Stock QH QUALITY HOUSES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Quality Houses

Equities

QH

TH0256A10Z04

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
2.16 THB -0.92% Intraday chart for Quality Houses 0.00% -3.57%
Apr. 19 Quality Houses Public Company Limited Approves Dividend for the Second-Half of the Year 2023, Payable on May 16, 2024 CI
Apr. 02 Momentum Picks Q2 2024: 5 stocks for spring Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,429 24,857 24,215 24,643 24,000 23,143 - -
Enterprise Value (EV) 1 45,805 40,322 24,215 24,643 24,000 33,549 33,317 35,367
P/E ratio 9.48 x 11.6 x 14.1 x 10.5 x 9.74 x 9.47 x 8.94 x 9 x
Yield 9.49% 5.17% 4.42% - - 7.07% 7.32% 7.87%
Capitalization / Revenue 2.57 x 2.72 x 2.98 x 2.67 x 2.68 x 2.46 x 2.31 x 2.21 x
EV / Revenue 4.29 x 4.41 x 2.98 x 2.67 x 2.68 x 3.56 x 3.32 x 3.38 x
EV / EBITDA 29.1 x 32.9 x 30.6 x 18.7 x 22.1 x 25.1 x 23.4 x 26.4 x
EV / FCF 22.1 x 7.9 x - - - -16.4 x -16.5 x -
FCF Yield 4.52% 12.7% - - - -6.09% -6.06% -
Price to Book 1.02 x 0.94 x 0.9 x 0.89 x - 0.78 x 0.75 x 0.74 x
Nbr of stocks (in thousands) 10,714,382 10,714,382 10,714,382 10,714,382 10,714,382 10,714,382 - -
Reference price 2 2.560 2.320 2.260 2.300 2.240 2.160 2.160 2.160
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,680 9,138 8,120 9,226 8,968 9,426 10,021 10,452
EBITDA 1 1,572 1,224 790.2 1,318 1,085 1,336 1,426 1,339
EBIT 1 1,341 1,030 602 1,134 934.8 906 952.3 999.6
Operating Margin 12.56% 11.27% 7.41% 12.29% 10.42% 9.61% 9.5% 9.56%
Earnings before Tax (EBT) 1 3,538 2,407 1,890 2,684 2,723 2,765 2,955 3,028
Net income 1 2,854 2,123 1,670 2,396 2,503 2,537 2,704 2,787
Net margin 26.72% 23.24% 20.56% 25.96% 27.91% 26.92% 26.98% 26.66%
EPS 2 0.2700 0.2000 0.1600 0.2200 0.2300 0.2280 0.2417 0.2400
Free Cash Flow 1 2,071 5,102 - - - -2,042 -2,020 -
FCF margin 19.39% 55.83% - - - -21.66% -20.16% -
FCF Conversion (EBITDA) 131.7% 416.84% - - - - - -
FCF Conversion (Net income) 72.57% 240.27% - - - - - -
Dividend per Share 2 0.2430 0.1200 0.1000 - - 0.1527 0.1582 0.1701
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1
Net sales 1 - 4,225 4,138 1,588 2,394 2,091 2,195 4,285 2,417 2,524 1,903 2,424 4,327 2,349 2,292 1,797
EBITDA 1 - 610.7 486 - 319.9 366.3 - - 408.9 369.4 223.7 388.1 655.9 345.4 214 208.4
EBIT 1 - 415.2 296.2 - 272.4 268.9 - - 317.6 324.7 636.1 302.7 486.5 267.5 180.8 135.1
Operating Margin - 9.83% 7.16% - 11.38% 12.86% - - 13.14% 12.87% 33.42% 12.49% 11.24% 11.39% 7.89% 7.52%
Earnings before Tax (EBT) 1 - - - 293.8 574.6 649 588.6 - 720.3 - 637.6 317.9 503.2 703.6 - 136.6
Net income 1 - 968.6 912.8 262.9 493.9 584.8 515.2 1,100 640.1 655.4 592.4 669.4 1,262 633.7 607.1 553.8
Net margin - 22.92% 22.06% 16.56% 20.63% 27.97% 23.47% 25.67% 26.48% 25.97% 31.12% 27.62% 29.16% 26.98% 26.48% 30.82%
EPS - 0.0900 - 0.0200 - 0.0500 - - 0.0600 - - - - 0.0600 0.0500 -
Dividend per Share 0.1730 - - - - - - 0.0400 - - - - - - - -
Announcement Date 2/26/20 8/10/20 8/9/21 11/10/21 2/23/22 5/9/22 8/9/22 8/9/22 11/8/22 2/24/23 5/9/23 8/8/23 8/8/23 11/7/23 2/27/24 -
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 18,377 15,465 - - - 10,406 10,174 12,223
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 11.69 x 12.64 x - - - 7.789 x 7.133 x 9.126 x
Free Cash Flow 1 2,071 5,102 - - - -2,042 -2,020 -
ROE (net income / shareholders' equity) 10.7% 7.95% - 8.74% - 8.65% 8.97% 9.24%
ROA (Net income/ Total Assets) 5.43% 4.31% - 5.33% - 6% 6.03% 6.05%
Assets 1 52,533 49,290 - 44,931 - 42,284 44,818 46,064
Book Value Per Share 2 2.510 2.480 2.520 2.600 - 2.770 2.890 2.930
Cash Flow per Share 2 0.2000 0.4800 - 0.2500 - -0.0400 -0.0500 -
Capex 1 78 77.8 - 115 - 160 133 -
Capex / Sales 0.73% 0.85% - 1.24% - 1.7% 1.32% -
Announcement Date 2/26/20 2/24/21 2/23/22 2/24/23 2/27/24 - - -
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 Quality Houses

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
2.16 THB
Average target price
2.299 THB
Spread / Average Target
+6.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
QUALITY HOUSES Stock Quality Houses
-3.57% 628M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.3B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.32% 10.72B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.81% 7.7B
VINHOMES Stock Vinhomes
-4.86% 7.07B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+4.16% 6.6B
VINGROUP Stock Vingroup
-0.34% 6.53B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.37% 3.74B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.29% 3.71B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.20% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. QH Stock
  4. Financials Quality Houses