Stock WHAIR WHA INDUSTRIAL LEASEHOLD REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials WHA Industrial Leasehold Real Estate Investment Trust

Equities

WHAIR

TH7585010005

Commercial 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
5.8 THB -0.85% Intraday chart for WHA Industrial Leasehold Real Estate Investment Trust 0.00% +5.45%
Feb. 21 WHA Industrial Leasehold Real Estate Investment Trust Approves Distribution Payment for the Period from 1 October 2023 to 31 December 2023, Payable on 29 March 2024 CI
Feb. 21 WHA Industrial 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 6,183 5,375 7,603 7,075 5,223 5,508 -
Enterprise Value (EV) 1 9,314 8,735 10,994 10,976 5,223 9,411 9,369
P/E ratio 8.17 x 10.6 x 8.52 x 12.1 x 12.9 x 9.83 x 9.91 x
Yield 9.03% 8.97% 7.68% 8.35% - 9.66% 9.74%
Capitalization / Revenue 8.06 x 7.84 x 9.95 x 9.47 x 5.99 x 6.32 x 6.36 x
EV / Revenue 12.1 x 12.7 x 14.4 x 14.7 x 5.99 x 10.8 x 10.8 x
EV / EBITDA 13.7 x 14.9 x 16.4 x 17.6 x 7.03 x 12.8 x 12.8 x
EV / FCF - - 19,070,869 x - - - -
FCF Yield - - 0% - - - -
Price to Book 0.97 x 0.87 x 0.98 x 0.83 x - 0.65 x 0.65 x
Nbr of stocks (in thousands) 702,634 702,634 840,134 949,616 949,616 949,616 -
Reference price 2 8.800 7.650 9.050 7.450 5.500 5.800 5.800
Announcement Date 2/18/20 2/17/21 2/21/22 2/21/23 2/21/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 767 686 764.3 747.2 871.9 871 865.5
EBITDA 1 680.2 584.5 670.1 622.6 742.6 735 734.5
EBIT 1 680.2 584.5 565.4 - - 735 741
Operating Margin 88.68% 85.21% 73.98% - - 84.39% 85.62%
Earnings before Tax (EBT) 1 756.4 609.1 892.6 583.4 406.2 564 555.5
Net income 1 756.4 609.1 892.6 583.4 406.2 564 555.5
Net margin 98.61% 88.79% 116.78% 78.07% 46.59% 64.75% 64.18%
EPS 2 1.076 0.7250 1.062 0.6143 0.4278 0.5900 0.5850
Free Cash Flow - - 576.5 - - - -
FCF margin - - 75.42% - - - -
FCF Conversion (EBITDA) - - 86.02% - - - -
FCF Conversion (Net income) - - 64.58% - - - -
Dividend per Share 2 0.7948 0.6863 0.6952 0.6224 - 0.5600 0.5650
Announcement Date 2/18/20 2/17/21 2/21/22 2/21/23 2/21/24 - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 3,130 3,360 3,391 3,902 - 3,903 3,861
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 4.602 x 5.749 x 5.06 x 6.267 x - 5.31 x 5.257 x
Free Cash Flow - - 576 - - - -
ROE (net income / shareholders' equity) 12% 8.83% 7.44% 7.13% - 6.6% 6.5%
ROA (Net income/ Total Assets) 7.72% 5.69% 4.86% 4.65% - 4.3% 4.25%
Assets 1 9,803 10,701 18,359 12,546 - 13,116 13,071
Book Value Per Share 2 9.090 8.820 9.270 9.030 - 8.960 8.990
Cash Flow per Share 2 1.000 -0.6500 0.6900 -0.6700 - 0.6100 0.6000
Capex - - 8.5 - - - -
Capex / Sales - - 1.11% - - - -
Announcement Date 2/18/20 2/17/21 2/21/22 2/21/23 2/21/24 - -
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

Ratings for WHA Industrial Leasehold Real Estate Investment Trust

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
5.8 THB
Average target price
8.35 THB
Spread / Average Target
+43.97%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Industrial REITs

1st Jan change Capi.
WHA INDUSTRIAL LEASEHOLD REAL ESTATE INVESTMENT TRUST Stock WHA Industrial Leasehold Real Estate Investment Trust
+5.45% 149M
PROLOGIS, INC. Stock ProLogis, Inc.
-21.94% 96.34B
GOODMAN GROUP Stock Goodman Group
+21.78% 38.16B
REXFORD INDUSTRIAL REALTY, INC. Stock Rexford Industrial Realty, Inc.
-22.99% 9.39B
EASTGROUP PROPERTIES, INC. Stock EastGroup Properties, Inc.
-15.05% 7.49B
AMERICOLD REALTY TRUST, INC. Stock Americold Realty Trust, Inc.
-26.53% 6.32B
STAG INDUSTRIAL, INC. Stock STAG Industrial, Inc.
-12.18% 6.27B
FIRST INDUSTRIAL REALTY TRUST, INC. Stock First Industrial Realty Trust, Inc.
-12.66% 6.09B
WAREHOUSES DE PAUW SA Stock Warehouses De Pauw SA
-13.12% 5.8B
FIBRA PROLOGIS Stock FIBRA Prologis
-11.75% 5.48B
Industrial REITs
  1. Stock Market
  2. Equities
  3. WHAIR Stock
  4. Financials WHA Industrial Leasehold Real Estate Investment Trust