Jakpaisan Estate Public Company Limited

JAK · BK · Real Estate / Real Estate - Development

0.93THB-0.10 (-9.71%)

Price History

Full chart

Market Stats

Previous Close1.03

Open1.12

Day Range0.93 – 1.12

52-Week Range0.5966 – 1.49

Volume1.93M

Market Cap364.80M

P/E (TTM)5.18

Forward P/E0.00

EPS0.22

Dividend Yield4.82%

Beta-0.01

50-Day Avg1.21

200-Day Avg0.8967

About

Jakpaisan Estate Public Company Limited engages in the real estate development business in Thailand. It operates in two segments, Major and Other. The company develops and sells twin and single houses, commercial buildings, townhouses, and condominiums, as well as leases investment properties. It is also involved in the sale of beverages and bakery products under franchise agreements. The company was incorporated in 2003 and is based in Pathum Thani, Thailand.

Company Details

SectorReal Estate
IndustryReal Estate - Development
CEOMr. Weeraphan Jakpaisan
Employees0
HeadquartersNo. 153/3 Moo 6, Pathum Thani, Thailand, 12000, Thailand
Websitehttps://jak.co.th

Leadership

Mr. Weeraphan JakpaisanCEO, MD & Executive Chairman · b. 1964
Mr. Thanaprus ChumpolkulwongseExecutive Director
Mr. Natapong JakpaisanDeputy MD of Engineering and Design & Executive Director
Ms. Sunisa JakpaisanCompany Secretary, Deputy MD of Business Support Division & Executive Director
Ms. Mathurin DokchumpaAccounting Manager & Acting CFO
Ms. Kanokkarn TipbamrungCompany Secretary

Financials

Income Statement

Currency: THB	2016-12-31	2017-12-31	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	66.11M	56.13M	208.71M	154.48M	85.90M	169.96M	86.71M	279.11M	263.92M	463.10M
Growth (%)	-	-15.10%	+271.86%	-25.99%	-44.39%	+97.85%	-48.98%	+221.89%	-5.44%	+75.47%
Cost of Revenue	38.34M	27.86M	103.63M	76.58M	41.89M	129.33M	55.03M	162.29M	158.24M	327.17M
Gross Profit	27.77M	28.27M	105.08M	77.90M	44.01M	40.63M	31.68M	116.82M	105.67M	135.93M
Gross Margin	42.00%	50.37%	50.35%	50.43%	51.23%	23.90%	36.53%	41.86%	40.04%	29.35%
Operating Expense	33.44M	25.72M	42.36M	41.42M	36.02M	35.39M	34.30M	63.90M	66.85M	73.21M
Operating Income	-5.67M	2.55M	62.72M	36.47M	7.99M	5.24M	-2.62M	52.93M	38.82M	62.72M
Operating Margin	-8.58%	4.54%	30.05%	23.61%	9.31%	3.08%	-3.02%	18.96%	14.71%	13.54%
EBITDA	2.48M	7.84M	68.83M	51.45M	27.06M	10.06M	322.29K	57.14M	41.09M	64.76M
EBITDA Margin	3.75%	13.97%	32.98%	33.30%	31.50%	5.92%	0.37%	20.47%	15.57%	13.98%
Net Income	-3.85M	-205.18K	47.25M	33.83M	14.17M	11.82M	2.60M	31.76M	16.97M	40.70M
Net Income Margin	-5.83%	-0.37%	22.64%	21.90%	16.49%	6.95%	2.99%	11.38%	6.43%	8.79%
Interest Expense	-	0	6.93M	8.34M	9.53M	6.65M	8.84M	14.79M	16.62M	15.19M
Interest Expense % of Total Revenue	-	0.00%	3.32%	5.40%	11.10%	3.91%	10.19%	5.30%	6.30%	3.28%

Balance Sheet

Currency: THB	2016-12-31	2017-12-31	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	217.87M	348.51M	499.07M	537.20M	599.20M	662.79M	812.86M	810.27M	804.24M	774.67M
Total Liabilities	52.95M	192.18M	222.40M	226.97M	289.03M	237.34M	384.24M	349.89M	348.42M	259.20M
Total Equity	164.93M	156.34M	276.67M	310.24M	310.16M	425.45M	428.63M	460.39M	455.82M	515.47M
Cash	484.35K	2.26M	818.04K	7.13M	3.39M	16.09M	7.46M	14.74M	9.73M	54.53M
Total Debt	35.34M	134.57M	155.18M	211.90M	267.67M	214.34M	353.05M	301.93M	286.22M	178.33M
Net Debt	34.85M	132.31M	154.36M	204.77M	264.28M	198.25M	345.59M	287.19M	276.49M	123.80M

Cash Flow

Currency: THB	2016-12-31	2017-12-31	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	-	-95.47M	-5.09M	-41.77M	-32.55M	-33.33M	-137.66M	69.01M	48.94M	163.37M
Investing Cash Flow	-	-1.99M	2.04M	-429.55K	-3.19M	3.81M	-742.82K	3.95M	-5.56M	-1.43M
Financing Cash Flow	-	99.23M	1.61M	48.52M	32.01M	42.22M	129.78M	-65.68M	-48.39M	-117.14M
Capital Expenditure	0	1.99M	1.22M	1.24M	3.73M	1.15M	1.06M	1.17M	5.98M	1.49M
Free Cash Flow	-	-97.46M	-6.31M	-43.01M	-36.29M	-34.48M	-138.73M	58.33M	42.94M	161.89M
Dividends Paid	-	14.24M	14.24M	14.24M	14.24M	12.79M	36.04K	0	15.99M	8.00M
FCF to OCF	-	102.09%	123.92%	102.97%	111.47%	103.44%	100.77%	84.53%	87.75%	99.09%
Dividend Paid to FCF	-	-14.61%	-225.51%	-33.10%	-39.24%	-37.09%	-0.03%	0.00%	37.25%	4.94%

Earnings

Report Date	Mar 31, 2021	Jun 30, 2021	Sep 30, 2021	Dec 31, 2021	Mar 31, 2022	Jun 30, 2022	Sep 30, 2022	Dec 31, 2022	Mar 31, 2023	Jun 30, 2023	Sep 30, 2023	Dec 31, 2023	Mar 31, 2024	Jun 30, 2024	Sep 30, 2024	Dec 31, 2024	Mar 31, 2025	Jun 30, 2025	Sep 30, 2025	Dec 31, 2025	Mar 31, 2026	Jun 30, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	0.00	0.01	0.03	0.00	-0.01	0.00	0.00	0.01	-0.01	0.00	0.08	0.03	0.00	0.01	0.01	0.03	0.01	0.02	0.03	0.07	0.05	0.06
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Key Statistics & Ratios

Market Cap364.80M

Enterprise Value541.96M

Trailing P/E5.18

Forward P/E0.00

Price / Sales0.81

Price / Book0.71

EPS0.22

Book Value1.67

Revenue (TTM)449.96M

Gross Profit (TTM)174.46M

EBITDA97.78M

Profit Margin15.29%

Operating Margin21.95%

Return on Equity13.52%

Return on Assets7.66%

Shares Outstanding320.00M

Shares Float84.66M

Beta-0.01

Dividend Yield4.82%

Dividend Rate0.06

Payout Ratio25.58%

Dividends

20261×

0.06Mar 30, 2026

20251×

0.03Mar 5, 2025

20241×

0.05Mar 12, 2024

20211×

0.04Mar 17, 2021