1. Thailand Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Development
Charn Issara Development Public Co. Ltd.

Charn Issara Development Public Co. Ltd.

CI.BK
Charn Issara Development Public Co. Ltd.TH flagStock Exchange of Thailand
0.34
THB
- -
- -
362.73MMarket Cap
Charn Issara Development Public Co. Ltd.
CI.BK
(Stock Exchange of Thailand)

Recent

price

0.34

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1.03
1.16
2.28
1.17
1.76
2.97
3.39
2.72
3.41
1.35
1.19
1.82
1.86
1.81
2.65
1.69
1.59
Revenue per Share
-0.01
-0.02
0.13
0.33
-0.03
0.15
0.18
0.02
0.09
0.25
-0.31
-0.04
-0.19
-0.21
-0.25
-0.25
-0.21
Basic EPS, GAAP
-0.1
-0.48
0.71
-0.69
-0.93
-1.81
-0.92
-0.93
0.31
-1.15
-0.77
0.58
0.27
-0.46
0.26
0.55
0.54
Free Cash Flow per Basic Share
0.05
0.01
0.01
0.04
0.06
0.06
0.02
0.06
0.11
0.03
0.02
- -
- -
- -
- -
0.01
0.01
Dividend per Share
0.96
0.97
1.09
1.38
1.3
1.37
1.53
1.6
1.76
1.71
1.38
1.33
1.15
0.93
0.68
0.5
0.5
Book Value per Share
1.21
1.3
1.46
1.8
1.77
2.27
2.57
2.97
3.1
2.77
2.28
2.25
2.83
2.45
2.11
1.88
1.88
Tangible Book Value per Share
906
906
906
906
906
892
892
851
904
1,067
1,067
1,067
1,067
1,067
1,067
1,067
1,067
Basic Weighted Avg Shares
935
1,048
2,068
1,056
1,593
2,648
3,022
2,317
3,078
1,439
1,271
1,941
1,987
1,926
2,822
1,800
1,698
Sales/Revenue/Turnover
1.57
6.66
15.67
-17.45
1.13
11.62
16.69
4.76
1.96
-37.89
-23.66
-7.66
-8.46
-6.72
2.69
-6.17
-7.07
Operating Margin (%)
77
69
70
48
18
24
65
37
67
62
279
273
332
338
337
367
368
Depreciation Expense
-7
-20
120
303
-28
132
159
19
82
271
-328
-45
-200
-222
-264
-263
-222
Net Income, GAAP
629.08
120.11
24.02
32.49
62.44
20.44
33.44
44.12
23.97
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
-0.73
-1.88
5.81
28.67
-1.75
4.97
5.26
0.8
2.68
18.8
-25.82
-2.3
-10.05
-11.5
-9.37
-14.59
-13.08
Profit Margin (%)
196
497
489
1,387
1,638
1,953
2,404
3,011
2,934
4,342
2,698
2,902
533
2,223
2,586
2,526
2,157
Working Capital
748
954
771
837
1,122
1,767
1,893
2,794
2,422
3,543
4,733
4,698
3,231
4,512
5,045
4,596
4,182
LT Debt
1,097
1,182
1,324
1,633
1,606
2,027
2,289
2,525
2,798
2,949
2,438
2,402
3,021
2,616
2,249
2,011
2,009
Total Equity
-2.75
-0.46
8.07
-4.27
0.21
5.36
5.78
0.98
0.71
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
-14.16
-1.7
4.02
9.15
-1.86
0.46
1.23
0.8
2.22
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
-0.76
-2.25
12.9
27.08
-2.29
10.97
12.26
1.37
5.59
15.87
-19.93
-3.08
-15.1
-19.97
-30.65
-41.71
-36.57
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
2,570
2,503
2,388
LT Borrowings
3,539
4,059
3,718
LT Finance Leases
591
538
464
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,067
1,067
1,067
Market Capitalization
373
373
341

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
5,340
5,741
5,282
Cash, Cash Equivalents & STI
162
120
199
Accounts Receivable, Net
15
32
29
Inventories
5,034
4,914
4,914
Total Current Liabilities
3,299
3,215
3,125
Payables & Accruals
384
414
382
ST Debt
2,570
2,503
2,388
Deferred Revenue
247
207
262

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
0.84%
-2.75%
-10.6%
Free Cash Flow
-130.26%
-107.79%
115.53%
Net Income, GAAP
57.28%
58.2%
-0.65%
Sales/Revenue/Turnover
2.1%
12.46%
-36.21%
Total Cash Common Dividend
- -
- -
-61.89%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
861
635
741
584
2,822
2025
581
299
364
556
1,800
2026
479
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.02
-0.12
-0.07
- -
-0.25
2025
-0.04
-0.07
-0.1
- -
-0.25
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
0.01
- -
- -
0.01
2026
- -
- -
- -
- -
- -
Similar Companies
Sansiri Public Company Limited (SIRI.BK)
PT Lancartama Sejati Tbk (TAMA.JK)
Inland ZDP Plc (INLZ.L)
Finbar Group Limited (FRI.AX)
Beijing Dalong Weiye Real Estate Development Co.,Ltd (600159.SS)
Airport Facilities Co., Ltd. (8864.T)
Business
Charn Issara Development Public Company Limited engages in real estate development, property leasing, hotel operations, and related services in Thailand. Founded in 1989 and headquartered in Bangkok, the company develops and sells residential properties including single-detached houses, townhomes, condominiums, luxury villas, and pool villas; leases and sells office condominiums, office buildings, and shopping centers; operates luxury hotels and resorts such as Sri Panwa in Phuket and Baba Beach Club properties; and provides REIT management, property after-sale services, and management for office buildings, juristic condominiums, and housing estates, with projects spanning Bangkok, Hua Hin, Cha-am, Phuket, and other regions. It operates through four segments: Real Estate Development, Lease of Office Condominium Units, Hotel Operations, and Sales of Goods, targeting premium residential, commercial, and hospitality markets. Recent developments include the launch of a new condominium project worth 1 billion baht in Takieb, expansions in Hua Hin and Cha-am beachfront projects such as SASA Hua Hin and SASARA Hua Hin, introduction of super-luxury detached homes like The Luxe near Rama 9-Thonglor-Ekkamai, and the issuance of debentures No. 1/2024 Tranche 1 due 2026.