YOLFTbeta
Noble Development Public Company Limited

Noble Development Public Company Limited

NOBLE · BK · Real Estate / Real Estate - Development

1.35THB-0.01 (-0.74%)

Price History

Full chart

Market Stats

Previous Close1.36
Open1.35
Day Range1.34 – 1.36
52-Week Range1.40 – 2.72
Volume237.01K
Market Cap1.94B
P/E (TTM)10.14
Forward P/E6.76
EPS0.14
Dividend Yield0.00%
Beta0.54
50-Day Avg1.61
200-Day Avg1.92

About

Noble Development Public Company Limited, together with its subsidiaries, develops and sells real estate properties in Thailand. It operates through Condominium, House and Land, Rental and Service Business, and Others segments. It is involved in the sale of lands, lands and single detached houses, interior equipment, and condominium units; and provision of construction, rental and services, construction consulting, management, and juristic management services. The company is also involved in the manufacturing and sale of furniture. Noble Development Public Company Limited was founded in 1991 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Thongchai Busrapan
  • Employees0
  • HeadquartersNoble Building, Bangkok, Thailand, 10330, Thailand
  • Websitehttps://www.noblehome.com

Leadership

  • Mr. Thongchai BusrapanFirst Vice Chairman & Co-CEO · b. 1970
  • Mr. Kuen Leung FungSecond Vice Chairman & Co-CEO · b. 1978
  • Mr. Sira UdolCOO of Residential Real Estate & Director · b. 1972
  • Mr. Wittaya LuengsukcharoenHonorary Senior Advisor & Director · b. 1965
  • Ms. Thippawan KaroonsatitchaiCFO, Acting Vice President of Corporate Finance Group & Ownership Transfer Group and Director · b. 1976
  • Mr. Arat SawatatatChief Business Development Officer 3 · b. 1969
  • Mr. Theeraphon VoranithiphongChief Business Development Officer 1 · b. 1971
  • Ms. Orranuch IttikosinChief Business Development Officer 4 · b. 1969
  • Ms. Pacharawan SetthikulChief Corporate Support Officer & Acting VP of Sustainable Dev Group · b. 1981
  • Mr. Pipat PitakbudsarakamHead of Internal Audit · b. 1986

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 Revenue165.16M164.18M1.17B3.17B1.82B2.53B2.15B2.34B2.35B2.80B5.10B2.91B2.56B3.08B2.28B372.57M4.50B9.68B5.08B14.92B10.72B6.83B8.22B9.05B10.99B6.93B
Growth (%)--0.60%+613.57%+170.45%-42.64%+39.10%-14.83%+8.75%+0.43%+19.28%+82.00%-42.99%-12.05%+20.51%-26.20%-83.63%+1108.52%+114.93%-47.52%+193.71%-28.11%-36.33%+20.32%+10.21%+21.44%-36.97%
Cost of Revenue--660.38M1.80B1.03B---1.43B1.77B3.16B1.74B1.58B1.88B1.35B226.33M2.55B5.65B2.86B9.40B6.56B4.57B6.13B6.77B8.75B5.78B
Gross Profit--511.13M1.37B790.94M2.53B2.15B2.34B916.70M1.04B1.94B1.17B980.85M1.20B921.83M146.24M1.95B4.03B2.22B5.51B4.17B2.26B2.09B2.28B2.24B1.15B
Gross Margin--43.63%43.23%43.52%100.00%100.00%100.00%38.98%37.03%38.03%40.08%38.32%38.94%40.49%39.25%43.41%41.61%43.70%36.95%38.86%33.04%25.39%25.24%20.41%16.59%
Operating Expense--206.48M596.29M1.49B1.93B1.69B1.92B431.37M440.07M579.80M639.85M541.09M644.22M718.95M727.47M1.10B1.27B1.18B1.71B1.65B1.10B1.30B1.57B1.68B1.52B
Operating Income50.27M-304.66M773.49M-698.91M598.07M459.64M422.55M485.33M598.54M1.36B526.57M439.76M556.98M202.88M-581.23M852.35M2.75B1.04B3.80B2.51B1.16B780.80M713.66M562.46M-369.90M
Operating Margin30.43%-26.01%24.41%-38.46%23.66%21.35%18.05%20.64%21.34%26.67%18.09%17.18%18.06%8.91%-156.01%18.93%28.45%20.53%25.47%23.43%16.95%9.50%7.88%5.12%-5.34%
EBITDA--304.66M773.49M327.55M598.07M487.72M451.27M44.70M68.44M1.50B666.35M594.37M514.60M404.63M-424.46M1.22B3.08B1.54B4.16B2.70B1.56B1.16B1.81B1.23B1.33B
EBITDA Margin--26.01%24.41%18.02%23.66%22.65%19.27%1.90%2.44%29.40%22.90%23.22%16.68%17.77%-113.93%27.06%31.86%30.24%27.86%25.18%22.88%14.17%20.01%11.23%19.18%
Net Income14.80M-265.18M747.19M334.61M456.43M301.81M246.16M348.67M464.24M998.27M345.65M324.64M323.05M163.25M-467.66M682.20M2.04B986.98M3.07B1.88B931.78M454.94M910.43M431.55M593.14M
Net Income Margin8.96%-22.64%23.58%18.41%18.05%14.02%10.51%14.83%16.55%19.56%11.88%12.68%10.47%7.17%-125.52%15.15%21.12%19.43%20.59%17.52%13.65%5.54%10.06%3.93%8.56%
R&D------------2.27M1.93M------------
R&D as % of Total Revenue------------0.09%0.06%------------
Interest Expense0039.47M26.30M5.16M38.49M32.61M37.69M32.38M72.48M74.54M66.47M80.24M139.09M128.41M147.64M273.21M232.51M221.18M274.38M225.42M244.83M359.62M472.02M451.11M442.18M
Interest Expense % of Total Revenue0.00%0.00%3.37%0.83%0.28%1.52%1.51%1.61%1.38%2.58%1.46%2.28%3.14%4.51%5.64%39.63%6.07%2.40%4.36%1.84%2.10%3.59%4.38%5.21%4.10%6.38%

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 Assets668.60M1.50B2.77B4.58B5.29B5.36B5.58B6.16B7.49B8.61B10.85B12.61B14.68B17.24B19.80B22.94B23.27B22.50B25.95B21.63B19.20B20.28B22.50B26.27B27.25B24.12B
Total Liabilities467.43M1.16B1.07B2.20B2.76B2.47B2.51B2.94B1.57B4.76B7.12B8.74B10.62B13.00B15.52B19.18B18.84B16.02B18.00B16.15B13.33B14.65B16.55B19.81B20.94B17.38B
Total Equity200.75M344.18M1.70B2.38B2.53B2.90B3.07B3.22B3.50B3.85B3.73B3.87B4.06B4.24B4.27B3.76B4.43B6.48B7.95B5.48B5.86B5.63B5.94B6.45B6.29B6.74B
Cash13.68M43.41M532.73M1.14B578.22M470.86M1.19B307.26M402.99M740.68M1.08B1.52B3.04B2.85B2.57B1.14B1.02B923.07M1.56B1.67B1.84B1.39B1.71B2.52B1.26B1.42B
Total Debt--583.60M1.34B1.56B1.65B1.05B1.18B2.75B3.41B6.25B8.26B9.51B12.60B11.42B14.21B14.30B12.64B13.21B10.30B9.17B11.82B13.71B16.81B15.97B14.01B
Net Debt--50.87M196.85M979.38M1.18B-137.84M876.80M2.35B2.67B5.17B6.74B6.48B9.75B8.84B13.07B13.28B11.71B11.65B8.63B7.33B10.43B12.00B14.29B14.71B12.59B

Cash Flow

Currency: THB2000-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--407.40M-481.35M-812.47M408.81M1.55B-1.18B-217.55M-76.88M-1.13B-587.91M209.29M-1.39B-2.22B-3.83B-154.74M1.64B370.43M7.92B4.07B-1.05B-861.69M-1.71B2.16B1.75B
Investing Cash Flow--20.72M109.54M-127.90M-258.79M-451.48M38.54M-240.44M-130.87M-10.04M11.27M322.26M-643.30M175.05M-360.11M-44.83M-63.66M-213.85M639.47M-634.85M-196.27M-610.91M-153.03M-657.36M180.14M
Financing Cash Flow-920.63M980.50M377.17M-257.38M-381.58M258.67M553.71M545.44M1.48B1.02B1.39B1.85B1.48B2.75B85.32M-1.67B484.21M-8.46B-3.26B789.86M1.80B2.67B-2.76B-1.77B
Capital Expenditure04.88M6.74M14.10M53.46M14.24M8.13M260.62M109.51M8.86M12.12M13.35M188.82M67.08M69.87M67.82M64.78M78.65M69.34M97.44M142.03M80.22M32.61M116.83M57.39M
Free Cash Flow--412.28M-488.09M-826.57M355.36M1.54B-1.19B-478.17M-186.39M-1.14B-600.03M195.93M-1.58B-2.29B-3.89B-222.56M1.57B291.78M7.85B3.98B-1.19B-941.91M-1.74B2.05B1.69B
Dividends Paid--68.46M191.72M86.73M123.25M95.86M73.01M114.05M164.25M205.40M136.94M136.88M136.92M45.65M077.60M77.60M5.52B1.51B1.16B109.55M384.80M551.87M142.42M
FCF to OCF-101.20%101.40%101.74%86.92%99.08%100.69%219.80%242.44%100.78%102.06%93.62%113.58%103.02%101.83%143.83%96.05%78.77%99.12%97.61%113.55%109.31%101.91%94.60%96.72%
Dividend Paid to FCF---14.03%-23.19%24.41%8.02%-8.08%-15.27%-61.19%-14.42%-34.23%69.89%-8.67%-5.98%-1.17%0.00%4.93%26.60%70.35%37.89%-97.78%-11.63%-22.11%26.95%8.41%

Earnings

Report DateMar 31, 2002Jun 30, 2002Sep 30, 2002Dec 31, 2002Mar 31, 2003Jun 30, 2003Sep 30, 2003Mar 3, 2004May 11, 2004Aug 11, 2004Nov 9, 2004Mar 2, 2005May 17, 2005Aug 17, 2005Nov 15, 2005Mar 1, 2006May 23, 2006Nov 14, 2006Feb 28, 2007May 15, 2007Aug 29, 2007Nov 20, 2007Feb 27, 2008May 13, 2008Sep 3, 2008Nov 18, 2008Feb 25, 2009May 12, 2009Sep 2, 2009Nov 17, 2009Mar 3, 2010May 11, 2010Sep 1, 2010Nov 23, 2010Mar 2, 2011May 17, 2011Aug 9, 2011Nov 10, 2011Feb 22, 2012May 10, 2012Aug 14, 2012Nov 12, 2012Feb 27, 2013May 14, 2013Aug 28, 2013Nov 19, 2013Feb 26, 2014May 13, 2014Sep 3, 2014Nov 18, 2014Feb 25, 2015May 12, 2015Sep 2, 2015Nov 17, 2015Feb 26, 2016May 11, 2016Aug 10, 2016Nov 14, 2016Mar 3, 2017May 14, 2017Aug 11, 2017Nov 14, 2017Feb 22, 2018May 14, 2018Aug 10, 2018Nov 12, 2018Feb 28, 2019May 20, 2019Aug 6, 2019Nov 12, 2019Feb 27, 2020May 18, 2020Aug 13, 2020Nov 13, 2020Mar 31, 2021May 13, 2021Aug 11, 2021Nov 11, 2021Feb 24, 2022May 12, 2022Aug 11, 2022Nov 9, 2022Feb 22, 2023May 10, 2023Aug 10, 2023Nov 10, 2023Feb 27, 2024May 14, 2024Aug 13, 2024Nov 14, 2024Feb 20, 2025May 15, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate--------------------------------------------------------------------------0.14-0.230.11-------------------
EPS Actual0.050.070.080.060.120.110.170.150.050.030.060.100.070.060.120.090.050.050.050.010.030.080.070.040.070.060.080.060.080.090.110.140.070.070.440.050.110.070.020.030.010.030.170.160.01-0.000.070.080.090.02-0.07-0.08-0.11-0.09-0.07-0.10-0.09-0.080.770.650.290.390.160.060.010.130.520.960.120.840.330.300.220.380.340.350.21-0.04-0.00-0.00-0.010.100.250.050.080.390.140.060.09-0.000.170.06-0.040.50-0.090.04-0.31
Surprise--------------------------------------------------------------------------142.86%--8.70%-136.36%-------------------
Timing------------------------------------Pre-marketPre-marketPre-marketPre-marketPre-marketPre-market-------------Pre-marketAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hours--Pre-marketAfter-hoursPre-market-Pre-marketAfter-hoursAfter-hours-Pre-market-Pre-marketAfter-hoursPre-marketPre-market-Pre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hours-After-hours-----

Key Statistics & Ratios

Market Cap1.94B
Enterprise Value13.85B
Trailing P/E10.14
Forward P/E6.76
PEG Ratio0.14
Price / Sales0.32
Price / Book0.31
EPS0.14
Book Value4.66
Revenue (TTM)6.13B
Gross Profit (TTM)1.01B
EBITDA-701.22M
Profit Margin3.21%
Operating Margin-46.43%
Return on Equity2.88%
Return on Assets-1.95%
Shares Outstanding1.37B
Shares Float821.36M
Beta0.54
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20251×
0.10May 7, 2025
20243×
0.09Nov 28, 20240.12May 3, 20240.20Jan 29, 2024
20232×
0.08Aug 24, 20230.20May 9, 2023
20221×
0.08May 9, 2022
20212×
0.35Aug 24, 20210.50May 10, 2021
20202×
0.37Aug 27, 20200.73May 18, 2020
20192×
1.73Sep 25, 20192.30Mar 7, 2019
20181×
0.06May 7, 2018
20171×
0.22Apr 26, 2017
20151×
0.03May 6, 2015
20141×
0.10May 6, 2014
20131×
0.10May 3, 2013
20121×
0.10May 4, 2012
20111×
0.15Apr 28, 2011
20101×
0.12Apr 29, 2010
20091×
0.08May 6, 2009
20081×
0.05May 2, 2008
20071×
0.07May 2, 2007

Stock Splits

  • Jan 7, 2021959692:319897
  • Feb 22, 200115:11