Stock FPT FRASERS PROPERTY (THAILAND)
Add to a list
To use this feature you must be a member
Log inSign up

Financials Frasers Property (Thailand)

Equities

FPT

TH0675010Y00

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
15 THB +1.35% Intraday chart for Frasers Property (Thailand) 0.00% -1.32%
Feb. 01 Frasers Property Public Company Limited Reports Earnings Results for the First Quarter Ended December 31, 2023 CI
Jan. 15 Frasers Property Public Company Limited Approves Dividend for the Year Ended 30 September 2023, Payable on 13 February 2024 CI

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 36,503 24,352 26,904 35,253 35,717 34,789 -
Enterprise Value (EV) 1 82,036 69,117 71,044 81,620 35,717 47,118 46,918
P/E ratio 18.9 x 7.84 x 17.1 x 14.3 x 19.3 x 19 x 18.5 x
Yield 2.54% 5.71% 2.93% 2.83% - 5% 5.13%
Capitalization / Revenue 1.69 x 1.32 x 1.86 x 2.37 x - 8.85 x 8.68 x
EV / Revenue 3.81 x 3.76 x 4.9 x 5.5 x - 12 x 11.7 x
EV / EBITDA 13 x 12.6 x 18.2 x 16.5 x - 15.4 x 15.1 x
EV / FCF - 101,921,113 x 132,521,804 x -158,154,351 x - - -
FCF Yield - 0% 0% -0% - - -
Price to Book 1.24 x 0.68 x - 0.98 x - 1.36 x 1.36 x
Nbr of stocks (in thousands) 2,016,763 2,319,277 2,319,277 2,319,277 2,319,277 2,319,277 -
Reference price 2 18.10 10.50 11.60 15.20 15.40 15.00 15.00
Announcement Date 11/14/19 11/9/20 11/9/21 11/8/22 11/9/23 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025
Net sales 1 21,545 18,379 14,498 14,853 - 3,933 4,007
EBITDA 1 6,306 5,476 3,912 4,934 - 3,067 3,107
EBIT 1 5,269 4,791 2,867 3,882 - 3,025 3,064
Operating Margin 24.46% 26.07% 19.78% 26.13% - 76.91% 76.47%
Earnings before Tax (EBT) 4,184 3,472 1,855 3,001 - - -
Net income 1 1,791 2,791 1,586 2,464 1,852 2,599 2,667
Net margin 8.31% 15.19% 10.94% 16.59% - 66.08% 66.56%
EPS 2 0.9600 1.340 0.6800 1.060 0.8000 0.7900 0.8100
Free Cash Flow - 678.1 536.1 -516.1 - - -
FCF margin - 3.69% 3.7% -3.47% - - -
FCF Conversion (EBITDA) - 12.38% 13.7% - - - -
FCF Conversion (Net income) - 24.29% 33.8% - - - -
Dividend per Share 2 0.4600 0.6000 0.3400 0.4300 - 0.7500 0.7700
Announcement Date 11/14/19 11/9/20 11/9/21 11/8/22 11/9/23 - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 45,533 44,764 44,141 46,367 - 12,329 12,129
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 7.221 x 8.174 x 11.28 x 9.397 x - 4.02 x 3.904 x
Free Cash Flow - 678 536 -516 - - -
ROE (net income / shareholders' equity) 5.47% 9.39% - 6.99% - 7.4% 7.4%
ROA (Net income/ Total Assets) 2.05% 3.01% 1.71% 2.57% - 5.2% 5.3%
Assets 1 87,520 92,779 92,911 95,802 - 49,981 50,321
Book Value Per Share 2 14.50 15.50 - 15.60 - 11.00 11.00
Cash Flow per Share 2 -2.120 0.9700 1.810 1.940 - 0.7900 0.8100
Capex 2,148 1,355 3,665 5,022 - - -
Capex / Sales 9.97% 7.37% 25.28% 33.81% - - -
Announcement Date 11/14/19 11/9/20 11/9/21 11/8/22 11/9/23 - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
15 THB
Average target price
11.8 THB
Spread / Average Target
-21.33%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
FRASERS PROPERTY (THAILAND) Stock Frasers Property (Thailand)
-1.32% 939M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. FPT Stock
  4. Financials Frasers Property (Thailand)