Stock A5 ASSET FIVE GROUP
Add to a list
To use this feature you must be a member
Log inSign up

Financials Asset Five Group

Equities

A5

TH0746010Z08

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.28 THB +1.23% Intraday chart for Asset Five Group +1.86% -1.20%
Apr. 26 Asset Five Group Public Company Limited Approves Dividend for the Fiscal Year 2023, Payable on May 20, 2024 CI
Feb. 28 Asset Five Group Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 15,722 1,684 1,814 1,814 4,765 4,015
Enterprise Value (EV) 1 16,673 2,604 2,429 1,854 5,770 4,755
P/E ratio -1.78 x 38.5 x 30.9 x 13.9 x 48.7 x 7.93 x
Yield - - - 0.67% - 1.51%
Capitalization / Revenue 79 x 3.3 x 2.19 x 2.15 x 7.2 x 2.69 x
EV / Revenue 83.8 x 5.1 x 2.94 x 2.19 x 8.71 x 3.18 x
EV / EBITDA -1,928 x 38.7 x 24.3 x 10 x 55.2 x 9.78 x
EV / FCF -90.1 x -6.98 x 5.63 x 3.2 x -6.13 x -118 x
FCF Yield -1.11% -14.3% 17.7% 31.2% -16.3% -0.84%
Price to Book 32.7 x 3.16 x 2.68 x 2.24 x 5.32 x 2.86 x
Nbr of stocks (in thousands) 1,123,000 1,123,000 1,209,385 1,209,385 1,209,385 1,209,385
Reference price 2 14.00 1.500 1.500 1.500 3.940 3.320
Announcement Date 3/8/19 3/2/20 3/1/21 2/25/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 198.9 510.6 826.9 844.8 662.2 1,494
EBITDA 1 -8.646 67.23 99.91 184.7 104.5 486.2
EBIT 1 -10.48 65.04 97.19 182.5 102.6 484.4
Operating Margin -5.27% 12.74% 11.75% 21.6% 15.49% 32.43%
Earnings before Tax (EBT) 1 -296.2 57.66 73.54 173.8 92.59 605.7
Net income 1 -281.2 43.73 57.24 130.7 97.79 506.4
Net margin -141.38% 8.57% 6.92% 15.47% 14.77% 33.9%
EPS 2 -7.860 0.0389 0.0486 0.1081 0.0809 0.4188
Free Cash Flow 1 -185.1 -373.3 431.2 578.6 -941.5 -40.15
FCF margin -93.04% -73.11% 52.15% 68.49% -142.18% -2.69%
FCF Conversion (EBITDA) - - 431.59% 313.2% - -
FCF Conversion (Net income) - - 753.31% 442.71% - -
Dividend per Share - - - 0.0100 - 0.0500
Announcement Date 3/8/19 3/2/20 3/1/21 2/25/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 951 919 615 39.5 1,005 740
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -110 x 13.67 x 6.158 x 0.2137 x 9.615 x 1.522 x
Free Cash Flow 1 -185 -373 431 579 -941 -40.1
ROE (net income / shareholders' equity) -105% 8.67% 9.57% 17.9% 11.8% 44.1%
ROA (Net income/ Total Assets) -0.42% 2.4% 3.36% 7.66% 3.56% 10.2%
Assets 1 66,577 1,825 1,706 1,707 2,745 4,949
Book Value Per Share 2 0.4300 0.4800 0.5600 0.6700 0.7400 1.160
Cash Flow per Share 2 0.0800 0.0200 0.1600 0.1000 0.2400 0.5500
Capex 1 4.31 1.51 2.18 0.93 2.47 4.16
Capex / Sales 2.17% 0.3% 0.26% 0.11% 0.37% 0.28%
Announcement Date 3/8/19 3/2/20 3/1/21 2/25/22 2/28/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
ASSET FIVE GROUP Stock Asset Five Group
-1.20% 107M
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. A5 Stock
  4. Financials Asset Five Group