Full history for every metric is available with a Kvantra account
Nusasiri Public Company Limited (NUSA.BK)
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Total revenue | THB m | 653 | 1,570 | 1,725 | 1,378 | 950 | 882 | 835 |
| Operating profit | THB m | -2,687 | -2,676 | |||||
| Net profit | THB m | -900 | -877 | -423 | -709 | -2,012 | -2,935 | -2,861 |
| EPS reported | THB | -0.19 | -0.14 | |||||
| Operating cashflow per share | THB | -0.04 | -0.04 | |||||
| Capex per share | THB | 0.00 | 0.00 | |||||
| FCF per share | THB | -0.04 | -0.04 | |||||
| Free cash flow | THB m | -645 | -953 | |||||
| Net debt | THB m | 4,067 | 4,693 | |||||
| Book value equity | THB m | 5,789 | 5,646 | |||||
| Book value per share | THB | 0.37 | 0.26 | |||||
| Number of shares | m | 15,632.68 | 21,783.24 | |||||
| DPS (TTM paid) | THB | 0.00 | 0.00 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Value | ||||||||
| P/E TTM | x | - | - | |||||
| P/B LTM | x | 0.35 | 0.35 | |||||
| P/S LTM | x | 2.30 | 2.35 | |||||
| P/FCF LTM | x | -3.15 | -2.06 | |||||
| EV/EBITDA LTM | x | -2.44 | -2.71 | |||||
| EV/Sales LTM | x | 7.11 | 7.97 | |||||
| Earnings Yield LTM | % | -144.42% | -87.57% | |||||
| FCF Yield | % | -31.72% | -48.64% | |||||
| Quality | ||||||||
| ROE | % | -50.70% | -45.34% | |||||
| ROIC | % | -25.51% | -24.73% | |||||
| Operating margin | % | -304.59% | -320.46% | |||||
| Gross margin | % | -35.92% | -31.03% | |||||
| FCF/Sales | % | -73.06% | -114.15% | |||||
| Growth and momentum | ||||||||
| EPS Growth YoY | % | - | - | |||||
| Sales Growth YoY | % | -7.14% | +6.59% | |||||
| Net Income Growth YoY | % | - | - | |||||
| FCF Growth | % | - | - | |||||
| Operating Profit Growth | % | - | - | |||||
| Dividend and capital structure | ||||||||
| Dividend Yield | % | 0.00% | 0.00% | |||||
| Dividend Growth | % | 0.00% | 0.00% | |||||
| Payout Ratio | % | 0.00% | 0.00% | |||||
| FCF/Debt | x | -0.15 | -0.20 | |||||
| Net Debt/EBITDA | x | -1.65 | -1.91 | |||||
| EBIT/Net interest | x | -8.09 | -7.95 | |||||
| Net debt/market cap | % | 200.14% | 239.44% | |||||
| Net debt/Equity | x | 0.70 | 0.83 | |||||
| Gross debt/equity | x | 0.75 | 0.85 | |||||
Company overview
Nusasiri Public Company Limited, a diverse Thai conglomerate established in Bangkok in 1960 (originally named Angpao Assets Public Company Limited until May 2012), primarily focuses on property development throughout Thailand, encompassing the construction and sale of land, houses, and condominiums. Its extensive business activities are structured into four core segments: Property Development, Rental and Service, Cultural Theme-Park, and Medical and Health. Beyond its flagship real estate ventures, the company's broad portfolio includes the operation of cultural theme parks, art centers, and golf courses, alongside interests in IT and hospitality. Nusasiri also maintains investments in the hospital sector, offers vehicle rentals, leases commercial spaces, operates a travel agency, and provides financial services. Furthermore, it is involved in medical technology, distributes healthcare products, and is actively developing a tourism platform.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Nusasiri Public Company Limited (NUSA.BK)
Nusasiri Public Company Limited, a diverse Thai conglomerate established in Bangkok in 1960 (originally named Angpao Assets Public Company Limited until May 2012), primarily focuses on property development throughout Thailand, encompassing the construction and sale of land, houses, and condominiums. Its extensive business activities are structured into four core segments: Property Development, Rental and Service, Cultural Theme-Park, and Medical and Health. Beyond its flagship real estate ventures, the company's broad portfolio includes the operation of cultural theme parks, art centers, and golf courses, alongside interests in IT and hospitality. Nusasiri also maintains investments in the hospital sector, offers vehicle rentals, leases commercial spaces, operates a travel agency, and provides financial services. Furthermore, it is involved in medical technology, distributes healthcare products, and is actively developing a tourism platform.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free