Bualuang Office Leasehold Real Estate Investment Trust

Bualuang Office Leasehold Real Estate Investment Trust

SSET:B-WORK
6.00
THB
+0.05
(+0.84%)
0.76EPS
8.46P/E
2.36BMarket Cap
Bualuang Office Leasehold Real Estate Investment Trust
SET:B-WORK
(Stock Exchange of Thailand)

Recent

price

6.00

P/E

ratio

8.46

div

yld

10.77%

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
THB
1.35
1.55
1.53
1.54
1.61
1.65
1.56
1.46
1.45
Revenue per Share
0.53
0.74
1.18
1
1.13
-0.4
-0.12
0.68
0.76
Basic EPS, GAAP
-11.57
0.73
1.22
0.79
0.82
0.95
1.15
0.77
1.01
Free Cash Flow per Basic Share
0.3
0.74
0.78
0.78
0.72
0.61
0.23
0.38
0.65
Dividend per Share
10.04
10.04
10.44
10.65
11.06
9.94
9.11
9.13
9.18
Book Value per Share
10.04
10.04
10.44
10.65
11.06
9.94
9.11
9.13
9.18
Tangible Book Value per Share
369
369
369
369
369
369
369
369
369
Basic Weighted Avg Shares
498
570
565
570
594
607
576
538
536
Sales/Revenue/Turnover
60.43
60.57
60.73
62.08
60.79
61.13
62.76
60.85
61.2
Operating Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
195
271
434
368
417
-148
-43
253
279
Net Income, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
39.06
47.61
76.76
64.57
70.16
-24.44
-7.48
46.93
52.09
Profit Margin (%)
-14
-75
22
-51
-116
7
-48
-92
-51
Working Capital
920
920
920
869
819
768
718
637
612
LT Debt
3,703
3,701
3,849
3,929
4,079
3,665
3,358
3,368
3,386
Total Equity
- -
7.47
7.31
7.35
7.37
- -
- -
7.99
8.05
Return on Invested Capital (%)
- -
6.89
10.12
8.46
9.3
- -
- -
7.19
7.78
Return on Capital (%)
- -
7.33
11.5
9.46
10.41
-3.83
-1.23
7.51
8.28
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
51
51
51
LT Borrowings
637
612
612
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
369
369
369
Market Capitalization
1,837
2,010
2,360

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
147
158
190
Cash, Cash Equivalents & STI
92
91
119
Accounts Receivable, Net
26
39
44
Inventories
- -
- -
- -
Total Current Liabilities
239
238
241
Payables & Accruals
59
50
62
ST Debt
51
51
51
Deferred Revenue
130
138
129

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-2.47%
0.29%
Free Cash Flow
- -
-5.55%
-33.07%
Net Income, GAAP
- -
-178.93%
-686.09%
Sales/Revenue/Turnover
- -
-0.9%
-6.54%
Total Cash Common Dividend
- -
-3.13%
69.03%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
136
148
145
147
576
2025
135
137
136
130
538
2026
135
134
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.21
-0.77
0.22
0.22
-0.12
2025
0.2
0.12
0.18
0.18
0.68
2026
0.21
0.18
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.23
- -
- -
- -
0.23
2025
- -
0.08
0.12
0.18
0.38
2026
0.18
0.16
- -
- -
- -
Business
Bualuang Office Leasehold Real Estate Investment Trust (B-WORK.BK) operates as a non-redeemable real estate investment trust focused on owning and leasing office leasehold properties in Thailand. The trust's core assets consist of 30-year leasehold rights over True Tower 1 and True Tower 2, two Grade A office buildings located in Bangkok's central business district along South Sathorn Road, generating revenue primarily from rental income, service charges including utilities and parking, and related facility management services; as of December 31, 2023, these properties had a combined appraised value of THB 4,250 million, with a weighted average lease expiry of 1.81 years and occupancy rate of approximately 92.3% across a tenant mix dominated by information and communication technology firms (55%), electronic components manufacturers (11.8%), and professional services providers (8%). Established on February 6, 2018, and listed on the Stock Exchange of Thailand, B-WORK is headquartered at 175 Sathorn City Tower in Bangkok's Sathorn district, with BBL Asset Management Company Limited serving as REIT manager, True Properties Company Limited as property manager, and Krungthai Asset Management as trustee. The trust targets corporate tenants in sectors such as technology, manufacturing, media, and professional services, operating exclusively within Thailand's Bangkok Metropolitan Region office market. In recent developments, B-WORK executed a capital reduction of THB 0.1050 per unit on December 12, 2023, totaling THB 38.72 million, following a prior reduction in 2018, which adjusted the par value per unit to THB 9.7107 while maintaining 368.8 million outstanding units. A major tenant group in True Tower 2, occupying 7,861 sq.m. or 31.4% of the project's leasable area, notified non-renewal of leases expiring end-2023, with an additional 49% of leases due in 2024 potentially impacting occupancy and performance into 2025; management responded by realigning leasing strategies amid competitive market pressures. Financially, the trust reported total income of THB 618 million for FY2023 (up 2.1% year-over-year), driven by service income growth despite a slight rental decline, alongside a long-term loan balance of THB 818.8 million with Bangkok Bank Public Company Limited at a floating rate not exceeding MLR-1%; no new acquisitions, partnerships, or funding rounds were announced in 2024-2025.