YOLFTbeta
MJ

Major Development Public Company Limited

MJD · BK · Real Estate / Real Estate - Development

0.28THB+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.28
Open0.28
Day Range0.28 – 0.30
52-Week Range0.29 – 0.50
Volume56.62K
Market Cap275.33M
P/E (TTM)0.00
Forward P/E4.63
EPS-2.12
Dividend Yield0.00%
Beta0.34
50-Day Avg0.3218
200-Day Avg0.3308

About

Major Development Public Company Limited, together with its subsidiaries, engages in the development and sale of properties in Thailand. The company operates through three segments: Property Development, Hotel Business, and Rental and Service Business. It develops and sells land, houses, and residential condominium units. The company is also involved in the hotel business; office building space rental and service; and real estate agency, representative, and advisory business. In addition, it provides organizational development and management consulting services; and accommodates health business. Major Development Public Company Limited was founded in 1999 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMs. Petrada Poolvoralaks
  • Employees0
  • Headquarters141 Major Tower, Bangkok, Thailand, 10110, Thailand
  • Websitehttps://www.mjd.co.th

Leadership

  • Ms. Petrada PoolvoralaksCEO & Vice Chairman · b. 1967
  • Dr. Suriya PoolvoralaksMD & Vice Chairman · b. 1976
  • Ms. Thitirat KuanunActing Chief Financial Officer
  • Ms. Ratchanee PanaAccounting Manager & Chief Accountant · b. 1973
  • Mr. Preecha PiriyapanyapornPresident of Legal & Compliance Department and Company Secretary · b. 1981
  • Mr. Chavalid WorrasanpisutChief Customer Experience Officer · b. 1975
  • Ms. Pannapa NiramolnurakHead of Internal Audit

Financials

Income Statement

Currency: THB2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.62B2.22B2.66B3.00B2.94B2.71B2.57B3.34B5.92B3.35B5.26B3.19B5.25B5.93B7.01B4.30B2.76B2.16B2.36B1.98B
Growth (%)-+36.86%+19.89%+12.84%-1.83%-7.98%-5.17%+29.87%+77.43%-43.33%+56.75%-39.35%+64.84%+12.81%+18.27%-38.70%-35.77%-21.62%+9.17%-15.99%
Cost of Revenue-1.48B1.81B2.08B2.12B1.90B1.95B2.49B4.12B2.25B3.29B1.97B3.10B3.66B5.06B2.91B1.96B1.41B1.61B1.40B
Gross Profit-735.13M845.86M914.36M823.54M804.99M622.01M841.73M1.79B1.10B1.97B1.22B2.15B2.27B1.95B1.39B801.20M758.27M748.13M580.75M
Gross Margin-33.17%31.84%30.50%27.98%29.72%24.22%25.24%30.33%32.95%37.47%38.33%40.97%38.27%27.88%32.25%29.02%35.05%31.67%29.27%
Operating Expense-306.86M259.19M283.25M462.36M539.29M553.19M968.12M938.27M936.73M1.02B1.25B1.25B1.53B1.30B1.14B779.98M849.96M684.12M1.41B
Operating Income387.19M428.26M586.67M631.12M361.17M265.70M68.82M-126.39M856.45M168.23M949.14M-26.34M899.00M734.37M651.55M241.41M21.22M-91.68M64.01M-829.67M
Operating Margin23.91%19.33%22.08%21.05%12.27%9.81%2.68%-3.79%14.47%5.02%18.06%-0.83%17.11%12.39%9.29%5.62%0.77%-4.24%2.71%-41.81%
EBITDA-481.67M628.60M674.20M401.10M321.64M132.72M79.96M1.11B392.06M1.51B258.28M1.37B750.53M808.13M402.03M115.72M158.28M197.62M-757.89M
EBITDA Margin-21.74%23.66%22.49%13.63%11.88%5.17%2.40%18.72%11.69%28.72%8.10%26.07%12.66%11.53%9.35%4.19%7.32%8.37%-38.19%
Net Income260.47M279.72M433.19M406.61M189.47M184.09M-90.87M-162.87M659.35M124.31M411.82M-183.91M733.14M320.97M199.34M-353.26M-370.40M-329.32M-298.91M-2.11B
Net Income Margin16.09%12.62%16.31%13.56%6.44%6.80%-3.54%-4.88%11.14%3.71%7.84%-5.77%13.95%5.41%2.84%-8.22%-13.42%-15.22%-12.66%-106.33%
Interest Expense0427.03K2.37M70.59M86.02M79.17M116.47M147.96M182.44M210.35M376.00M403.08M460.41M418.28M490.14M587.29M504.31M427.00M400.81M685.17M
Interest Expense % of Total Revenue0.00%0.02%0.09%2.35%2.92%2.92%4.54%4.44%3.08%6.27%7.15%12.64%8.76%7.06%6.99%13.66%18.27%19.74%16.97%34.53%

Balance Sheet

Currency: THB2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.78B5.33B8.08B8.31B7.99B8.33B10.39B14.60B13.59B14.79B15.89B19.63B19.17B19.59B18.76B15.97B16.47B17.37B17.68B14.94B
Total Liabilities1.94B3.28B5.88B5.91B5.50B6.16B8.30B12.19B10.52B11.26B11.93B15.85B14.60B14.14B13.11B10.66B11.51B12.73B13.31B12.68B
Total Equity839.87M2.05B2.20B2.40B2.49B2.19B2.10B2.36B3.02B3.54B3.96B3.78B4.57B5.46B5.65B5.31B4.96B4.64B4.37B2.26B
Cash110.71M392.04M47.84M53.99M100.04M99.84M128.83M385.09M1.12B286.90M750.65M716.72M848.62M388.69M1.55B539.05M1.01B362.29M272.37M108.92M
Total Debt-2.00B3.80B4.02B3.27B3.75B5.57B8.87B6.78B8.66B9.44B12.33B10.68B10.66B10.59B9.24B10.13B11.29B12.02B11.22B
Net Debt-1.61B3.75B3.97B3.17B3.65B5.44B8.48B5.66B8.37B8.69B11.61B9.83B10.27B9.04B8.70B9.12B10.93B11.75B11.11B

Cash Flow

Currency: THB2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--1.55B-1.41B-1.64M788.88M45.11M-1.37B-2.77B822.54M-2.51B175.47M-2.10B966.95M300.64M1.51B469.27M126.78M-579.60M-872.24M-11.20M
Investing Cash Flow--43.08M-314.08M-3.32M-133.41M-273.37M-387.57M-734.61M1.79B-1.21B-500.32M-819.32M857.58M-732.10M-248.96M-121.78M-538.77M-237.72M-108.07M639.22M
Financing Cash Flow-1.87B1.38B11.12M-609.42M228.06M1.83B3.60B-2.07B3.33B788.59M2.88B-1.69B3.74M-104.27M-1.36B880.45M336.86M890.38M-791.46M
Capital Expenditure047.37M309.59M27.98M123.02M302.60M387.20M89.43M291.23M687.60M394.97M297.43M184.67M109.40M99.87M21.08M32.35M23.01M43.14M10.63M
Free Cash Flow--1.59B-1.72B-29.63M665.86M-257.48M-1.76B-2.86B531.31M-3.20B-219.49M-2.39B782.27M191.23M1.41B448.19M94.43M-767.38M-915.38M-21.83M
Dividends Paid--279.88M209.89M105.15M-4.50K-------------
FCF to OCF-103.07%121.88%1805.04%84.41%-570.75%128.26%103.22%64.59%127.38%-125.09%114.19%80.90%63.61%93.40%95.51%74.48%132.40%104.95%194.85%
Dividend Paid to FCF---16.23%-708.48%15.79%--0.00%-------------

Earnings

Report DateMay 25, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011May 24, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 29, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 28, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 27, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015May 26, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016May 24, 2016Aug 31, 2016Nov 30, 2016Mar 1, 2017May 15, 2017Aug 30, 2017Nov 29, 2017Feb 28, 2018May 14, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 13, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020May 11, 2020Sep 2, 2020Dec 2, 2020Mar 3, 2021May 17, 2021Aug 11, 2021Dec 1, 2021Feb 28, 2022May 16, 2022Aug 10, 2022Nov 14, 2022Feb 27, 2023May 11, 2023Aug 15, 2023Nov 14, 2023Feb 27, 2024May 15, 2024Aug 14, 2024Nov 14, 2024Mar 3, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate------------------------------------------------------------------
EPS Actual0.090.080.020.040.210.02-0.010.03-0.07-0.070.03-0.02-0.03-0.09-0.06-0.030.070.030.200.470.10-0.070.010.100.080.300.090.01-0.12-0.10-0.220.220.030.330.090.400.18-0.020.23-0.020.23-0.09-0.010.10-0.03-0.15-0.09-0.13-0.06-0.15-0.16-0.06-0.09-0.09-0.13-0.07-0.08-0.13-0.180.04-0.12-0.30-0.43-1.60-0.08-0.01
Surprise------------------------------------------------------------------
Timing------------------------------------------------------------------

Key Statistics & Ratios

Market Cap275.33M
Enterprise Value9.34B
Trailing P/E0.00
Forward P/E4.63
PEG Ratio0.23
Price / Sales0.10
Price / Book0.12
EPS-2.12
Book Value2.54
Revenue (TTM)2.73B
Gross Profit (TTM)748.90M
EBITDA241.14M
Profit Margin-66.88%
Operating Margin5.11%
Return on Equity-58.96%
Return on Assets0.81%
Shares Outstanding860.41M
Shares Float368.94M
Beta0.34
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20101×
0.15May 14, 2010
20092×
0.15Nov 10, 20090.15Apr 30, 2009
20082×
0.15Nov 10, 20080.25Apr 24, 2008