YOLFTbeta
Raimon Land Public Company Limited

Raimon Land Public Company Limited

RML · BK · Real Estate / Real Estate - Development

0.07THB+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.07
Open0.07
Day Range0.07 – 0.08
52-Week Range0.08 – 0.15
Volume539.10K
Market Cap521.57M
P/E (TTM)0.00
Forward P/E5.84
EPS-0.15
Dividend Yield0.00%
Beta0.08
50-Day Avg0.0922
200-Day Avg0.1068

About

Raimon Land Public Company Limited, together with its subsidiaries, engages in the property development business in Thailand. The company also involves in renting office buildings, hotels, and food and beverage businesses. In addition, it provides property rental, lease, and resale agency services. Raimon Land Public Company Limited was founded in 1987 and is based in Bangkok, Thailand.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Krit Likitbanakorn
  • Employees0
  • Headquarters548 One City Centre Building, Bangkok, Thailand, Thailand
  • Websitehttps://www.raimonland.com

Leadership

  • Mr. Krit LikitbanakornActing CEO, Acting CFO & Executive Director · b. 1983
  • Mr. Worakrit JongkasemsookChief Operating Officer · b. 1979
  • Ms. Natvara LouicharoenVice President of Finance & Accounting · b. 1977
  • Dr. Kriroek HemkamonVP of Corporate Finance & Investor Relations and Head of Investor Relations · b. 1982
  • Mr. Teerasak PassareeExecutive Vice President & VP of Legal
  • Mr. Boonyapat SuvanamasVice President of Marketing & Sales · b. 1984
  • Ms. Maneekarn WuttikullertExecutive VP of Finance & Accounting Supervisor · b. 1976
  • Mr. Wasana PonkaewHead of Internal Audit
  • Mr. Methawee NetsawaiCompany Secretary

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 Revenue229.55M120.67M81.94M706.36M773.37M1.76B930.96M1.73B2.87B3.39B3.72B1.18B5.45B5.68B6.58B5.08B5.13B2.93B3.03B3.15B3.00B2.22B104.59M52.37M146.74M124.94M
Growth (%)--47.43%-32.10%+762.03%+9.49%+126.95%-46.96%+85.87%+65.97%+17.94%+9.89%-68.32%+362.12%+4.27%+15.84%-22.79%+0.90%-42.87%+3.32%+4.06%-4.73%-26.17%-95.28%-49.93%+180.18%-14.85%
Cost of Revenue--9.77M159.41M332.05M1.26B678.53M1.16B1.77B2.30B2.34B818.88M3.65B3.63B3.83B3.02B3.18B1.93B2.21B2.23B2.54B1.84B59.11M31.34M86.34M181.11M
Gross Profit--72.17M546.95M441.31M496.25M252.43M570.01M1.10B1.09B1.39B360.16M1.80B2.05B2.75B2.07B1.95B995.06M814.18M915.75M463.93M378.31M45.48M21.03M60.40M-56.17M
Gross Margin--88.07%77.43%57.06%28.27%27.11%32.94%38.23%32.19%37.24%30.55%32.99%36.15%41.76%40.64%37.95%33.97%26.90%29.08%15.46%17.08%43.49%40.16%41.16%-44.95%
Operating Expense--603.39M211.93M171.64M327.88M392.17M607.81M820.78M850.26M765.33M576.79M843.18M955.95M1.01B786.62M818.03M720.73M818.91M735.73M708.28M395.02M8.90M723.18M1.14B355.23M
Operating Income---531.22M335.02M269.68M168.37M-139.74M-37.81M277.11M239.98M620.58M-216.63M954.34M1.10B1.74B1.28B1.13B274.32M-4.73M180.03M-244.35M-16.70M36.59M-702.15M-1.08B-411.39M
Operating Margin---648.30%47.43%34.87%9.59%-15.01%-2.18%9.65%7.09%16.67%-18.37%17.52%19.33%26.44%25.16%21.99%9.36%-0.16%5.72%-8.14%-0.75%34.98%-1340.71%-739.01%-329.26%
EBITDA---526.12M338.09M274.39M176.74M-129.12M-14.37M47.73M110.51M257.24M-115.84M1.06B1.19B1.83B1.36B1.23B392.64M310.79M491.60M-385.36M-167.14M-142.78M-470.60M-816.68M-349.76M
EBITDA Margin---642.08%47.86%35.48%10.07%-13.87%-0.83%1.66%3.26%6.91%-9.83%19.41%20.97%27.78%26.83%24.07%13.40%10.27%15.61%-12.84%-7.54%-136.51%-898.58%-556.56%-279.93%
Net Income-514.52M3.63B520.73M265.04M161.04M-165.82M-30.43M117.43M-277.11M97.51M-474.31M495.77M746.27M1.22B900.90M850.65M192.92M8.60M59.86M-724.40M-452.72M-315.09M-835.29M-1.21B-913.13M
Net Income Margin-426.39%4432.94%73.72%34.27%9.18%-17.81%-1.76%4.09%-8.18%2.62%-40.23%9.10%13.14%18.61%17.73%16.59%6.59%0.28%1.90%-24.14%-20.44%-301.27%-1594.92%-826.55%-730.83%
Interest Expense0057.70M637.92K5.97M13.01M55.23M73.54M119.77M164.06M151.59M114.71M260.60M172.13M133.50M153.13M94.17M77.06M149.04M203.50M194.14M162.02M253.78M308.35M344.06M373.18M
Interest Expense % of Total Revenue0.00%0.00%70.42%0.09%0.77%0.74%5.93%4.25%4.17%4.84%4.07%9.73%4.78%3.03%2.03%3.01%1.84%2.63%4.92%6.46%6.47%7.31%242.65%588.77%234.47%298.67%

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 Assets2.13B2.05B1.52B904.84M1.82B3.46B4.11B7.93B9.74B9.55B9.76B15.30B15.00B13.58B11.19B9.95B9.70B10.46B14.33B12.90B9.37B9.45B8.26B7.56B7.26B6.47B
Total Liabilities6.96B6.36B1.80B285.49M736.66M1.62B1.89B5.21B6.64B7.11B7.10B14.70B13.44B11.28B7.65B5.50B4.59B5.39B8.61B7.17B4.35B4.87B3.96B4.09B4.28B4.38B
Total Equity---278.51M587.24M1.08B1.41B1.90B2.48B2.89B2.35B2.53B598.83M1.55B2.30B3.54B4.45B5.11B5.05B5.72B5.73B5.02B4.57B4.27B3.44B2.95B2.08B
Cash14.14M4.37M118.40M69.62M133.10M125.21M294.70M503.20M336.18M334.00M580.81M661.62M1.43B555.93M497.74M505.20M1.13B647.68M896.04M695.12M210.16M1.25B105.32M51.85M382.97M113.28M
Total Debt--308.38M213.73M536.18M1.27B1.27B3.74B6.07B6.02B5.48B6.64B6.22B5.45B3.54B2.88B2.94B4.06B6.56B5.95B3.18B3.69B3.53B3.68B3.46B3.24B
Net Debt--189.98M144.11M403.08M1.14B974.45M3.24B5.73B5.68B4.90B5.98B4.79B4.89B3.04B2.38B1.80B3.41B5.67B5.26B2.97B2.44B3.43B3.63B3.08B3.13B

Cash Flow

Currency: THB2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--165.74M-11.88M-483.02M-568.26M-607.35M-2.81B-1.47B-468.68M348.95M-1.04B802.54M-75.28M1.91B657.76M1.59B-904.69M-849.78M559.56M1.92B865.32M-203.74M-498.03M-472.24M-84.98M
Investing Cash Flow--53.84M-211.08M9.05M-359.76M93.85M-50.04M-633.08M-76.17M987.97M-503.14M-16.36M-26.46M-61.74M9.20M-795.84M-458.26M-1.36B163.36M419.78M-318.57M-740.43M454.84M254.18M-22.39M
Financing Cash Flow-332.08M174.26M537.46M920.13M682.99M3.07B1.94B542.67M-1.09B1.63B-16.54M-773.34M-1.91B-659.63M-148.99M877.08M2.46B-928.01M-2.83B493.45M-200.86M-10.29M549.21M-256.29M
Capital Expenditure056.59M3.99M11.99M10.00M75.24M50.04M45.61M8.82M012.71M18.44M23.80M39.98M15.89M322.72M41.23M1.23B47.48M127.83M78.55M54.12M42.86M26.82M3.83M
Free Cash Flow--222.33M-15.87M-495.01M-578.26M-682.59M-2.86B-1.52B-477.50M348.95M-1.06B784.10M-99.08M1.87B641.87M1.27B-945.92M-2.08B512.08M1.79B786.77M-257.86M-540.89M-499.06M-88.81M
Dividends Paid----52.72M76.12M--27.84M---196.65M196.65M196.65M196.65M250.28M111.91M62.59M379-----
FCF to OCF-134.14%133.62%102.48%101.76%112.39%101.78%103.10%101.88%100.00%101.22%97.70%131.61%97.91%97.58%79.73%104.56%244.95%91.52%93.35%90.92%126.56%108.61%105.68%104.51%
Dividend Paid to FCF-----9.12%-11.15%---5.83%----198.47%10.49%30.64%15.49%-26.46%-5.38%12.22%0.00%-----

Earnings

Report DateMar 31, 2004Jun 30, 2004Sep 30, 2004Mar 31, 2005Jun 30, 2005Sep 30, 2005Mar 31, 2006Jun 30, 2006May 30, 2012Aug 29, 2012Nov 14, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 13, 2013Feb 26, 2014May 28, 2014Aug 18, 2014Nov 14, 2014Feb 25, 2015May 14, 2015Aug 14, 2015Nov 16, 2015Feb 25, 2016May 11, 2016Aug 9, 2016Nov 10, 2016Feb 24, 2017May 15, 2017Aug 9, 2017Nov 13, 2017Feb 27, 2018May 14, 2018Aug 9, 2018Nov 13, 2018Feb 27, 2019May 20, 2019Aug 14, 2019Nov 12, 2019Feb 27, 2020May 18, 2020Aug 13, 2020Nov 12, 2020Feb 24, 2021May 12, 2021Aug 13, 2021Nov 18, 2021Feb 28, 2022May 13, 2022Aug 11, 2022Nov 17, 2022Mar 1, 2023May 11, 2023Aug 11, 2023Nov 14, 2023Feb 29, 2024May 14, 2024Aug 13, 2024Nov 14, 2024Feb 27, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------0.070.12-----0.120.14---------0.04-------------------------------------
EPS Actual0.010.180.020.020.010.040.00-0.01-0.020.030.070.060.040.060.050.060.100.120.130.020.090.060.040.060.070.090.050.040.030.030.01-0.01-0.020.01-0.020.030.020.010.01-0.03-0.03-0.03-0.09-0.020.03-0.01-0.02-0.11-0.03-0.05-0.010.01-0.02-0.04-0.07-0.07-0.06-0.07-0.02-0.09-0.02-0.04-0.04-0.05-0.03-0.04
Surprise----------0.00%-50.00%-----0.00%-7.14%----------25.00%-------------------------------------
Timing----------After-hoursAfter-hours-----After-hoursPre-market-Pre-marketPre-marketAfter-hoursPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market----------------------------------

Key Statistics & Ratios

Market Cap521.57M
Enterprise Value3.69B
Trailing P/E0.00
Forward P/E5.84
Price / Sales2.66
Price / Book0.30
EPS-0.15
Book Value0.296
Revenue (TTM)195.99M
Gross Profit (TTM)63.33M
EBITDA-214.13M
Profit Margin0.00%
Operating Margin-209.19%
Return on Equity-41.28%
Return on Assets-2.38%
Shares Outstanding5.80B
Shares Float3.23B
Beta0.08
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20201×
0.01May 12, 2020
20191×
0.01May 8, 2019
20181×
0.03May 7, 2018
20171×
0.07Apr 28, 2017
20161×
0.05Apr 28, 2016
20091×
0.01Mar 12, 2009
20061×
0.03May 10, 2006
20051×
0.04Apr 7, 2005
19961×
0.05Apr 2, 1996
19951×
0.05Mar 30, 1995

Stock Splits

  • May 15, 2024893:891
  • Mar 12, 2009246:227
  • Apr 1, 200455:54
  • Nov 28, 20035:1
  • May 16, 2003821:807
  • Jul 15, 20027:5
  • Jun 4, 20022:1
  • Oct 5, 1994352:251