The Erawan Group Public Company Limited

The Erawan Group Public Company Limited

ERW.BK
The Erawan Group Public Company LimitedTH flagStock Exchange of Thailand
2.96
THB
-0.14
- -
14.47BMarket Cap
The Erawan Group Public Company Limited
ERW.BK
(Stock Exchange of Thailand)

Recent

price

2.96

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
0.95
1.07
1.23
1.34
1.11
1.36
1.45
1.54
1.61
1.63
0.59
0.41
1.02
1.54
1.74
1.62
1.64
Revenue per Share
-0.08
0.14
0.02
0.27
-0.03
0.05
0.09
0.13
0.14
0.11
-0.44
-0.56
-0.05
0.16
0.28
0.17
0.18
Basic EPS, GAAP
0.08
0.11
0.03
-0.09
-0.22
0.15
0.13
0.04
0.01
-0.01
-0.3
-0.34
0.11
- -
-0.05
0.27
0.15
Free Cash Flow per Basic Share
- -
- -
0.05
0.01
0.1
0.03
0.03
0.04
0.06
0.06
0.04
- -
- -
- -
0.07
0.09
0.09
Dividend per Share
0.79
0.9
0.86
1.16
0.92
0.94
0.99
1.09
1.16
1.21
0.7
0.76
0.6
0.75
1.03
1.03
1.11
Book Value per Share
0.41
0.61
0.6
1.06
0.84
0.91
0.92
1.02
1.45
1.51
0.95
1.64
1.25
1.4
2.09
1.99
2.08
Tangible Book Value per Share
3,497
3,497
3,497
3,513
3,857
3,868
3,892
3,895
3,903
3,915
3,922
3,643
4,532
4,532
4,532
4,887
4,885
Basic Weighted Avg Shares
3,321
3,756
4,302
4,702
4,285
5,255
5,624
5,996
6,280
6,379
2,306
1,485
4,629
6,986
7,872
7,905
8,020
Sales/Revenue/Turnover
2.36
6.89
13.08
10.99
4.2
13.02
15.41
17.55
17.13
15.69
-50.98
-111.01
2.1
17.36
20.38
19.48
19.48
Operating Margin (%)
684
646
641
666
672
717
730
738
776
830
1,012
936
872
901
995
1,048
1,070
Depreciation Expense
-275
491
58
937
-112
195
367
506
536
446
-1,715
-2,050
-224
743
1,281
838
868
Net Income, GAAP
- -
9.16
48.54
8.58
- -
30.02
22.99
23.35
21.66
23.52
- -
- -
- -
- -
0.66
5.34
5.72
Effective Tax Rate (%)
-8.28
13.08
1.34
19.92
-2.6
3.72
6.52
8.43
8.54
6.98
-74.38
-138.02
-4.84
10.63
16.27
10.6
10.83
Profit Margin (%)
-814
-674
-1,202
-889
-1,701
-2,184
-2,372
-1,645
-1,980
-1,904
-850
1,166
265
-1,172
-801
-1,512
-962
Working Capital
8,291
6,731
6,796
6,030
6,722
5,988
5,869
7,058
7,331
8,126
14,256
14,059
13,382
13,352
12,909
11,899
12,721
LT Debt
3,273
3,792
3,688
5,229
4,702
4,882
5,073
5,403
5,708
5,941
3,929
6,023
5,722
6,370
9,492
9,787
10,207
Total Equity
- -
1.99
2.53
3.95
- -
3.59
4.93
5.74
5.63
4.84
- -
- -
- -
- -
6.93
5.98
6.23
Return on Invested Capital (%)
- -
7.21
1.82
11.12
- -
3.5
4.84
5.44
5.46
4.71
- -
- -
- -
- -
9.98
6.67
7.03
Return on Capital (%)
-9.45
16.58
1.87
26.52
-2.94
5.45
9.77
12.48
12.23
9.59
-45.68
-74.05
-8.14
24.18
31.73
17.28
16.66
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
- -
- -
1,561
LT Borrowings
8,633
8,129
8,963
LT Finance Leases
3,843
3,770
3,758
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
4,887
4,887
4,887
Market Capitalization
12,796
11,916
11,920

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
1,531
2,403
1,577
Cash, Cash Equivalents & STI
1,024
1,894
1,086
Accounts Receivable, Net
155
232
171
Inventories
42
40
34
Total Current Liabilities
2,641
3,914
2,539
Payables & Accruals
200
912
250
ST Debt
- -
- -
1,561
Deferred Revenue
- -
166
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.8%
22.35%
3.11%
Free Cash Flow
-2,680.95%
-6,029.18%
-727.04%
Net Income, GAAP
-83.32%
-92.58%
-34.56%
Sales/Revenue/Turnover
19.62%
48.01%
0.42%
Total Cash Common Dividend
- -
- -
38.65%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,974
1,834
1,849
2,215
7,872
2025
2,127
1,744
1,783
2,252
7,905
2026
2,241
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.09
0.08
0.03
- -
0.28
2025
0.07
0.01
0.01
- -
0.17
2026
0.08
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.07
- -
- -
0.07
2025
- -
0.09
- -
- -
0.09
2026
- -
- -
- -
- -
- -
Business
The Erawan Group Public Company Limited (SET: ERW) operates as a leading investor, developer, and operator in the hospitality industry, with a diversified portfolio spanning hotels, resorts, restaurants, and commercial property rentals across Thailand, the Philippines, and Japan. The company manages approximately 93 hotels encompassing luxury properties such as Grand Hyatt Erawan Bangkok, JW Marriott Bangkok, and The Naka Island, a Luxury Collection Resort & Spa, Phuket through management agreements with Hyatt Hotels Corporation and Marriott International; midscale hotels including Courtyard by Marriott Bangkok, Holiday Inn Pattaya, Holiday Inn Cebu City, Novotel Bangkok Sukhumvit 4, Mercure hotels, IBIS hotels, and IBIS Styles through agreements with Marriott International, IHG, and Accor; economy hotels under the IBIS brand; and budget hotels under its proprietary HOP INN brand, featuring 69 properties in Thailand, 10 in the Philippines, and 4 in Japan. It also owns and operates Erawan Bangkok, a boutique luxury retail mall at the Ratchaprasong intersection in central Bangkok offering 6,554 square meters of rental space, and manages Ploenchit Center, an office building; additionally, the company runs restaurants including Man Ho Bistro, a Chinese culinary eatery, and Chisana Nami, a modern teppanyaki venue managed by Marriott. Founded in 1982 by the Vongkusolkit, Wattanavekin, and Jenwattanawit families as Amarin Plaza Company Limited and headquartered at Ploenchit Center in Bangkok, Thailand, the company originally focused on real estate development, listing on the Stock Exchange of Thailand in 1988 before rebranding to The Erawan Group Public Company Limited in 2005 to emphasize hotel investments. Recent developments include the 2024 opening of two restaurants at Erawan Bangkok, Chisana Nami and Man Ho Bistro; the buyback of ibis Pattaya and ibis Phuket Patong from Erawan Hotel Growth Property Fund to align with long-term ownership strategy; and the launch of 7 HOP INN hotels in Thailand, 3 in the Philippines, and 3 in Japan to bolster its budget segment presence. In late 2024, the company secured a long-term land lease near BTS Phrom Phong in Bangkok for a approximately THB2 billion premium-economy to upscale hotel project, with construction slated to start by late 2026 and opening targeted for early 2030. It plans to issue 57.5 million shares to Lapis for THB700 million in funding, positioning Lapis as a 16.1% shareholder while retaining majority control, with the transaction expected to complete by late 2024; additionally, HOP INN eyes a 2030 IPO spin-off and expansion into three new countries to lead the Asia-Pacific budget hotel market, alongside a September 2024 MOU with BSGF to manage used cooking oil for sustainable aviation fuel production. The Grand Hyatt Erawan Bangkok hotel undergoes renovation starting in 2Q25, alongside plans for 10 new HOP INN openings in 2025 to drive room growth of about 4.9% annually.