Stock DREIT DUSIT THANI FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dusit Thani Freehold and Leasehold Real Estate Investment Trust

Equities

DREIT

TH8367010007

Specialized REITs

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.64 THB 0.00% Intraday chart for Dusit Thani Freehold and Leasehold Real Estate Investment Trust -1.28% -7.20%
Mar. 01 Dusit Thani Freehold and Leasehold Real Estate Investment Trust Announces Distribution in the Period of 1 July 2023 - 31 December 2023 , Payable on 29 March 2024 CI
Feb. 28 Dusit Thani Freehold and Leasehold Real Estate Investment Trust Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 4,554 3,045 3,771 4,376 3,558 3,301 -
Enterprise Value (EV) 1 5,990 4,595 5,408 6,008 3,558 4,676 4,636
P/E ratio 37.3 x 9.5 x 9.5 x 13.8 x - 8.75 x 8.44 x
Yield 5.63% 9.07% 7.32% 9.36% - 8.84% 9.05%
Capitalization / Revenue 15.9 x 7.18 x 7.61 x 9.66 x 6.97 x 6.3 x 6.09 x
EV / Revenue 20.9 x 10.8 x 10.9 x 13.3 x 6.97 x 8.92 x 8.55 x
EV / EBITDA 23,304,508 x 12,020,936 x - - - - -
EV / FCF -1,202,980 x - - - - - -
FCF Yield -0% - - - - - -
Price to Book 0.84 x 0.56 x 0.66 x - - - -
Nbr of stocks (in thousands) 711,500 711,500 711,500 711,500 711,500 711,500 -
Reference price 2 6.400 4.280 5.300 6.150 5.000 4.640 4.640
Announcement Date 2/24/20 2/19/21 2/21/22 2/24/23 2/28/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 286.1 424.4 495.7 452.8 510.6 524 542
EBITDA 257 382.2 - - - - -
EBIT 257 382.2 438 - - - -
Operating Margin 89.85% 90.07% 88.36% - - - -
Earnings before Tax (EBT) 1 129.5 323.9 406.9 318.7 271.3 372 392
Net income 1 121.9 320.6 397.1 317.6 - 374 393
Net margin 42.63% 75.54% 80.11% 70.15% - 71.37% 72.51%
EPS 2 0.1714 0.4505 0.5581 0.4464 - 0.5300 0.5500
Free Cash Flow -4,979 - - - - - -
FCF margin -1,740.57% - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.3604 0.3880 0.3880 0.5756 - 0.4100 0.4200
Announcement Date 2/24/20 2/19/21 2/21/22 2/24/23 2/28/24 - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 1,436 1,549 1,637 1,633 - 1,375 1,335
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 5.588 x 4.054 x - - - - -
Free Cash Flow -4,979 - - - - - -
ROE (net income / shareholders' equity) 4.58% 5.89% 7.11% 5.54% - 6.7% 6.9%
ROA (Net income/ Total Assets) 3.68% 4.43% 5.2% 4.05% - 4.8% 5%
Assets 1 3,312 7,234 7,643 7,853 - 7,792 7,860
Book Value Per Share 7.590 7.700 8.000 - - - -
Cash Flow per Share 2 - 0.1800 0.3300 0.6300 - 0.5200 0.5500
Capex 1 2,561 196 90.2 146 - 51.2 57.5
Capex / Sales 895.21% 46.21% 18.2% 32.18% - 9.77% 10.61%
Announcement Date 2/24/20 2/19/21 2/21/22 2/24/23 2/28/24 - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
4.64 THB
Average target price
6.2 THB
Spread / Average Target
+33.62%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Hospitality REITs

1st Jan change Capi.
DUSIT THANI FREEHOLD AND LEASEHOLD REAL ESTATE INVESTMENT TRUST Stock Dusit Thani Freehold and Leasehold Real Estate Investment Trust
-7.20% 89.14M
VICI PROPERTIES, INC. Stock VICI Properties, Inc.
-10.70% 29.7B
GAMING AND LEISURE PROPERTIES, INC. Stock Gaming and Leisure Properties, Inc.
-13.96% 11.53B
RYMAN HOSPITALITY PROPERTIES, INC. Stock Ryman Hospitality Properties, Inc.
-2.73% 6.34B
APPLE HOSPITALITY REIT, INC. Stock Apple Hospitality REIT, Inc.
-9.69% 3.64B
PARK HOTELS & RESORTS INC. Stock Park Hotels & Resorts Inc.
+8.30% 3.49B
CAPITALAND ASCOTT TRUST Stock CapitaLand Ascott Trust
-9.09% 2.49B
JAPAN HOTEL REIT INVESTMENT CORPORATION Stock Japan Hotel REIT Investment Corporation
+19.51% 2.44B
COVIVIO HOTELS Stock Covivio Hotels
-8.54% 2.37B
SUNSTONE HOTEL INVESTORS, INC. Stock Sunstone Hotel Investors, Inc.
-4.01% 2.1B
Hospitality REITs
  1. Stock Market
  2. Equities
  3. DREIT Stock
  4. Financials Dusit Thani Freehold and Leasehold Real Estate Investment Trust