Loading...

U City

BST:HNQ
Snowflake Description

Fair value with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
HNQ
BST
฿14B
Market Cap
  1. Home
  2. DE
  3. Real Estate
Company description

U City Public Company Limited operates as a diversified real estate investment and development company in Thailand and internationally. The last earnings update was 7 days ago. More info.


Add to Portfolio Compare Print
  • U City has significant price volatility in the past 3 months.
HNQ Share Price and Events
7 Day Returns
0%
BST:HNQ
-0.4%
DE Real Estate
1.9%
DE Market
1 Year Returns
-
BST:HNQ
18.1%
DE Real Estate
-11%
DE Market
HNQ Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
U City (HNQ) 0% 0% - - - -
DE Real Estate -0.4% 1.5% 3.3% 18.1% 57.2% 140.4%
DE Market 1.9% 2.1% 1.8% -11% 15.5% 6.5%
1 Year Return vs Industry and Market
  • No trading data on HNQ.
  • No trading data on HNQ.
Price Volatility
HNQ
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for U City's competitors could be found in our database.

Value

 Is U City undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of U City to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data    Our calculation method for this is changing soon.

Below are the data sources, inputs and calculation used to determine the intrinsic value for U City.

BST:HNQ Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 8.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:HNQ
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 9.8%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 0.38
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.382 (1 + (1- 20%) (144.96%))
0.825
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.83
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.825 * 9.77%)
8.29%

Discounted Cash Flow Calculation for BST:HNQ using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for U City is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

BST:HNQ DCF 1st Stage: Next 5 year cash flow forecast
2019 2020 2021 2022 2023
Levered FCF (THB, Millions) 1,166.42 1,388.03 1,637.88 1,916.32 2,222.93
Source Est @ 20%, capped from 62.73% Est @ 19%, capped from 62.73% Est @ 18%, capped from 62.73% Est @ 17%, capped from 62.73% Est @ 16%, capped from 62.73%
Present Value
Discounted (@ 8.29%)
1,077.08 1,183.55 1,289.62 1,393.29 1,492.42
Present value of next 5 years cash flows ฿6,435.96
BST:HNQ DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2023 × (1 + g) ÷ (Discount Rate – g)
= ฿2,222.93 × (1 + 0.23%) ÷ (8.29% – 0.23%)
฿27,620.00
Present Value of Terminal Value = Terminal Value ÷ (1 + r)5
= ฿27,620.00 ÷ (1 + 8.29%)5
฿18,543.40
BST:HNQ Total Equity Value
Calculation Result
Total Equity Value = Present value of next 5 years cash flows + Terminal Value
= ฿6,435.96 + ฿18,543.40
฿24,979.35
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿24,979.35 / 5,613.72
฿0.08
BST:HNQ Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:HNQ represents 0.0188x of SET:U
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.0188x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 4.45 x 0.0188
€0.08
Value per share (EUR) From above. €0.08
Current discount Discount to share price of €0.05
= -1 x (€0.05 - €0.08) / €0.08
43.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price U City is available for.
Intrinsic value
44%
Share price is €0.047 vs Future cash flow value of €0.08365
Current Discount Checks
For U City to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • U City's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • U City's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for U City's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are U City's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:HNQ PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in THB ฿-0.26
SET:U Share Price ** SET (2019-01-08) in THB ฿2.5
Germany Real Estate Industry PE Ratio Median Figure of 31 Publicly-Listed Real Estate Companies 12.77x
Germany Market PE Ratio Median Figure of 420 Publicly-Listed Companies 18.11x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of U City.

BST:HNQ PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:U Share Price ÷ EPS (both in THB)

= 2.5 ÷ -0.26

-9.66x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • U City is loss making, we can't compare its value to the DE Real Estate industry average.
  • U City is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does U City's expected growth come at a high price?
Raw Data
BST:HNQ PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -9.66x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Germany Real Estate Industry PEG Ratio Median Figure of 17 Publicly-Listed Real Estate Companies 0.59x
Germany Market PEG Ratio Median Figure of 268 Publicly-Listed Companies 1.39x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for U City, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on U City's assets?
Raw Data
BST:HNQ PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in THB ฿3.04
SET:U Share Price * SET (2019-01-08) in THB ฿2.5
Germany Real Estate Industry PB Ratio Median Figure of 42 Publicly-Listed Real Estate Companies 1.38x
Germany Market PB Ratio Median Figure of 566 Publicly-Listed Companies 1.79x
BST:HNQ PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:U Share Price ÷ Book Value per Share (both in THB)

= 2.5 ÷ 3.04

0.82x

* Primary Listing of U City.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • U City is good value based on assets compared to the DE Real Estate industry average.
X
Value checks
We assess U City's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. U City has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is U City expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as U City has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-9.5%
Expected Real Estate industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is U City expected to grow at an attractive rate?
  • Unable to compare U City's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare U City's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare U City's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BST:HNQ Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Real Estate Industry Earnings Growth Rate Market Cap Weighted Average -9.5%
Germany Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 6.2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 9.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:HNQ Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:HNQ Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2018-12-31 6,427 -502 -1,453
2018-09-30 6,238 -526 -1,371
2018-06-30 5,990 383 -1,645
2018-03-31 5,040 538 -1,343
2017-12-31 4,029 110 -957
2017-09-30 2,807 -112 -1,136
2017-06-30 1,597 -764 -340
2017-03-31 1,141 -1,494 -264
2016-12-31 1,099 -1,393 -305
2016-09-30 1,041 -800 -275
2016-06-30 1,045 -994 -379
2016-03-31 1,039 1,262 -331

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if U City is high growth as no earnings estimate data is available.
  • Unable to determine if U City is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:HNQ Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from U City Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:HNQ Past Financials Data
Date (Data in THB Millions) EPS *
2018-12-31 -0.26
2018-09-30 -0.24
2018-06-30 -0.29
2018-03-31 -0.24
2017-12-31 -0.17
2017-09-30 -0.20
2017-06-30 -0.06
2017-03-31 -0.05
2016-12-31 -0.05
2016-09-30 -0.05
2016-06-30 -0.07
2016-03-31 -0.06

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if U City will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether U City is trading at U City'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. U City's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Real Estate companies here
  3. U City's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess U City's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
U City has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has U City performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare U City's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • U City does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare U City's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare U City's 1-year growth to the DE Real Estate industry average as it is not currently profitable.
Earnings and Revenue History
U City's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from U City Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:HNQ Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 6,427.39 -1,452.84 3,213.54
2018-09-30 6,237.89 -1,370.57 2,952.91
2018-06-30 5,989.74 -1,645.06 2,769.04
2018-03-31 5,040.29 -1,343.08 2,520.57
2017-12-31 4,028.56 -957.46 1,997.13
2017-09-30 2,806.63 -1,136.09 1,581.60
2017-06-30 1,596.78 -340.35 1,083.64
2017-03-31 1,140.65 -264.21 763.96
2016-12-31 1,099.12 -304.75 743.95
2016-09-30 1,040.90 -274.84 644.49
2016-06-30 1,045.12 -379.29 605.06
2016-03-31 1,038.70 -331.01 580.10
2015-12-31 962.59 -283.24 514.94
2015-09-30 815.92 -531.22 457.49
2015-06-30 621.25 -465.35 477.89
2015-03-31 440.81 -524.72 421.11
2014-12-31 264.06 -638.42 388.67
2014-09-30 179.66 -314.09 305.55
2014-06-30 155.08 -290.12 243.90
2014-03-31 186.84 133.57 231.44
2013-12-31 159.00 295.82 203.05
2013-09-30 139.83 223.77 232.36
2013-06-30 119.19 488.22 202.41
2013-03-31 59.56 620.65 149.47
2012-12-31 -40.16 376.51 170.37
2012-09-30 -113.11 618.07 199.27
2012-06-30 -151.46 373.46 191.21
2012-03-31 -159.76 -46.02 209.50

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if U City has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if U City has efficiently used its assets last year compared to the DE Real Estate industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if U City improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess U City's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
U City has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is U City's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up U City's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • U City is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • U City's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of U City's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.2x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from U City Company Filings, last reported 1 month ago.

BST:HNQ Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 29,151.63 20,344.01 2,796.81
2018-09-30 29,153.73 20,607.60 3,926.95
2018-06-30 29,285.36 22,192.20 2,098.74
2018-03-31 29,475.21 22,574.15 6,064.73
2017-12-31 17,858.43 18,086.52 1,383.01
2017-09-30 17,907.47 18,383.91 1,113.24
2017-06-30 18,763.16 18,192.52 959.12
2017-03-31 18,804.14 4,722.17 925.25
2016-12-31 18,855.75 4,724.87 310.47
2016-09-30 19,077.19 4,727.54 362.23
2016-06-30 19,290.46 1,192.42 254.33
2016-03-31 19,457.30 1,196.03 861.68
2015-12-31 19,437.36 1,199.43 2,701.79
2015-09-30 19,523.84 1,202.85 3,986.12
2015-06-30 19,702.63 2,095.40 2,285.60
2015-03-31 10,275.13 2,105.50 1,211.15
2014-12-31 10,229.12 2,141.43 999.31
2014-09-30 4,229.41 2,438.18 260.70
2014-06-30 4,338.33 984.22 340.00
2014-03-31 4,431.14 994.13 642.44
2013-12-31 4,500.87 1,005.82 1,267.77
2013-09-30 4,529.05 991.09 1,207.30
2013-06-30 4,618.09 1,001.81 2,098.48
2013-03-31 1,513.51 63.94 705.44
2012-12-31 921.77 69.46 160.16
2012-09-30 980.09 71.26 243.40
2012-06-30 799.31 183.82 75.24
2012-03-31 216.86 839.42 20.31
  • U City's level of debt (69.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (22.3% vs 69.8% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • U City has sufficient cash runway for more than 3 years based on current free cash flow.
  • U City has sufficient cash runway for more than 3 years if free cash flow continues to grow at historical rates of 10.7% each year.
X
Financial health checks
We assess U City's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. U City has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is U City's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from U City dividends.
If you bought €2,000 of U City shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate U City's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate U City's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:HNQ Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 23 Stocks 2.6%
Germany Market Average Dividend Yield Market Cap Weighted Average of 332 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as U City has not reported any payouts.
  • Unable to verify if U City's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of U City's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as U City has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess U City's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can U City afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. U City has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of U City's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Piyaporn Phanachet
AGE 51
TENURE AS CEO 2.1 years
CEO Bio

Ms. Piyaporn Phanachet has been the Chief Executive Officer, Director and Executive Officer of U City Public Company Limited since January 16, 2017 and February 14, 2018 respectively.

CEO Compensation
  • Insufficient data for Piyaporn to compare compensation growth.
  • Insufficient data for Piyaporn to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the U City management team in years:

2.6
Average Tenure
45
Average Age
  • The tenure for the U City management team is about average.
Management Team

Piyaporn Phanachet

TITLE
CEO, Executive Officer & Executive Director
AGE
51
TENURE
2.1 yrs

Soraya Satiangoset

TITLE
Executive Director & CFO
AGE
42
TENURE
0.9 yrs

Veerapong Rodjanawarodom

TITLE
Executive Director & COO
AGE
45
TENURE
2.6 yrs

Nuttapun Giramethakul

TITLE
Vice President of Accounting Department
AGE
54
TENURE
3.1 yrs

Sayam Siwarapornskul

TITLE
Chief Legal Officer
AGE
41
TENURE
3.1 yrs
Board of Directors Tenure

Average tenure and age of the U City board of directors in years:

1.6
Average Tenure
51
Average Age
  • The average tenure for the U City board of directors is less than 3 years, this suggests a new board.
Board of Directors

Keeree Kanjanapas

TITLE
Chairman of the Board
COMPENSATION
฿432K
AGE
68
TENURE
1.6 yrs

Piyaporn Phanachet

TITLE
CEO, Executive Officer & Executive Director
AGE
51
TENURE
1 yrs

Sayam Siwarapornskul

TITLE
Chief Legal Officer
AGE
41
TENURE
0.8 yrs

Chaiwat Atsawintarangkun

TITLE
Independent Director
COMPENSATION
฿802K
AGE
66
TENURE
2.7 yrs

Surajit Gongvatana

TITLE
Independent Director
COMPENSATION
฿325K
AGE
66
TENURE
1.6 yrs

Rungson Sriworasat

TITLE
Independent Director
COMPENSATION
฿13K
AGE
62
TENURE
1.2 yrs

Plakorn Wanglee

TITLE
Independent Director
COMPENSATION
฿325K
AGE
51
TENURE
1.6 yrs

Kavin Kanjanapas

TITLE
Director
COMPENSATION
฿315K
AGE
43
TENURE
1.6 yrs

Chi Keung Kong

TITLE
Director
COMPENSATION
฿295K
AGE
43
TENURE
1.6 yrs

Paisal Tarasansombat

TITLE
Independent Director
TENURE
0.7 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess U City's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. U City has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Map
Description

U City Public Company Limited operates as a diversified real estate investment and development company in Thailand and internationally. The company operates in three segments: Hotel Business; Rental and Management Business; and Real Estate for Sale Business. It develops, rents, and sells real estate properties; leases land and structures; invests in securities; and manages a golf course and club house. The company was formerly known as Natural Park Public Company Limited and changed its name to U City Public Company Limited in April 2015. U City Public Company Limited was founded in 1988 and is headquartered in Bangkok, Thailand.

Details
Name: U City Public Company Limited
HNQ
Exchange: BST
Founded: 1988
฿396,492,353
5,613,716,960
Website: http://www.ucity.co.th
Address: U City Public Company Limited
21, TST Tower,
20th Floor,
Bangkok,
10900,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET U Ordinary Shares The Stock Exchange of Thailand TH THB 20. Apr 1993
SET U-R THB1(NVDR) The Stock Exchange of Thailand TH THB 06. Oct 2003
SET U-P PRF THB3.20 (LOCAL) The Stock Exchange of Thailand TH THB 23. Mar 2018
SET U-P-R PRF THB3.2 (NVDR) The Stock Exchange of Thailand TH THB 06. Jul 2018
SET U-P PRF THB3.20 (LOCAL) The Stock Exchange of Thailand TH THB 03. Jan 2019
THAMSE U-Q PRF THB3.20 (ALIEN) Bangkok-Alien Market Stock Exchange TH THB 03. Jan 2019
THAMSE U-Q PRF THB1 (ALIEN) Bangkok-Alien Market Stock Exchange TH THB 23. Mar 2018
THAMSE U-F THB100 (ALIEN) Bangkok-Alien Market Stock Exchange TH THB 12. Mar 1998
MUN HNQ THB1(NVDR) Boerse Muenchen DE EUR 06. Oct 2003
BST HNQ THB1(NVDR) Boerse-Stuttgart DE EUR 06. Oct 2003
Number of employees
Current staff
Staff numbers
0
U City employees.
Industry
Diversified Real Estate Activities
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/02/21 22:14
End of day share price update: 2019/01/08 00:00
Last earnings filing: 2019/02/14
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.