Stock NVD NIRVANA DAII
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nirvana Daii

Equities

NVD

TH6502A10Y04

Real Estate Development & Operations

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-06-09 pm EDT 		5-day change 1st Jan Change
1.78 THB +1.71% Intraday chart for Nirvana Daii -1.11% -9.64%
May. 09 Nirvana Development Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 25 Nirvana Development Public Company Limited Approves Dividend for the Operating Results from 1 January 2023 to 31 December 2023, Payable on May 21, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,175 2,582 2,982 4,169 3,106 3,060
Enterprise Value (EV) 1 7,883 8,900 9,858 10,535 9,342 10,705
P/E ratio 11.5 x 90.8 x -58.4 x 10.2 x 15.5 x 15.2 x
Yield 8.26% 2.14% - 0.46% 3% 1.32%
Capitalization / Revenue 1.07 x 0.95 x 1.21 x 1.38 x 1.21 x 1.51 x
EV / Revenue 2.67 x 3.29 x 3.99 x 3.49 x 3.64 x 5.3 x
EV / EBITDA 19.4 x 40 x 49.6 x -1,082 x 30.9 x 78.4 x
EV / FCF -1.82 x -10.3 x -16.3 x 32 x -8.91 x -20.5 x
FCF Yield -55% -9.68% -6.12% 3.12% -11.2% -4.87%
Price to Book 0.68 x 0.56 x 0.67 x 0.85 x 0.61 x 0.61 x
Nbr of stocks (in thousands) 1,553,175 1,553,175 1,553,175 1,553,175 1,553,174 1,553,176
Reference price 2 2.044 1.662 1.920 2.684 2.000 1.970
Announcement Date 2/20/19 2/20/20 2/23/21 2/23/22 2/21/23 2/27/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,955 2,707 2,468 3,022 2,569 2,022
EBITDA 1 406.4 222.7 198.7 -9.735 302.3 136.5
EBIT 1 358.8 158.6 121.7 -74.66 259.8 101.1
Operating Margin 12.14% 5.86% 4.93% -2.47% 10.11% 5%
Earnings before Tax (EBT) 1 397.8 129.5 42.99 619.5 284.3 294.5
Net income 1 276.9 28.43 -51.04 408.3 201 201.1
Net margin 9.37% 1.05% -2.07% 13.51% 7.82% 9.95%
EPS 2 0.1783 0.0183 -0.0329 0.2629 0.1294 0.1295
Free Cash Flow 1 -4,338 -862 -603.7 329.1 -1,048 -521.6
FCF margin -146.78% -31.84% -24.46% 10.89% -40.79% -25.8%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - 80.6% - -
Dividend per Share 2 0.1689 0.0356 - 0.0123 0.0600 0.0260
Announcement Date 2/20/19 2/20/20 2/23/21 2/23/22 2/21/23 2/27/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,708 6,318 6,876 6,365 6,235 7,645
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.59 x 28.38 x 34.6 x -653.8 x 20.63 x 56.02 x
Free Cash Flow 1 -4,338 -862 -604 329 -1,048 -522
ROE (net income / shareholders' equity) 6.83% 2.08% 0.45% 8.88% 4.3% 4.06%
ROA (Net income/ Total Assets) 2.02% 0.78% 0.6% -0.37% 1.24% 0.45%
Assets 1 13,705 3,636 -8,567 -110,379 16,152 44,906
Book Value Per Share 2 3.000 2.950 2.870 3.140 3.260 3.250
Cash Flow per Share 2 0.7100 0.2400 0.0900 0.0700 0.1900 0.1600
Capex 1 179 171 46.6 18.8 108 6.83
Capex / Sales 6.05% 6.33% 1.89% 0.62% 4.2% 0.34%
Announcement Date 2/20/19 2/20/20 2/23/21 2/23/22 2/21/23 2/27/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
NIRVANA DAII Stock Nirvana Daii
-9.64% 75.25M
VONOVIA SE Stock Vonovia SE
-7.53% 23.55B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.89% 12.48B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.80% 10.89B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-26.90% 7.55B
VINHOMES Stock Vinhomes
-9.95% 6.66B
VINGROUP Stock Vingroup
-2.58% 6.36B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-4.56% 6.13B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+55.87% 3.82B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+1.80% 3.85B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. NVD Stock
  4. Financials Nirvana Daii