1. Thailand Stocks

  2. •

    Finance

  3. •

    Real estate development
Stella X Public Company Limited

Stella X Public Company Limited

0.26
THB
+0.01
(+4.00%)
-0.14EPS
5.66BMarket Cap
Nov 16Next Earn
Stella X Public Company Limited
SET:STELLA
(Stock Exchange of Thailand)

Recent

price

0.26

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
THB
0.46
- -
0.24
0.14
0.43
0.23
0.15
0.21
0.37
0.2
0.09
0.2
0.17
0.09
0.07
0.06
0.04
Revenue per Share
0.06
- -
0.04
-0.02
0.02
0.01
-0.03
-0.03
-0.04
-0.09
-0.12
-0.11
-0.04
-0.06
-0.15
-0.19
-0.13
Basic EPS, GAAP
-1.2
0.13
-0.6
-0.55
-0.38
-0.63
-0.1
0.02
0.31
0.09
0.01
0.03
-0.02
-0.02
0.01
-0.03
-0.04
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
0.78
1.12
0.84
0.98
1.07
1.07
1.04
0.92
0.85
0.76
0.64
0.56
0.78
0.69
0.54
0.27
0.26
Book Value per Share
0.78
1.12
0.84
0.98
1.07
1.07
1.04
0.92
0.85
0.76
0.64
0.55
0.78
0.69
0.54
0.27
0.25
Tangible Book Value per Share
1,371
2,072
2,144
2,394
2,972
4,959
6,947
6,947
6,879
7,258
7,641
8,083
10,430
12,512
13,066
15,633
20,014
Basic Weighted Avg Shares
631
- -
506
338
1,264
1,152
1,012
1,457
2,553
1,482
653
1,617
1,725
1,150
950
882
715
Sales/Revenue/Turnover
14.01
- -
13.94
-11.92
13.45
9.03
-12.36
-9.32
-4.6
-22.12
-60.94
26.7
4.16
-50.39
-79.74
-95.84
-108.21
Operating Margin (%)
10
15
13
14
15
19
44
77
77
103
175
180
167
126
114
115
112
Depreciation Expense
88
- -
77
-50
57
50
-202
-241
-275
-653
-928
-889
-417
-788
-2,012
-2,935
-2,700
Net Income, GAAP
- -
- -
23.7
- -
25.42
27.68
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
13.86
- -
15.21
-14.73
4.54
4.37
-19.94
-16.54
-10.78
-44.08
-142.05
-54.98
-24.18
-68.55
-211.74
-332.69
-377.8
Profit Margin (%)
2,241
- -
2,469
3,077
3,334
6,831
4,491
1,342
-426
-1,538
-2,109
-2,690
-489
-1,166
-2,311
-3,304
-1,099
Working Capital
1,136
- -
779
1,400
113
1,963
1,894
2,152
531
891
1,417
1,827
2,424
1,654
680
903
3,142
LT Debt
1,425
2,328
2,329
2,727
4,463
7,560
7,360
6,513
6,559
5,874
4,978
4,596
9,416
9,194
7,167
5,900
5,809
Total Equity
5.69
- -
2.23
- -
1.71
0.72
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
5.69
- -
2.38
- -
0.45
0.88
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
10.8
- -
3.31
-2.01
1.65
0.86
-2.76
-3.53
-4.26
-10.6
-17.29
-19.35
-6.24
-8.73
-25.16
-45.9
-42.47
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
3,435
2,258
1,941
LT Borrowings
732
2,388
3,002
LT Finance Leases
171
147
140
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
21,783
21,783
21,783
Market Capitalization
3,267
4,139
5,664

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,252
2,256
2,689
Cash, Cash Equivalents & STI
99
101
478
Accounts Receivable, Net
14
14
9
Inventories
2,076
2,076
2,029
Total Current Liabilities
5,556
4,136
3,789
Payables & Accruals
961
967
958
ST Debt
3,435
2,258
1,941
Deferred Revenue
76
75
86

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
1.6%
11.03%
-17.67%
Free Cash Flow
7.7%
-223.49%
-904.38%
Net Income, GAAP
-5.55%
46.55%
45.9%
Sales/Revenue/Turnover
10.55%
19.27%
-7.14%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
349
185
190
225
950
2025
183
250
259
191
882
2026
136
129
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.01
-0.02
-0.01
-0.12
-0.15
2025
-0.02
-0.01
-0.01
-0.11
-0.19
2026
-0.01
- -
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
DLF Limited (NSE:DLF)
Opendoor Technologies Inc (NASDAQ:OPEN)
Samolet (MOEX:SMLT)
Alarko Holding A.S. (BIST:ALARK)
Godrej Properties Limited (NSE:GODREJPROP)
Lodha Developers Ltd. (NSE:LODHA)
Business
Stella X Public Company Limited, a diversified real estate and related services group, operates primarily in property development, rental and service provision, and healthcare-related ventures. The company focuses on developing and selling residential land, houses, and condominium units, while also managing golf courses, hotels, hospitals, and ancillary medical and healthcare activities; it leverages related holdings in medical technology, distribution of healthcare products, travel services, financial services, and adjacent property-related businesses to generate integrated revenue streams. Headquartered in Bangkok, Thailand, Stella X is publicly listed on the Thai Stock Exchange and traces its origins to the founding year of Nusasiri Public Company Limited in 1960, with operations extending across Bangkok metropolitan areas and upcountry provinces including Chonburi, Nonthaburi, Nakhon Ratchasima, and Phuket; the group maintains a multi-segment operating model that includes Property Development, Rental and Service, and Medical and Health, supported by planned expansions into asset management and wellness-oriented ventures. Foundationally focused on delivering comprehensive urban development and lifestyle solutions, the company pursues value creation through integrated real estate projects, hospitality and leisure properties, healthcare investments, and related services across Thailand. In recent strategic moves, Stella X advances expansion through establishment of new subsidiaries—Stella Asset Co. Ltd., Stella Living Co. Ltd., and Stella Wellness Co. Ltd.—to formalize and scale its diversified platform, while pursuing partnerships, potential acquisitions, and new service offerings to strengthen its footprint in property development, healthcare-related services, and lifestyle-oriented assets. The company’s geographic footprint encompasses core markets in Bangkok and surrounding provinces, with upcountry projects and investments that reflect its broad regional growth strategy and integrated asset mix. Stella X maintains corporate structures and branding aligned with its rebranding from Nusasiri to Stella X, signaling a strategic shift toward a more expansive, multi-vertical portfolio approach within Thailand’s real estate and services sectors. Subsidiaries and associates operate across property development, hospitality, medical and health services, healthcare distribution, financial services, and travel-related activities, forming a cohesive ecosystem around urban living, wellness, and investment opportunities.