Stock SA SIAMESE ASSET
Add to a list
To use this feature you must be a member
Log inSign up

Financials Siamese Asset

Equities

SA

THA083010001

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
7.15 THB -0.69% Intraday chart for Siamese Asset +1.42% +0.70%
Feb. 28 Siamese Asset Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 27 Siamese Asset Public Company Limited Proposes Cash Dividend for the Year 2023, Payable on May 24, 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 6,169 14,702 9,841 8,468
Enterprise Value (EV) 1 11,937 21,711 18,692 20,242
P/E ratio 9.87 x 95.5 x 69.2 x 54.6 x
Yield 3.51% 0.4% 0.6% 0.7%
Capitalization / Revenue 1.8 x 6.72 x 4.84 x 5.98 x
EV / Revenue 3.49 x 9.92 x 9.2 x 14.3 x
EV / EBITDA 15.1 x 75.9 x 114 x 406 x
EV / FCF 21.2 x -17.9 x -8.3 x -8.01 x
FCF Yield 4.71% -5.6% -12% -12.5%
Price to Book 1.69 x 4 x 2.36 x 1.61 x
Nbr of stocks (in thousands) 1,185,650 1,185,646 1,185,646 1,192,701
Reference price 2 5.203 12.40 8.300 7.100
Announcement Date 2/24/21 2/28/22 2/24/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,035 3,470 3,418 2,188 2,032 1,415
EBITDA 1 191.3 846.1 792.2 286.1 163.7 49.84
EBIT 1 173.6 787 722.6 203.9 67 -42.8
Operating Margin 8.53% 22.68% 21.14% 9.32% 3.3% -3.02%
Earnings before Tax (EBT) 1 219.4 783.7 818.9 207.7 290.2 285.9
Net income 1 181.8 502.6 542.6 146.8 155.9 193.1
Net margin 8.94% 14.49% 15.87% 6.71% 7.67% 13.64%
EPS 2 0.1853 0.4923 0.5270 0.1299 0.1200 0.1300
Free Cash Flow 1 -3,087 523.2 562.1 -1,216 -2,252 -2,528
FCF margin -151.7% 15.08% 16.44% -55.56% -110.82% -178.65%
FCF Conversion (EBITDA) - 61.84% 70.95% - - -
FCF Conversion (Net income) - 104.09% 103.58% - - -
Dividend per Share - - 0.1828 0.0490 0.0500 0.0500
Announcement Date 5/28/19 12/24/20 2/24/21 2/28/22 2/24/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 6,718 6,423 5,768 7,009 8,851 11,774
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 35.12 x 7.592 x 7.281 x 24.5 x 54.07 x 236.2 x
Free Cash Flow 1 -3,087 523 562 -1,216 -2,252 -2,528
ROE (net income / shareholders' equity) 10.9% 28.8% 19.9% 3.43% 5% 4.42%
ROA (Net income/ Total Assets) 1.06% 3.86% 3.48% 0.94% 0.27% -0.14%
Assets 1 17,213 13,017 15,600 15,646 57,502 -138,491
Book Value Per Share 2 1.740 2.270 3.080 3.100 3.520 4.410
Cash Flow per Share 2 0.2600 0.3600 0.2800 0.3600 0.5300 0.4300
Capex 1 821 162 268 337 303 462
Capex / Sales 40.37% 4.68% 7.83% 15.41% 14.89% 32.64%
Announcement Date 5/28/19 12/24/20 2/24/21 2/28/22 2/24/23 2/28/24
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.
SIAMESE ASSET Stock Siamese Asset
+0.70% 231M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+37.77% 28.71B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.95B
DLF LIMITED Stock DLF Limited
+22.78% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 25.94B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+46.99% 23.39B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-2.65% 19.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.59% 16.53B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-10.00% 14.61B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. SA Stock
  4. Financials Siamese Asset