Britania PCL

BRI · BK · Real Estate / Real Estate - Development

1.13THB-0.05 (-4.24%)

Price History

Full chart

Market Stats

Previous Close1.18

Open1.17

Day Range1.13 – 1.17

52-Week Range1.16 – 1.95

Volume346.92K

Market Cap1.73B

P/E (TTM)0.00

Forward P/E2.22

EPS-0.02

Dividend Yield2.94%

Beta0.36

50-Day Avg1.27

200-Day Avg1.33

About

Britania Public Company Limited engages in property development business in Thailand. It develops detached and semidetached houses, townhouses, and other properties under the Belgravia, Grand Britania, Britania, Balco, Balco Lagoon, and Brighton brand names. The company was formerly known as Origin House Company Limited. Britania Public Company Limited was founded in 2016 and is based in Bangkok, Thailand. Britania Public Company Limited operates as a subsidiary of Origin Property Public Company Limited.

Company Details

SectorReal Estate
IndustryReal Estate - Development
CEOMr. Navin Leknawa
Employees0
HeadquartersBhiraj Tower, Bangkok, Thailand, 10260, Thailand
Websitehttps://britania.co.th

Leadership

Mr. Navin LeknawaMD & Co-Chief Executive Officer · b. 1974
Mr. Krit TechasummaCEO & Director · b. 1978
Mr. Itthipon KumsombutChief Financial Officer & Executive Director · b. 1993
Ms. Sunanta KaikaewChief Accountant & Senior Accounting Manager · b. 1990
Mr. Napapol SomritHead of Investor Relations
Ms. Doungkamon NakkampanHead of Compliance and Compliant & Claim Management Supervisor
Mr. Teerayut LakdeeManaging Director of Project Development · b. 1975
Mr. Parama HemathulinManaging Director · b. 1974
Ms. Thunyaporn ChumjuiHead of Internal Audit & Senior Internal Audit Manager
Ms. Kanokkorn KalaphuakCompany Secretary · b. 1996

Financials

Income Statement

Currency: THB	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	512.94M	1.50B	2.34B	3.81B	5.85B	5.71B	3.38B	2.28B
Growth (%)	-	+192.05%	+55.96%	+62.98%	+53.59%	-2.33%	-40.76%	-32.75%
Cost of Revenue	349.24M	1.03B	1.60B	2.61B	3.62B	2.92B	2.07B	1.62B
Gross Profit	163.70M	467.09M	738.65M	1.20B	2.23B	2.80B	1.31B	650.55M
Gross Margin	31.91%	31.18%	31.62%	31.50%	38.09%	48.95%	38.71%	28.59%
Operating Expense	73.44M	191.98M	295.39M	436.97M	764.35M	651.93M	592.93M	480.31M
Operating Income	90.26M	275.11M	443.26M	762.36M	1.46B	2.14B	716.94M	170.23M
Operating Margin	17.60%	18.36%	18.97%	20.02%	25.02%	37.53%	21.19%	7.48%
EBITDA	90.26M	276.12M	448.31M	769.19M	1.60B	2.16B	703.75M	181.59M
EBITDA Margin	17.60%	18.43%	19.19%	20.20%	27.39%	37.74%	20.80%	7.98%
Net Income	71.65M	210.72M	348.72M	602.49M	1.47B	1.19B	426.62M	125.78M
Net Income Margin	13.97%	14.07%	14.93%	15.82%	25.15%	20.91%	12.61%	5.53%
Interest Expense	70.35K	292.38K	6.85M	8.78M	9.94M	20.60M	147.67M	143.46M
Interest Expense % of Total Revenue	0.01%	0.02%	0.29%	0.23%	0.17%	0.36%	4.36%	6.30%

Balance Sheet

Currency: THB	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	1.57B	4.12B	7.03B	9.12B	12.84B	19.91B	18.61B	18.51B
Total Liabilities	1.38B	3.64B	6.11B	5.73B	7.98B	14.56B	13.37B	11.66B
Total Equity	190.95M	481.84M	928.00M	3.39B	4.86B	5.35B	5.24B	6.85B
Cash	88.77M	31.60M	71.38M	638.42M	984.23M	337.45M	164.03M	100.48M
Total Debt	1.10B	3.08B	4.75B	4.32B	6.01B	11.40B	12.19B	10.12B
Net Debt	1.01B	3.05B	4.68B	3.69B	5.03B	11.06B	12.02B	10.02B

Cash Flow

Currency: THB	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-	-2.93B	-889.08M	-837.39M	-1.97B	-4.38B	1.10B	752.43M
Investing Cash Flow	-	-6.80M	-2.76M	-7.32M	-443.35M	-904.29M	-2.83B	-163.88M
Financing Cash Flow	-	2.89B	913.19M	1.41B	2.76B	4.64B	1.56B	-641.35M
Capital Expenditure	0	4.80M	2.76M	7.32M	8.77M	10.01M	1.10M	24.05K
Free Cash Flow	-	-2.93B	-891.84M	-844.72M	-1.98B	-4.39B	1.09B	752.40M
Dividends Paid	-	738.00M	738.00M	738.00M	615.07M	713.17M	540.00M	14.53M
FCF to OCF	-	100.16%	100.31%	100.87%	100.45%	100.23%	99.90%	100.00%
Dividend Paid to FCF	-	-25.19%	-82.75%	-87.37%	-31.14%	-16.25%	49.34%	1.93%

Earnings

Report Date	Feb 24, 2022	May 12, 2022	Aug 15, 2022	Nov 11, 2022	Feb 24, 2023	May 10, 2023	Aug 11, 2023	Nov 14, 2023	Feb 29, 2024	May 20, 2024	Aug 13, 2024	Nov 11, 2024	Feb 28, 2025	May 16, 2025	Aug 19, 2025	Nov 18, 2025	Feb 27, 2026	May 14, 2026	Aug 13, 2026
EPS Estimate	0.19	0.37	0.44	0.38	0.49	0.37	-	0.49	0.14	0.15	0.13	0.06	0.01	-	-	-	-	-	-
EPS Actual	0.47	0.41	0.44	0.39	0.48	0.39	0.41	0.49	0.12	0.18	0.11	0.05	-0.22	-0.01	0.09	0.05	-0.02	-0.02	-0.02
Surprise	147.37%	10.81%	0.00%	2.63%	-2.04%	5.41%	-	0.00%	-14.29%	20.00%	-15.38%	-16.67%	-2300.00%	-	-	-	-	-	-
Timing	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-	After-hours	Pre-market	After-hours	Pre-market	-	-	-	-	-	-

Key Statistics & Ratios

Market Cap1.73B

Enterprise Value12.19B

Trailing P/E0.00

Forward P/E2.22

PEG Ratio0.19

Price / Sales1.12

Price / Book0.26

EPS-0.02

Book Value4.65

Revenue (TTM)1.55B

Gross Profit (TTM)461.84M

EBITDA68.53M

Profit Margin-0.84%

Operating Margin-1.99%

Return on Equity-0.19%

Return on Assets0.20%

Shares Outstanding1.45B

Shares Float214.67M

Beta0.36

Dividend Yield2.94%

Dividend Rate0.04

Payout Ratio35.21%

Dividends

20261×

0.03Mar 16, 2026

20251×

0.01Nov 26, 2025

20242×

0.03Nov 25, 20240.60Apr 30, 2024

20232×

0.12Aug 24, 20230.72May 3, 2023