Future City Leasehold Real Estate Investment Trust

Future City Leasehold Real Estate Investment Trust

SSET:FUTURERT
9.15
THB
-0.05
(-0.54%)
1.00EPS
8.93P/E
4.71BMarket Cap
Future City Leasehold Real Estate Investment Trust
SET:FUTURERT
(Stock Exchange of Thailand)

Recent

price

9.15

P/E

ratio

8.93

div

yld

9.50%

ROIC.AI

2006
2007
2008
2009
2010
2024
2025
TTM
THB
0.1
0.95
1.4
1.4
1.55
- -
0.99
1.13
Revenue per Share
0.1
0.35
1.17
0.8
1.42
- -
0.85
1
Basic EPS, GAAP
-9.88
0.75
1.13
1.24
1.31
- -
0.8
1.15
Free Cash Flow per Basic Share
- -
0.83
1.02
1
1.09
- -
0.97
0.87
Dividend per Share
6.43
6.65
10.6
10.4
10.72
10.22
9.89
10.03
Book Value per Share
6.43
6.65
10.6
10.4
10.72
10.22
9.89
10.03
Tangible Book Value per Share
473
473
473
473
473
530
530
530
Basic Weighted Avg Shares
49
450
664
665
734
- -
525
596
Sales/Revenue/Turnover
- -
- -
- -
- -
- -
- -
- -
- -
Operating Margin (%)
- -
- -
49
43
- -
- -
- -
- -
Depreciation Expense
49
163
554
379
673
- -
449
528
Net Income, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
100
36.33
83.49
57.01
91.65
- -
85.54
88.53
Profit Margin (%)
- -
- -
- -
- -
- -
- -
- -
- -
Working Capital
- -
- -
- -
- -
- -
6,344
6,712
6,904
LT Debt
4,782
4,945
5,016
4,921
5,076
5,412
5,239
5,312
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
3.79
6.11
Return on Capital (%)
- -
3.36
11.13
7.63
13.46
- -
8.44
10.17
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
530
530
530
Market Capitalization
4,846
4,687
4,713

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
- -
- -
- -
Cash, Cash Equivalents & STI
213
188
166
Accounts Receivable, Net
- -
- -
- -
Inventories
- -
- -
- -
Total Current Liabilities
- -
- -
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
1.22%
-3.19%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
- -
- -
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
87
96
- -
- -
- -
2025
147
165
124
89
525
2026
201
182
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.15
0.15
- -
- -
- -
2025
0.24
0.28
0.2
0.12
0.85
2026
0.35
0.32
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.34
0.13
- -
- -
- -
2025
0.24
0.24
0.28
0.2
0.97
2026
0.12
0.27
- -
- -
- -
Business
Future City Leasehold Real Estate Investment Trust (FUTURERT.BK) is a Thailand-based closed-end real estate investment trust that invests primarily in leasehold rights and utilization rights of certain areas within the Future Park Rangsit shopping center, a lifestyle mall located in northern Bangkok. The trust's core asset comprises leasehold interests in shops, common areas including outside spaces, department stores such as Central Department Store and Robinson Department Store, Big C Supercenter, Major Cineplex including a kid theater, two Power Buy branches, two Super Sport branches, two B2S branches, Fitness First, and Tops Supermarket. It generates returns through rental income from these retail properties, targeting investors seeking exposure to the retail real estate sector via stable leasehold revenue streams anchored by major brands and high foot traffic in a key suburban hub. The trust operates exclusively in Thailand, with its primary property in the Greater Bangkok area, serving retail tenants, department stores, and entertainment providers. Managed by BBL Asset Management Co., Ltd., with property management by Rangsit Plaza Co., Ltd. and trusteeship by Krung Thai Asset Management Public Company Limited, it is headquartered at No. 175 Sathorn City Tower, Floors 7, 21, and 26, South Sathon Road, Tungmahamek, Sathon, Bangkok 10120. Established and listed on the Stock Exchange of Thailand on October 7, 2024, at a par value of approximately 9.98 Baht per unit (subsequently adjusted to 9.85 Baht as of June 20, 2025), the trust focuses on high-quality immovable properties and leasehold rights mainly within the Future City Project. Recent developments include a par value reduction from 9.88 to 9.85 Baht on June 20, 2025, alongside notifications for dividend payments and capital reductions, such as the 4th dividend and distribution payment in the form of capital reduction as reported in late 2025. The trust released its Management Discussion and Analysis for Quarter 3 ending September 30, 2025, and maintains an unqualified audit opinion from PricewaterhouseCoopers ABAS Limited for the fiscal year ended December 31. No major acquisitions, partnerships, funding rounds, or new product launches have been publicly announced in the last 1-2 years beyond its initial listing and ongoing operational adjustments.