 25.96% 27.91% 25.97% 26.64% 27.55%
EPS 2 0.2700 0.2000 0.1600 0.2200 0.2300 0.2260 0.2388 0.2533
Free Cash Flow 1 2,071 5,102 - - 1,119 -2,042 -2,020 -1,250
FCF margin 19.39% 55.83% - - 12.47% -21.81% -20.4% -12.11%
FCF Conversion (EBITDA) 131.7% 416.84% - - 103.16% - - -
FCF Conversion (Net income) 72.57% 240.27% - - 44.7% - - -
Dividend per Share 2 0.2430 0.1200 0.1000 - 0.1500 0.1473 0.1582 0.1626
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1
Net sales 1 - 4,225 4,138 2,394 2,091 2,195 4,285 2,417 2,524 1,903 2,424 4,327 2,349 2,292 - 1,735
EBITDA 1 - 610.7 486 319.9 366.3 - - 408.9 369.4 223.7 388.1 655.9 345.4 214 - 196.1
EBIT 1 - 415.2 296.2 272.4 268.9 - - 317.6 324.7 636.1 302.7 486.5 267.5 180.8 - 131.9
Operating Margin - 9.83% 7.16% 11.38% 12.86% - - 13.14% 12.87% 33.42% 12.49% 11.24% 11.39% 7.89% - 7.6%
Earnings before Tax (EBT) 1 - - - 574.6 649 588.6 - 720.3 - 637.6 317.9 503.2 703.6 - - 523.1
Net income 1 - 968.6 912.8 493.9 584.8 515.2 1,100 640.1 655.4 592.4 669.4 1,262 633.7 607.1 - 490.1
Net margin - 22.92% 22.06% 20.63% 27.97% 23.47% 25.67% 26.48% 25.97% 31.12% 27.62% 29.16% 26.98% 26.48% - 28.25%
EPS - 0.0900 - - 0.0500 - - 0.0600 - - - - 0.0600 0.0500 - -
Dividend per Share 0.1730 - - - - - 0.0400 - - - - - - - 0.1000 -
Announcement Date 2/26/20 8/10/20 8/9/21 2/23/22 5/9/22 8/9/22 8/9/22 11/8/22 2/24/23 5/9/23 8/8/23 8/8/23 11/7/23 2/27/24 2/27/24 5/8/24
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 18,377 15,465 - - 10,383 10,500 10,408 14,863
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 11.69 x 12.64 x - - 9.574 x 8.554 x 7.568 x 11.6 x
Free Cash Flow 1 2,071 5,102 - - 1,119 -2,042 -2,020 -1,250
ROE (net income / shareholders' equity) 10.7% 7.95% - 8.74% 8.91% 8.49% 8.93% 9.17%
ROA (Net income/ Total Assets) 5.43% 4.31% - 5.33% 5.75% 5.68% 5.97% 5.85%
Assets 1 52,533 49,290 - 44,931 43,534 42,819 44,188 48,650
Book Value Per Share 2 2.510 2.480 2.520 2.600 2.650 2.770 2.880 2.960
Cash Flow per Share 2 0.2000 0.4800 - 0.2500 0.1100 -0.0400 -0.0500 -
Capex 1 78 77.8 - 115 17.4 113 133 -
Capex / Sales 0.73% 0.85% - 1.24% 0.19% 1.21% 1.34% -
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Quality Houses

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
2.04 THB
Average target price
2.264 THB
Spread / Average Target
+11.00%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
QUALITY HOUSES Stock Quality Houses
-8.93% 594M
VONOVIA SE Stock Vonovia SE
+0.91% 25.44B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.13% 12.51B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.67% 11.03B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.23% 7.71B
VINHOMES Stock Vinhomes
-10.07% 6.65B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+2.42% 6.53B
VINGROUP Stock Vingroup
-2.35% 6.37B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+1.44% 3.82B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+42.97% 3.56B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. QH Stock
  4. Financials Quality Houses