Stock NCH N.C. HOUSING
Add to a list
To use this feature you must be a member
Log inSign up

Financials N.C. Housing

Equities

NCH

TH0769010Z00

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
0.97 THB -.--% Intraday chart for N.C. Housing -.--% -3.96%
Apr. 25 N.C. Housing Public Company Limited Approves Profit Distribution for the Year 2023, Payable on May 20, 2024 CI
Feb. 23 N.C. Housing 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 1,083 1,034 1,034 2,117 1,918 1,258
Enterprise Value (EV) 1 2,349 2,154 1,594 2,815 3,010 2,972
P/E ratio 11.3 x 47.5 x 8.97 x 8.4 x 5.49 x 7.76 x
Yield 3.45% - 4.82% 4.71% 7.14% 4.95%
Capitalization / Revenue 0.61 x 0.82 x 0.58 x 0.83 x 0.72 x 0.53 x
EV / Revenue 1.32 x 1.72 x 0.89 x 1.11 x 1.14 x 1.26 x
EV / EBITDA 12.1 x 24.1 x 8.44 x 7.77 x 6.23 x 11.3 x
EV / FCF 4.33 x 13.2 x 2.66 x -5.59 x -13.7 x -5.17 x
FCF Yield 23.1% 7.58% 37.5% -17.9% -7.29% -19.3%
Price to Book 0.42 x 0.4 x 0.38 x 0.73 x 0.61 x 0.4 x
Nbr of stocks (in thousands) 1,245,284 1,245,284 1,245,284 1,245,284 1,245,284 1,245,284
Reference price 2 0.8700 0.8300 0.8300 1.700 1.540 1.010
Announcement Date 2/27/19 2/28/20 2/24/21 2/23/22 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 1,782 1,253 1,793 2,540 2,648 2,366
EBITDA 1 194.2 89.34 188.8 362.4 483.5 263.8
EBIT 1 171.6 69.06 169.8 338.3 456.1 232.3
Operating Margin 9.63% 5.51% 9.47% 13.32% 17.23% 9.82%
Earnings before Tax (EBT) 1 114.1 28.03 141.4 322.8 441.7 196.2
Net income 1 96.3 21.77 115.3 251.9 349.4 162.1
Net margin 5.4% 1.74% 6.43% 9.92% 13.19% 6.85%
EPS 2 0.0773 0.0175 0.0926 0.2023 0.2806 0.1302
Free Cash Flow 1 542.7 163.2 598.1 -503.2 -219.4 -574.5
FCF margin 30.45% 13.02% 33.35% -19.81% -8.29% -24.28%
FCF Conversion (EBITDA) 279.49% 182.65% 316.8% - - -
FCF Conversion (Net income) 563.56% 749.46% 518.82% - - -
Dividend per Share 2 0.0300 - 0.0400 0.0800 0.1100 0.0500
Announcement Date 2/27/19 2/28/20 2/24/21 2/23/22 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 1,265 1,120 560 698 1,093 1,714
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.515 x 12.54 x 2.967 x 1.925 x 2.26 x 6.497 x
Free Cash Flow 1 543 163 598 -503 -219 -575
ROE (net income / shareholders' equity) 3.8% 0.82% 4.21% 8.64% 11.3% 4.86%
ROA (Net income/ Total Assets) 2.38% 1.03% 2.66% 5.15% 6.04% 2.71%
Assets 1 4,047 2,107 4,334 4,889 5,785 5,974
Book Value Per Share 2 2.080 2.060 2.160 2.320 2.520 2.540
Cash Flow per Share 2 0.0200 0.0200 0.0500 0.0800 0.0800 0.0700
Capex 1 4.38 11.7 19.5 19.3 55.8 47.2
Capex / Sales 0.25% 0.93% 1.09% 0.76% 2.11% 1.99%
Announcement Date 2/27/19 2/28/20 2/24/21 2/23/22 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 Residential Real Estate Development

1st Jan change Capi.
N.C. HOUSING Stock N.C. Housing
-3.96% 32.58M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.18B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.58% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.06% 7.52B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+2.87% 6.33B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.37% 3.59B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.29% 3.56B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.20% 3.33B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. NCH Stock
  4. Financials N.C. Housing