XBKK
MIDA
Market cap20mUSD
May 14, Last price
0.27THB
1D
-6.90%
1Q
22.73%
Name
Mida Assets PCL
Chart & Performance
Profile
Mida Assets Public Company Limited engages in the sale and hire-purchase of electronic home appliances and motorcycles in Thailand. It offers products on hire purchase, such as televisions, DVD players, air conditioners, home theatre sets, refrigerators, washing machines, electric fans, etc. The company also develops real estate properties; operates hotels; rents golf courses; and provides real estate agency services. In addition, it offers advertising services; public relation and events organizing services; financial services for used cars; and security guard services. Further, the company offers asset management services. The company was formerly known as Nakornpathom Mida 1991 and changed its name to Mida Assets Public Company Limited in 1997. Mida Assets Public Company Limited was founded in 1991 and is based in Bangkok, Thailand.
Valuation
Title THB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,067,866 -28.71% | 2,900,620 49.99% | 1,933,861 6.82% | |||||||
Cost of revenue | 2,238,490 | 2,406,510 | 2,187,561 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (170,624) | 494,110 | (253,701) | |||||||
NOPBT Margin | 17.03% | |||||||||
Operating Taxes | (33,422) | 83,520 | 5,591 | |||||||
Tax Rate | 16.90% | |||||||||
NOPAT | (137,202) | 410,590 | (259,292) | |||||||
Net income | (212,290) -172.72% | 291,941 -310.70% | (138,561) -21.38% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,514,539 | 3,039,665 | 4,393,286 | |||||||
Long-term debt | 2,037,495 | 1,711,295 | 1,012,856 | |||||||
Deferred revenue | 306 | |||||||||
Other long-term liabilities | 82,410 | 66,653 | 23,572 | |||||||
Net debt | 5,270,316 | 4,546,430 | 5,237,387 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (231,386) | 446,622 | (83,316) | |||||||
CAPEX | (58,079) | (76,419) | ||||||||
Cash from investing activities | (414,623) | 297,145 | (49,799) | |||||||
Cash from financing activities | 727,421 | (698,726) | 11,362 | |||||||
FCF | (2,889,202) | 2,611,627 | 30,627 | |||||||
Balance | ||||||||||
Cash | 225,142 | 147,954 | 112,179 | |||||||
Long term investments | 56,577 | 56,577 | 56,577 | |||||||
Excess cash | 178,325 | 59,499 | 72,062 | |||||||
Stockholders' equity | 3,322,861 | 3,438,636 | 3,767,360 | |||||||
Invested Capital | 10,159,712 | 9,620,336 | 9,914,584 | |||||||
ROIC | 4.20% | |||||||||
ROCE | 5.10% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,504,098 | 2,504,096 | 2,504,096 | |||||||
Price | 0.30 -42.31% | 0.52 | ||||||||
Market cap | 751,229 -42.31% | 1,302,130 | ||||||||
EV | 7,346,723 | 7,124,424 | ||||||||
EBITDA | (22,004) | 596,920 | (101,616) | |||||||
EV/EBITDA | 11.94 | |||||||||
Interest | 347,788 | 45,107 | ||||||||
Interest/NOPBT | 70.39% |