Stock ANAN ANANDA DEVELOPMENT
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ananda Development

Equities

ANAN

TH4101010007

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
0.79 THB 0.00% Intraday chart for Ananda Development 0.00% +2.60%
02-29 Ananda Development Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Ananda Development Public Company Limited entered into the share purchase to acquire remaining 26% stake in AMF Asia Samyan Co., Ltd. from Mitsui Fudosan Asia Co., Ltd. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,732 6,333 6,791 6,041 3,208 3,291 - -
Enterprise Value (EV) 1 28,332 25,215 22,853 21,856 3,208 3,291 3,291 3,291
P/E ratio 12.4 x -10 x -6.27 x -9.06 x -2.76 x -7.18 x -10.5 x 26.3 x
Yield 4.48% - - - - - - -
Capitalization / Revenue 1.03 x 1.3 x 1.8 x 1.97 x 0.96 x 0.45 x 0.58 x 0.31 x
EV / Revenue 1.03 x 1.3 x 1.8 x 1.97 x 0.96 x 0.45 x 0.58 x 0.31 x
EV / EBITDA -31 x 36.3 x -206 x -7.98 x -2.91 x -4.8 x -5.9 x 12.9 x
EV / FCF -0.96 x -1.08 x - 1.94 x - 1.01 x -2.29 x -
FCF Yield -104% -92.7% - 51.6% - 99.2% -43.8% -
Price to Book 0.53 x 0.37 x 0.42 x 0.41 x - 0.31 x 0.31 x 0.31 x
Nbr of stocks (in thousands) 3,333,000 3,333,000 4,166,250 4,166,250 4,166,255 4,166,255 - -
Reference price 2 2.620 1.900 1.630 1.450 0.7700 0.7900 0.7900 0.7900
Announcement Date 27/02/20 23/02/21 24/02/22 23/02/23 29/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,483 4,860 3,771 3,065 3,355 7,374 5,654 10,659
EBITDA 1 -281.7 174.3 -32.95 -756.8 -1,102 -685 -557.5 255
EBIT 1 -437.2 -62.45 -229.7 -942.1 -1,304 -941 -787 -26
Operating Margin -5.15% -1.29% -6.09% -30.74% -38.85% -12.76% -13.92% -0.24%
Earnings before Tax (EBT) 1 810.5 25.65 -427.5 -212.1 -827.5 -721 -703.5 53
Net income 1 704.7 -96.14 -457.3 -295.8 -887 -467.1 -308.6 112
Net margin 8.31% -1.98% -12.13% -9.65% -26.44% -6.33% -5.46% 1.05%
EPS 2 0.2111 -0.1898 -0.2600 -0.1600 -0.2790 -0.1100 -0.0750 0.0300
Free Cash Flow 1 -9,054 -5,868 - 3,116 - 3,264 -1,440 -
FCF margin -106.74% -120.74% - 101.66% - 44.26% -25.47% -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1174 - - - - - - -
Announcement Date 27/02/20 23/02/21 24/02/22 23/02/23 29/02/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4
Net sales 1 2,986 1,914 - 1,068 675.7 920.6 807 661.3 611.6 689.6 1,303 810.4 1,244
EBITDA 1 -836.5 -29.93 - - -103 - -180.3 - -165.6 -160.2 -323.9 -533.6 -242.9
EBIT 1 -957.6 -134.8 - -27.17 -143.2 21.87 93.37 -476.4 -213.6 -210.2 -421.8 -583.8 -296
Operating Margin -32.06% -7.04% - -2.54% -21.2% 2.38% 11.57% -72.03% -34.92% -30.48% -32.37% -72.04% -23.8%
Earnings before Tax (EBT) 1 - - - -178.1 -280.9 -32.15 16.56 - -38.9 -331.6 -664.5 -605.3 -129.7
Net income 1 -424.5 14.6 -251.9 -220 -281.3 -43.43 -16.1 45.01 -59.56 -84.52 -144.1 -542.5 -200.5
Net margin -14.21% 0.76% - -20.59% -41.62% -4.72% -2% 6.81% -9.74% -12.26% -11.06% -66.94% -16.12%
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 11/08/20 10/08/21 11/11/21 24/02/22 12/05/22 11/08/22 10/11/22 23/02/23 15/05/23 16/08/23 16/08/23 13/11/23 29/02/24
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 19,600 18,883 16,062 15,815 - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) -69.58 x 108.3 x -487.5 x -20.9 x - - - -
Free Cash Flow 1 -9,054 -5,868 - 3,116 - 3,264 -1,440 -
ROE (net income / shareholders' equity) 4.32% -0.6% -2.64% -1.92% - -4.2% -2.68% 1.05%
ROA (Net income/ Total Assets) 1.56% -0.2% -1.11% -0.73% - -1.2% -1.3% 1.59%
Assets 1 45,185 48,070 41,340 40,680 - 38,925 23,735 7,044
Book Value Per Share 2 4.980 5.190 3.880 3.500 - 2.590 2.530 2.550
Cash Flow per Share 1.800 0.3400 0.0300 0.6500 - - - -
Capex 1 304 71.5 - 79.3 - 2,201 658 1,103
Capex / Sales 3.58% 1.47% - 2.59% - 29.85% 11.63% 10.35%
Announcement Date 27/02/20 23/02/21 24/02/22 23/02/23 29/02/24 - - -
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

Ratings for Ananda Development

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
2
Last Close Price
0.79 THB
Average target price
0.705 THB
Spread / Average Target
-10.76%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
ANANDA DEVELOPMENT Stock Ananda Development
+2.60% 88.87M
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. ANAN Stock
  4. Financials Ananda Development