Subscribe

Britania Public Company Limited (BRI.BK)

THB1.27 -0.04 (-3.05%)
TH SET Real Estate Real Estate - Development
Address Bhiraj Tower 10260
Bangkok, SP, TH
CEO Krit Techasumma
IPO 2021-12-21
ISIN THA563010000

Explore sections of this company profile

Description

Britania Public Company Limited engages in property development business in Thailand. It develops detached and semidetached houses, townhouses, and other properties under the Belgravia, Grand Britania, Britania, Balco, Balco Lagoon, and Brighton brand names. The company was formerly known as Origin House Company Limited. Britania Public Company Limited was founded in 2016 and is based in Bangkok, Thailand. Britania Public Company Limited operates as a subsidiary of Origin Property Public Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB1.27 -0.04 (-3.05%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
258.5K
Beta
0.41
Float Shares
288.39M
Free Float %
19.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.78% +0.78% -0.77% -16.77% -20.37% -15.13% -22.29% -86.56% -87.71% -87.71% -87.71%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.27
DCF (Unlevered) 19.95 +1,470.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2025-08 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.79
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -32.8% Q1'26: -70.4% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -80.0% Q1'26: -36.2% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +41.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +7.5% Q1'26: -10.1% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +0.7% Q1'26: -0.4% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +40.7% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    55.72× Q1'26: -154.68× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.26) × ERP
WACC = 13% × Ke + 87% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 15.00 Current price: 1.27
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
3.81B
est: 3.89B (-2.2%)
5.85B
est: 5.81B (+0.6%)
5.71B
est: 4.77B (+19.8%)
3.38B
est: 3.58B (-5.5%)
2.28B
est: 1.84B (+23.6%)
1.87B
1.87B – 1.87B
+1.7% YoY
2.04B
2.04B – 2.04B
+8.9% YoY
EBITDA
769.19M
est: 975.74M (-21.2%)
1.60B
est: 1.46B (+10.0%)
2.16B
est: 1.09B (+98.2%)
703.75M
est: 817.27M (-13.9%)
181.59M
est: 420.16M (-56.8%)
427.23M
427.23M – 427.23M
+1.7% YoY
465.12M
465.12M – 465.12M
+8.9% YoY
EBIT
762.36M
est: 967.12M (-21.2%)
1.88B
est: 1.44B (+30.3%)
2.14B
est: 1.07B (+99.5%)
691.61M
est: 807.30M (-14.3%)
170.23M
est: 415.04M (-59.0%)
422.03M
422.03M – 422.03M
+1.7% YoY
459.45M
459.45M – 459.45M
+8.9% YoY
Net Income
602.49M
est: 685.31M (-12.1%)
1.47B
est: 1.39B (+5.8%)
1.19B
est: 1.44B (-16.8%)
426.62M
est: 942.00M (-54.7%)
125.78M
est: 144.00M (-12.7%)
24.00M
24.00M – 24.00M
-83.3% YoY
48.00M
48.00M – 48.00M
+100.0% YoY
SGA
445.01M
est: 520.12M (-14.4%)
659.90M
est: 776.56M (-15.0%)
801.68M
est: 715.14M (+12.1%)
571.97M
est: 537.28M (+6.5%)
480.31M
est: 276.22M (+73.9%)
280.87M
280.87M – 280.87M
+1.7% YoY
305.77M
305.77M – 305.77M
+8.9% YoY
EPS
0.99
est: 0.80 (+23.2%)
1.72
est: 1.63 (+5.5%)
1.40
est: 1.20 (+17.0%)
0.50
est: 0.79 (-36.3%)
0.10
est: 0.12 (-16.7%)
0.02
0.02 – 0.02
-83.3% YoY
0.04
0.04 – 0.04
+100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-20 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-19 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-18 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-15 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-14 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-08 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-07 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-06 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-05 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-30 B- 3/5 1/5 2/5 3/5 1/5 3/5 5/5
2026-04-29 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-04-28 B- 2/5 1/5 2/5 3/5 1/5 2/5 5/5
2026-04-27 B- 3/5 1/5 2/5 3/5 1/5 3/5 5/5
2026-04-24 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-23 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-22 B 3/5 1/5 2/5 4/5 1/5 3/5 5/5
2026-04-21 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-20 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-17 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-16 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
640.97M
OE per share TTM
0.46
Owner's Yield
34.19%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
237.8K
Shares Outstanding
1.45B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Doungkamon Nakkampan Head of Compliance and Compliant & Claim Management Supervisor female
Itthipon Kumsombut Chief Financial Officer & Executive Director male
Krit Techasumma Chief Executive Officer & Director male
Napapol Somrit Head of Investor Relations male
Navin Leknawa MD & Co-Chief Executive Officer male
Panitaporn Wongprakob Company Secretary & Executive Director female
Parama Hemathulin Managing Director of Project Development male
Siripong Srisawangwong Executive Director & Co-CEO male
Sunanta Kaikaew Chief Accountant & Senior Accounting Manager female
Teerayut Lakdee Managing Director of Project Development male
Thunyaporn Chumjui Head of Internal Audit & Senior Internal Audit Manager female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits