Stock MK M.K. REAL ESTATE DEVELOPMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials M.K. Real Estate Development

Equities

MK

TH0182A10Z03

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
2 THB -0.99% Intraday chart for M.K. Real Estate Development -0.99% -6.54%
Apr. 25 M.K. Real Estate Development Public Company Limited Approves Omission of Dividend Payment for the Company's 2023 Operating Results CI
Mar. 15 M.K. Real Estate Development Public Company Limited Proposes Omission of Dividend for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,690 3,361 3,405 3,317 3,034 2,335
Enterprise Value (EV) 1 11,410 11,289 12,669 13,673 14,946 12,382
P/E ratio 12.1 x 18.9 x -996 x -17.9 x -84.7 x -3.48 x
Yield 0.3% 3.57% - - 3.96% -
Capitalization / Revenue 0.8 x 0.74 x 1.07 x 1.06 x 1.22 x 0.97 x
EV / Revenue 2.46 x 2.5 x 3.99 x 4.39 x 6 x 5.15 x
EV / EBITDA 14.2 x 16 x 37.5 x 101 x 49.8 x 72.7 x
EV / FCF -1,291 x 90.1 x -22.8 x 11 x -7.5 x 4.67 x
FCF Yield -0.08% 1.11% -4.39% 9.07% -13.3% 21.4%
Price to Book 0.56 x 0.49 x 0.51 x 0.51 x 0.47 x 0.41 x
Nbr of stocks (in thousands) 1,091,211 1,091,205 1,091,205 1,091,205 1,091,205 1,091,205
Reference price 2 3.382 3.080 3.120 3.040 2.780 2.140
Announcement Date 2/22/19 2/28/20 2/24/21 2/28/22 2/28/23 2/29/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,641 4,512 3,172 3,116 2,492 2,402
EBITDA 1 806.1 704.7 338.2 135.8 300.3 170.3
EBIT 1 632.1 496.6 88.39 -154 31.39 -194
Operating Margin 13.62% 11.01% 2.79% -4.94% 1.26% -8.07%
Earnings before Tax (EBT) 1 384 235 -9.839 -273.1 -491.8 -558.3
Net income 1 305.9 177.4 -3.421 -185.3 -35.83 -671.9
Net margin 6.59% 3.93% -0.11% -5.95% -1.44% -27.97%
EPS 2 0.2804 0.1626 -0.003134 -0.1698 -0.0328 -0.6158
Free Cash Flow 1 -8.837 125.2 -555.9 1,241 -1,993 2,649
FCF margin -0.19% 2.78% -17.52% 39.82% -80% 110.27%
FCF Conversion (EBITDA) - 17.77% - 913.65% - 1,555.16%
FCF Conversion (Net income) - 70.58% - - - -
Dividend per Share 2 0.0101 0.1100 - - 0.1100 -
Announcement Date 2/22/19 2/28/20 2/24/21 2/28/22 2/28/23 2/29/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 7,720 7,928 9,265 10,356 11,913 10,046
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.576 x 11.25 x 27.39 x 76.27 x 39.68 x 58.98 x
Free Cash Flow 1 -8.84 125 -556 1,241 -1,993 2,649
ROE (net income / shareholders' equity) 4.56% 2.64% -0.05% -2.83% -7.93% -11.2%
ROA (Net income/ Total Assets) 2.64% 1.91% 0.32% -0.52% 0.1% -0.62%
Assets 1 11,581 9,271 -1,074 35,657 -35,550 108,712
Book Value Per Share 2 6.090 6.230 6.090 5.930 5.890 5.170
Cash Flow per Share 2 0.0800 0.1000 0.1500 0.1600 0.3800 0.2100
Capex 1 2,776 505 733 230 833 314
Capex / Sales 59.82% 11.18% 23.11% 7.4% 33.43% 13.08%
Announcement Date 2/22/19 2/28/20 2/24/21 2/28/22 2/28/23 2/29/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
M.K. REAL ESTATE DEVELOPMENT Stock M.K. Real Estate Development
-6.54% 59.26M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.66B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.69B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.57B
DLF LIMITED Stock DLF Limited
+20.90% 26.07B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 24.02B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.83B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 18.77B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.76B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.28B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MK Stock
  4. Financials M.K. Real Estate Development