YOLFTbeta
ES

Eastern Star Real Estate Public Company Limited

ESTAR · BK · Real Estate / Real Estate - Development

0.25THB+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.25
Open0.24
Day Range0.24 – 0.25
52-Week Range0.1656 – 0.27
Volume18.60K
Market Cap1.26B
P/E (TTM)8.33
Forward P/E0.00
EPS0.03
Dividend Yield8.00%
Beta0.04
50-Day Avg0.2458
200-Day Avg0.226

About

Eastern Star Real Estate Public Company Limited, together with its subsidiaries, engages in the property development business in Thailand. The company operates through three segments: Real Estate Business, Golf Course Business, and Rental Business. It develops and sells houses, land, and residential condominium units; and rents single detached houses and apartment buildings. The company also operates a golf courses, as well as offers sports memberships. Further, it engages in the real estate management and administration business. Eastern Star Real Estate Public Company Limited was founded in 1989 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Pairoj Wattanavarodom
  • Employees0
  • HeadquartersPloenchit Tower Building, Bangkok, Thailand, 10330, Thailand
  • Websitehttps://www.estarpcl.com

Leadership

  • Mr. Pairoj WattanavarodomCEO & Executive Director · b. 1966
  • Mr. Titiwut SoukpornchaikulExecutive Director · b. 1963
  • Mr. Paiboon WongjongjaiharnExecutive Director · b. 1965
  • Mr. Nuttawit BoonyawatExecutive Director · b. 1962
  • Ms. Raweewan PhadungjaiHead of Investor Relations and Acting Director of Accounting & Finance · b. 1989
  • Ms. Usanee SilasantChief Accountant
  • Ms. Suntaree NakthongHead of the Compliance Unit
  • Ms. Allawan SmarnsodtiwongSenior Vice President of Project Development & Design Department · b. 1957
  • Mr. Nattawoot SeahengDirector of Business Development & Government Relations · b. 1988
  • Mr. Barwornvit SeangrujeeSenior VP of Bangkok Project Management Division · b. 1977

Financials

Income Statement

Currency: THB2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue55.24M77.83M104.48M312.23M158.51M230.21M522.67M1.31B1.10B665.01M643.56M430.95M403.71M1.62B1.25B1.69B1.91B2.60B1.71B1.37B2.65B1.25B1.80B1.32B1.92B2.05B
Growth (%)-+40.88%+34.24%+198.85%-49.23%+45.23%+127.04%+149.90%-16.09%-39.33%-3.23%-33.04%-6.32%+302.49%-22.89%+35.13%+12.78%+36.00%-34.31%-19.51%+92.73%-52.62%+43.32%-26.73%+45.66%+7.12%
Cost of Revenue------279.86M896.58M760.18M493.25M452.14M353.15M290.60M1.08B844.39M1.28B1.33B1.82B1.16B953.17M1.80B917.01M1.28B896.23M1.40B1.50B
Gross Profit------242.81M409.58M335.84M171.76M191.42M77.80M113.11M546.61M408.49M413.73M576.51M773.51M542.98M419.79M848.59M336.61M515.98M420.18M519.86M553.47M
Gross Margin------46.46%31.36%30.64%25.83%29.74%18.05%28.02%33.64%32.60%24.44%30.20%29.79%31.83%30.58%32.07%26.85%28.72%31.92%27.11%26.94%
Operating Expense------224.06M257.06M249.15M211.37M222.92M273.85M299.95M349.44M286.78M300.97M326.99M431.42M409.60M371.57M487.30M307.28M434.70M395.80M441.66M373.14M
Operating Income---116.35M95.46M-18.75M152.53M86.69M-39.61M-31.50M-196.04M-186.84M197.17M121.71M112.76M249.51M342.09M133.38M48.22M361.29M29.33M81.28M24.38M78.20M180.33M
Operating Margin---37.26%60.22%-3.59%11.68%7.91%-5.96%-4.90%-45.49%-46.28%12.13%9.71%6.66%13.07%13.17%7.82%3.51%13.65%2.34%4.52%1.85%4.08%8.78%
EBITDA------88.29M219.91M190.58M-11.57M-1.75M-157.56M-123.24M246.83M210.70M165.26M302.43M396.57M180.35M89.63M426.45M93.97M130.67M78.19M132.23M228.48M
EBITDA Margin------16.89%16.84%17.39%-1.74%-0.27%-36.56%-30.53%15.19%16.82%9.76%15.84%15.27%10.57%6.53%16.12%7.50%7.27%5.94%6.90%11.12%
Net Income-120.75M--96.59M-19.90M136.40M103.23M21.64M46.62M-151.45M-144.02M149.47M279.74M132.74M202.49M406.05M115.45M52.65M188.52M21.64M51.15M29.93M34.10M126.40M
Net Income Margin-155.14%--60.94%-3.81%10.44%9.42%3.25%7.24%-35.14%-35.67%9.20%22.33%7.84%10.61%15.64%6.77%3.83%7.12%1.73%2.85%2.27%1.78%6.15%
R&D----------------0.140.140.080.050.10.020.040.03--
R&D as % of Total Revenue----------------0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%--
Interest Expense0000001.07M16.75M348.37K20.02K00027.79M9.34M2.14M8.56M1.71M3.85M4.47M11.30M17.86M11.50M5.53M16.41M21.32M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.20%1.28%0.03%0.00%0.00%0.00%0.00%1.71%0.75%0.13%0.45%0.07%0.23%0.33%0.43%1.42%0.64%0.42%0.86%1.04%

Balance Sheet

Currency: THB2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.07B1.74B1.76B4.17B4.11B4.17B4.45B4.26B4.26B4.30B4.43B4.69B4.90B5.91B6.79B6.26B5.79B5.97B6.08B7.78B7.20B6.75B6.41B6.87B7.59B7.32B
Total Liabilities1.13B622.94M792.41M219.81M67.38M263.28M533.53M203.35M103.61M118.68M204.29M380.14M772.04M1.52B2.12B1.61B1.06B1.04B1.31B3.06B2.29B1.87B1.47B1.89B2.58B2.22B
Total Equity780.37M963.14M811.15M3.79B3.89B3.75B3.79B3.92B4.03B4.05B4.10B4.19B4.01B4.27B4.55B4.53B4.61B4.82B4.66B4.61B4.80B4.77B4.82B4.87B4.90B4.98B
Cash14.46M36.05M4.91M1.64B807.86M348.24M133.46M242.53M643.55M722.42M654.26M389.53M237.95M136.67M49.59M65.57M80.10M137.77M198.71M101.72M362.56M312.17M278.53M307.45M375.61M224.48M
Total Debt------28.04K74.25M-----549.48M960.10M634.97M361.00M687.75M708.34M2.33B1.61B1.43B988.78M1.35B1.94B1.61B
Net Debt-------133.44M-168.28M-643.55M-722.42M-654.26M-389.53M-237.95M412.81M910.50M569.40M280.90M549.98M509.63M2.23B1.25B1.11B710.25M1.05B1.57B1.39B

Cash Flow

Currency: THB2001-12-312004-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow---63.78M388.09M560.76M226.98M291.51M-65.16M-193.38M106.68M-328.82M363.56M449.46M478.28M720.37M259.59M559.01M75.42M413.63M-284.52M-443.17M435.97M
Investing Cash Flow---41.54M-353.25M-85.50M-149.21M-359.67M-451.04M41.80M-757.45M-168.87M128.09M-35.54M-548.06M-402.70M-1.88B469.18M111.64M-7.65M-42.51M-77.01M-207.50M
Financing Cash Flow---109.46M74.22M-74.25M--251.46M-549.48M410.62M-475.67M-399.38M127.46M-256.72M1.52B-767.35M-237.44M-439.62M355.96M588.33M-379.58M
Capital Expenditure007.23M44.30M94.58M74.27M79.14M628.26M29.52M7.75M36.03M4.04M18.19M13.78M63.30M83.43M58.57M19.07M32.25M33.09M48.32M189.18M
Free Cash Flow---71.01M343.79M466.19M152.71M212.37M-693.42M-222.90M98.92M-364.85M359.52M431.27M464.50M657.06M176.16M500.44M56.35M381.38M-317.61M-491.48M246.79M
Dividends Paid---------150.54M150.54M150.54M125.42M199.29M277.31M100.07M3.01K50.17M18.89K-050.09M
FCF to OCF--111.34%88.58%83.13%67.28%72.85%1064.26%115.27%92.73%110.96%98.89%95.95%97.12%91.21%67.86%89.52%74.71%92.20%111.63%110.90%56.61%
Dividend Paid to FCF---------152.18%-41.26%41.87%29.08%42.91%42.21%56.81%0.00%89.03%0.00%-0.00%20.30%

Earnings

Report DateJun 30, 2002Mar 31, 2003Jun 30, 2003Sep 30, 2003Mar 31, 2004Jun 30, 2004Sep 30, 2004Mar 31, 2009Jun 30, 2009Sep 30, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------------------------------------------------------------------------
EPS Actual-0.05-0.060.000.00-0.000.04-0.01-0.00-0.000.000.000.00-0.010.01-0.01-0.01-0.01-0.01-0.01-0.01-0.01-0.01-0.01-0.000.000.040.010.000.010.04-0.00-0.01-0.000.040.010.02-0.000.000.010.030.030.010.00-0.000.010.010.000.000.000.00-0.000.010.020.010.00-0.00-0.000.01-0.000.000.010.00-0.000.00-0.000.010.00-0.01-0.000.01-0.000.00-0.000.030.01-0.00
Surprise----------------------------------------------------------------------------
Timing----------------------------------------------------------------------------

Key Statistics & Ratios

Market Cap1.26B
Enterprise Value2.81B
Trailing P/E8.33
Forward P/E0.00
Price / Sales0.55
Price / Book0.25
EPS0.03
Book Value0.978
Revenue (TTM)2.27B
Gross Profit (TTM)678.66M
EBITDA260.10M
Profit Margin7.08%
Operating Margin1.03%
Return on Equity3.27%
Return on Assets1.82%
Shares Outstanding5.02B
Shares Float1.87B
Beta0.04
Dividend Yield8.00%
Dividend Rate0.02
Payout Ratio62.31%

Dividends

20261×
0.02May 7, 2026
20251×
0.01May 7, 2025
20211×
0.01May 7, 2021
20201×
0.01May 8, 2020
20191×
0.02May 9, 2019
20181×
0.06May 8, 2018
20171×
0.04May 5, 2017
20161×
0.03May 10, 2016
20151×
0.03May 7, 2015
19951×
0.03Feb 28, 1995

Stock Splits

  • Mar 10, 20044:1
  • Apr 2, 200149:37
  • Dec 13, 199412509:11814