Stock B-WORK BUALUANG OFFICE LEASEHOLD REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bualuang Office Leasehold Real Estate Investment Trust

Equities

B-WORK

TH8427010005

Commercial REITs

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.2 THB -0.94% Intraday chart for Bualuang Office Leasehold Real Estate Investment Trust 0.00% -6.67%
Feb. 23 Bualuang Office Leasehold Real Estate Investment Trust Announces Dividend, Payable on March 22, 2024 CI
Feb. 23 Bualuang Office Leasehold Real Estate Investment Trust Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,946 4,462 4,131 3,909 3,651 1,660
Enterprise Value (EV) 1 4,731 5,296 4,843 4,576 4,192 2,181
P/E ratio 18.6 x 16.4 x 9.52 x 10.6 x 8.76 x -11.2 x
Yield 4.93% 6.25% 6.88% 7.38% 7.16% 17.1%
Capitalization / Revenue 7.15 x 7.7 x 7.18 x 6.74 x 6.03 x 2.69 x
EV / Revenue 8.57 x 9.14 x 8.41 x 7.89 x 6.93 x 3.53 x
EV / EBITDA - - - - - -
EV / FCF - 53,802,290 x 14,450,878 x 23,933,628 x 19,051,057 x 19,634,996 x
FCF Yield - 0% 0% 0% 0% 0%
Price to Book 1.07 x 1.21 x 1.07 x 1 x 0.9 x 0.45 x
Nbr of stocks (in thousands) 368,800 368,800 368,800 368,800 368,800 368,800
Reference price 2 10.70 12.10 11.20 10.60 9.900 4.500
Announcement Date 2/25/19 2/27/20 2/24/21 2/25/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 552.2 579.5 575.6 579.8 605.3 618
EBITDA - - - - - -
EBIT 1 336.6 354.2 353.1 363.3 371.8 381.8
Operating Margin 60.96% 61.12% 61.34% 62.65% 61.43% 61.78%
Earnings before Tax (EBT) 1 212.4 271.4 434 367.8 416.8 -148.5
Net income 1 212.4 271.4 434 367.8 416.8 -148.5
Net margin 38.46% 46.83% 75.4% 63.44% 68.86% -24.03%
EPS 2 0.5758 0.7358 1.177 0.9974 1.130 -0.4026
Free Cash Flow - 98.44 335.1 191.2 220 111.1
FCF margin - 16.99% 58.22% 32.98% 36.35% 17.97%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - 36.27% 77.22% 51.98% 52.79% -
Dividend per Share 2 0.5273 0.7558 0.7709 0.7825 0.7084 0.7696
Announcement Date 2/25/19 2/27/20 2/24/21 2/25/22 2/24/23 2/23/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 785 834 712 667 541 521
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 98.4 335 191 220 111
ROE (net income / shareholders' equity) - 7.33% 11.5% 9.46% 10.4% -3.83%
ROA (Net income/ Total Assets) - 4.55% 4.47% 4.51% 4.54% 4.83%
Assets 1 - 5,969 9,699 8,148 9,190 -3,074
Book Value Per Share 2 10.00 10.00 10.40 10.70 11.10 9.940
Cash Flow per Share 2 0.3700 0.2300 0.5600 0.4700 0.3300 0.3100
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 2/25/19 2/27/20 2/24/21 2/25/22 2/24/23 2/23/24
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.
BUALUANG OFFICE LEASEHOLD REAL ESTATE INVESTMENT TRUST Stock Bualuang Office Leasehold Real Estate Investment Trust
-6.67% 41.83M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
Office REITs
  1. Stock Market
  2. Equities
  3. B-WORK Stock
  4. Financials Bualuang Office Leasehold Real Estate Investment Trust