YOLFTbeta
Origin Property PCL

Origin Property PCL

ORI · BK · Real Estate / Real Estate - Development

1.69THB-0.03 (-1.74%)

Price History

Full chart

Market Stats

Previous Close1.72
Open1.71
Day Range1.68 – 1.72
52-Week Range1.60 – 2.70
Volume1.51M
Market Cap4.17B
P/E (TTM)7.73
Forward P/E6.21
EPS0.22
Dividend Yield4.12%
Beta0.36
50-Day Avg1.85
200-Day Avg1.82

About

Origin Property Public Company Limited, together with its subsidiaries, engages in property development in Thailand. It sells land and houses, and residential condominium units. The company also offers services relating to real estate; and invests in other companies. In addition, it provides project consultants, marketing research, construction management, and sales and marketing management services; operates hotels; and rents area in buildings. Origin Property Public Company Limited was incorporated in 2009 and is based in Mueang Samut Prakan, Thailand.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Peerapong Jaroon-Ek
  • Employees0
  • Headquarters496 Moo 9, Mueang Samut Prakan, Thailand, 10270, Thailand
  • Websitehttps://origin.co.th

Leadership

  • Dr. Chatchai PayuhanaveechaiExecutive Chairman of the Board · b. 1961
  • Mr. Peerapong Jaroon-EkCEO & Executive Director · b. 1977
  • Mr. Pitipong TrinurakCo-CEO, Executive Director, Chief Business Development Officer & EVP of New Business Development · b. 1979
  • Mr. Kreingkrai Kreebongkan SurinCo-CEO, Chief Product Design & Development Officer and Chief Construction Management Officer · b. 1972
  • Ms. Arada Jaroon-ekPresident & Executive Director · b. 1977
  • Ms. Kanokpailin WilaikaewCFO, Company Secretary & Director · b. 1984
  • Ms. Jarunee KunasitSenior Vice President of Accounting · b. 1982
  • Mr. Apisit SoonthronchukiatChief Marketing & Sales Officer · b. 1980

Financials

Income Statement

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue192.44M418.85M550.20M2.01B3.15B8.76B15.75B13.20B10.49B14.55B14.40B13.87B10.64B8.05B
Growth (%)-+117.65%+31.36%+265.34%+56.86%+177.98%+79.68%-16.20%-20.55%+38.74%-1.04%-3.69%-23.23%-24.36%
Cost of Revenue109.05M224.00M320.19M1.15B1.72B5.66B8.61B6.93B6.31B9.02B8.18B7.45B6.62B5.53B
Gross Profit83.40M194.86M230.01M861.34M1.43B3.10B7.14B6.26B4.18B5.53B6.22B6.41B4.03B2.52B
Gross Margin43.34%46.52%41.80%42.85%45.32%35.40%45.32%47.46%39.84%38.01%43.20%46.26%37.82%31.35%
Operating Expense50.80M111.56M138.95M359.31M620.44M1.45B2.61B2.46B1.19B949.25M1.09B2.02B1.94B2.53B
Operating Income32.60M83.30M91.06M502.03M808.47M1.65B4.53B3.80B2.98B4.58B5.13B4.40B2.08B-6.43M
Operating Margin16.94%19.89%16.55%24.98%25.64%18.82%28.75%28.82%28.46%31.49%35.65%31.71%19.55%-0.08%
EBITDA37.52M89.31M101.27M529.87M849.39M2.96B5.28B4.61B3.15B4.76B5.43B4.95B2.92B461.83M
EBITDA Margin19.50%21.32%18.41%26.36%26.94%33.75%33.51%34.90%30.03%32.73%37.74%35.69%27.44%5.74%
Net Income28.64M64.16M70.30M386.32M637.56M2.02B3.34B3.03B2.66B3.19B3.77B2.72B1.05B719.94M
Net Income Margin14.88%15.32%12.78%19.22%20.22%23.06%21.19%22.94%25.39%21.95%26.22%19.60%9.88%8.94%
Interest Expense002.39M17.23M6.79M50.99M262.47M272.79M263.46M296.71M389.78M459.63M677.24M818.32M
Interest Expense % of Total Revenue0.00%0.00%0.43%0.86%0.22%0.58%1.67%2.07%2.51%2.04%2.71%3.31%6.36%10.16%

Balance Sheet

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets459.63M1.01B1.91B3.35B6.76B22.93B27.20B32.08B33.69B35.40B48.09B65.23B64.81B63.71B
Total Liabilities246.97M710.18M1.62B1.60B4.01B16.51B18.40B21.15B21.69B19.46B28.16B44.13B43.53B41.73B
Total Equity210.82M300.81M286.71M1.75B2.19B5.12B7.44B9.66B11.37B14.94B18.13B19.05B19.33B20.37B
Cash17.98M19.85M37.88M295.82M520.69M820.32M1.82B1.33B808.08M1.97B3.18B1.49B1.44B475.62M
Total Debt-392.26M1.03B691.30M2.58B9.07B12.53B16.05B16.62B15.57B22.84B35.64B36.10B33.49B
Net Debt-17.98M372.42M995.66M395.48M2.06B8.25B10.71B14.72B15.81B13.61B19.66B34.15B34.66B33.02B

Cash Flow

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-221.45M-259.04M-507.89M-321.13M-1.66B-77.81M1.39B-1.71B462.73M709.61M-3.60B-7.04B2.64B1.15B
Investing Cash Flow-1.54M-24.60M-27.62M-141.13M-351.52M-1.57B-3.56B-1.51B14.35M488.31M-3.52B-4.72B-3.24B611.24M
Financing Cash Flow237.74M285.51M553.54M720.20M2.24B1.95B3.17B2.72B-998.74M-40.16M8.34B10.07B543.18M-2.71B
Capital Expenditure7.28M22.14M31.15M57.56M253.19M265.75M564.83M1.22B254.52M261.87M686.59M1.75B200.16M258.43M
Free Cash Flow-228.73M-281.17M-539.04M-378.69M-1.91B-343.56M820.43M-2.92B208.21M447.74M-4.29B-8.79B2.44B890.82M
Dividends Paid-84.41M84.41M250.77M193.16M125.39M961.37M1.38B711.33M1.50B1.40B1.79B787.77M51.53M
FCF to OCF103.29%108.55%106.13%117.92%115.26%441.55%59.23%171.28%45.00%63.10%119.07%124.82%92.42%77.51%
Dividend Paid to FCF--30.02%-15.66%-66.22%-10.10%-36.50%117.18%-47.37%341.64%334.18%-32.63%-20.39%32.28%5.78%

Earnings

Report DateFeb 24, 2016Mar 31, 2016Aug 15, 2016Nov 30, 2016Mar 1, 2017May 15, 2017Aug 11, 2017Nov 12, 2017Mar 1, 2018May 11, 2018Aug 10, 2018Nov 11, 2018Feb 25, 2019May 13, 2019Aug 14, 2019Nov 11, 2019Feb 27, 2020May 14, 2020Aug 12, 2020Nov 12, 2020Mar 1, 2021May 13, 2021Aug 11, 2021Nov 12, 2021Feb 28, 2022May 12, 2022Aug 15, 2022Nov 14, 2022Feb 28, 2023May 29, 2023Aug 15, 2023Nov 14, 2023Feb 29, 2024May 15, 2024Aug 14, 2024Nov 14, 2024Feb 28, 2025May 16, 2025Aug 14, 2025Nov 21, 2025Mar 5, 2026May 14, 2026Aug 14, 2026
EPS Estimate------0.130.220.530.090.300.330.40-------0.49-0.340.260.250.280.370.330.420.230.450.29-0.090.100.130.020.040.120.07-0.01--
EPS Actual0.000.040.030.070.140.070.100.240.270.200.290.360.380.290.300.280.360.240.290.290.260.340.270.250.260.300.260.290.400.330.360.270.020.090.100.09-0.130.050.130.07-0.020.040.06
Surprise-------23.08%9.09%-49.06%122.22%-3.33%9.09%-5.00%--------46.94%--20.59%-3.85%4.00%7.14%-29.73%-12.12%-4.76%43.48%-20.00%-6.90%-0.00%0.00%-30.77%-750.00%25.00%8.33%0.00%-100.00%--
TimingPre-market----Pre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-market-Pre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-

Key Statistics & Ratios

Market Cap4.17B
Enterprise Value35.33B
Trailing P/E7.73
Forward P/E6.21
PEG Ratio0.34
Price / Sales0.59
Price / Book0.22
EPS0.22
Book Value8.36
Revenue (TTM)7.01B
Gross Profit (TTM)2.33B
EBITDA92.55M
Profit Margin7.75%
Operating Margin-0.09%
Return on Equity2.63%
Return on Assets-0.11%
Shares Outstanding2.45B
Shares Float845.05M
Beta0.36
Dividend Yield4.12%
Dividend Rate0.07
Payout Ratio45.51%

Dividends

20261×
0.05May 11, 2026
20251×
0.02Nov 27, 2025
20242×
0.02Nov 28, 20240.30May 8, 2024
20232×
0.16Aug 28, 20230.57May 8, 2023
20222×
0.15Aug 26, 20220.42May 9, 2022
20213×
0.12Aug 24, 20210.39May 7, 20210.10Jan 8, 2021
20202×
0.29Sep 1, 20200.29May 14, 2020
20193×
0.20Aug 28, 20190.30May 2, 20190.06Jan 4, 2019
20182×
0.04Oct 16, 20180.37May 8, 2018
20172×
0.03Oct 5, 20170.03Apr 17, 2017
20163×
0.02Nov 24, 20160.03Aug 29, 20160.05Mar 8, 2016

Stock Splits

  • Oct 16, 20183:2
  • Apr 17, 20177:5
  • Nov 24, 20165:3
  • Mar 8, 201611:10