Stock RML RAIMON LAND
Add to a list
To use this feature you must be a member
Log inSign up

Financials Raimon Land

Equities

RML

TH0364010Y01

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
0.51 THB -3.77% Intraday chart for Raimon Land -1.92% +21.43%
Apr. 26 Raimon Land Public Company Limited Announces Resignation of Tan Swee Beng Kelvin as Independent Director and Audit Committee Member CI
Mar. 28 Raimon Land Public Company Limited Announces CEO Changes, Effective April 1, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,631 4,256 2,670 4,006 3,171 1,752
Enterprise Value (EV) 1 10,072 9,506 5,635 6,440 6,599 5,106
P/E ratio 555 x 53.7 x -3.72 x -8.85 x -10.2 x -2.1 x
Yield 1.35% - - - - -
Capitalization / Revenue 1.5 x 1.3 x 0.84 x 1.67 x 9.64 x 8.53 x
EV / Revenue 3.26 x 2.89 x 1.78 x 2.68 x 20.1 x 24.9 x
EV / EBITDA 159 x 62.3 x -33.8 x -40.3 x -73.5 x -11.9 x
EV / FCF -61.9 x 26.8 x 2.81 x 6.15 x -29.4 x -2.7 x
FCF Yield -1.62% 3.74% 35.5% 16.3% -3.4% -37.1%
Price to Book 0.81 x 0.74 x 0.53 x 0.88 x 0.74 x 0.51 x
Nbr of stocks (in thousands) 4,172,484 4,172,484 4,172,484 4,172,484 4,172,484 4,172,484
Reference price 2 1.110 1.020 0.6400 0.9600 0.7600 0.4200
Announcement Date 2/27/19 2/27/20 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 3,091 3,285 3,162 2,405 329 205.4
EBITDA 1 63.28 152.5 -166.5 -159.6 -89.8 -427.8
EBIT 1 -4.727 91.16 -214.9 -198.2 -120.8 -459.8
Operating Margin -0.15% 2.77% -6.8% -8.24% -36.7% -223.81%
Earnings before Tax (EBT) 1 53.18 180 -679.1 -379.7 -301.6 -829.4
Net income 1 8.601 79.31 -718.3 -452.7 -312 -835.3
Net margin 0.28% 2.41% -22.72% -18.82% -94.83% -406.57%
EPS 2 0.002000 0.0190 -0.1722 -0.1085 -0.0748 -0.2002
Free Cash Flow 1 -162.7 355.2 2,002 1,047 -224.2 -1,894
FCF margin -5.27% 10.81% 63.32% 43.51% -68.14% -921.75%
FCF Conversion (EBITDA) - 232.85% - - - -
FCF Conversion (Net income) - 447.89% - - - -
Dividend per Share 2 0.0150 - - - - -
Announcement Date 2/27/19 2/27/20 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 5,441 5,250 2,964 2,434 3,427 3,354
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 85.97 x 34.42 x -17.8 x -15.25 x -38.17 x -7.84 x
Free Cash Flow 1 -163 355 2,002 1,047 -224 -1,894
ROE (net income / shareholders' equity) -0.11% 1.04% -13.5% -9.43% -7.1% -21.6%
ROA (Net income/ Total Assets) -0.02% 0.42% -1.21% -1.32% -0.85% -3.64%
Assets 1 -36,138 18,991 59,566 34,389 36,605 22,970
Book Value Per Share 2 1.370 1.370 1.200 1.100 1.020 0.8200
Cash Flow per Share 2 0.2100 0.1700 0.0500 0.3000 0.0300 0.0100
Capex 1 0.22 42.5 106 76.1 51.1 41.5
Capex / Sales 0.01% 1.29% 3.36% 3.16% 15.53% 20.22%
Announcement Date 2/27/19 2/27/20 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

Sector Other Real Estate Development & Operations

1st Jan change Capi.
RAIMON LAND Stock Raimon Land
+21.43% 57.46M
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. RML Stock
  4. Financials Raimon Land