Dashboard Market News Pricing Contact Us
Search 100,000+ stocks...
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
Sign Up
Log in
C

Charn Issara Development PCL
SET:CI

Watchlist Manager
Charn Issara Development PCL
SET:CI
Watchlist
Price: 0.34 THB -2.86% Market Closed
Market Cap: ฿362.7m
Write Note Create Alert Ask AI
THB
Metric FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Cash & Cash Equivalents
701.7m 279.9m 890.8m 596.6m 568.7m 335.7m 397m 297.5m 221.5m 120.4m
Cash Equivalents
701.7m 279.9m 890.8m 596.6m 568.7m 335.7m 397m 297.5m 221.5m 120.4m
Short-Term Investments
95.6m 250.9m 1.2m 619.1m 3.1m 78.2m 3.2m 3.2m 3.3m 0
Total Receivables
73.8m 160.4m 196.6m 230.3m 105.8m 128.3m 206.5m 154.8m 174.4m 152.9m
Accounts Receivables
69.6m 157.4m 196.6m 208.7m 90.8m 110.3m 192.4m 141.2m 150.1m 120.3m
Other Receivables
4.3m 3m 0 21.6m 15m 18m 14.1m 13.6m 24.3m 32.6m
Inventory
4.4B 4.6B 4B 4.7B 5.4B 5B 4.3B 5.9B 5.1B 4.9B
Other Current Assets
68.3m 30.5m 108.7m 97.8m 11.8m 16.7m 43.7m 990.6m 43.9m 553.9m
Total Current Assets
5.4B 5.3B 5.2B 6.3B 6.1B 5.5B 4.9B 7.4B 5.6B 5.7B
PP&E Net
436.7m 945.9m 780.2m 1B 2.9B 3B 4.7B 4.1B 3.9B 3.8B
Note Receivable
— 1.3m 1.3m 1.3m 0 0 — — 64.3m 72m
Long-Term Investments
1.3B 1.4B 1.6B 1.2B 1.5B 1.3B 1.2B 1.1B 1.2B 830m
Other Long-Term Assets
185.2m 208.3m 32m 134.4m 315.8m 344.8m 357.7m 272.6m 118.8m 115.2m
Total Assets
7.3B 7.9B 7.7B 8.7B 10.8B 10.2B 11.2B 12.8B 10.8B 10.5B
Accounts Payable
570.3m 654.8m 778.6m 732.4m 424m 359.8m 382.5m 1.3B 425.6m 421.7m
Short-Term Debt
579.8m 246.8m 247.5m 233.9m 507.5m 371.8m 657.5m 355.4m 236.8m 238.4m
Current Portion of Long-Term Debt
1.2B 918.8m 1B 663.9m 2.1B 1.6B 2.8B 2.9B 1.9B 2.3B
Other Current Liabilities
601.4m 511.1m 275.5m 306m 294.4m 332m 511.7m 590.9m 387.8m 290.1m
Deferred Revenue
246.4m 329.6m 122.4m 185.6m 194.2m 239.1m 405.2m 465.2m 290.3m 206.9m
Total Current Liabilities
3B 2.3B 2.3B 1.9B 3.3B 2.6B 4.4B 5.2B 3B 3.2B
Long-Term Debt
1.9B 2.8B 2.4B 3.5B 4.8B 4.7B 3.2B 4.5B 5B 4.6B
Deferred Income Tax
90m 152.9m 40.9m 135.5m 123.6m 100.4m 291.8m 257.7m 231.6m 221.4m
Minority Interest
832.8m 1.1B 1B 956.5m 874.5m 934m 1.1B 1B 989.3m 928.9m
Other Liabilities
96.1m 80.7m 93.9m 116.8m 152.9m 382.2m 230.6m 254m 357m 506.4m
Total Liabilities
5.9B 6.4B 5.9B 6.7B 9.2B 8.7B 9.2B 11.2B 9.6B 9.5B
Common Stock
790.9m 889.7m 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B
Retained Earnings
643.4m 516.3m 572m 805.4m 454.9m 411.8m 211.3m (14.2m) (283.1m) (480.2m)
Additional Paid In Capital
23.8m 23.8m 98m 98.1m 98.1m 98.1m 98.1m 98.1m 98.1m 98.1m
Treasury Stock
(24.6m) — — — — — — — — —
Other Equity
22.3m 23m 22.4m 22.4m (56.3m) (108.4m) 562.2m 445.8m 377.7m 396.8m
Total Equity
1.5B 1.5B 1.8B 2B 1.6B 1.5B 1.9B 1.6B 1.3B 1.1B
Total Liabilities & Equity
7.3B 7.9B 7.7B 8.7B 10.8B 10.2B 11.2B 12.8B 10.8B 10.5B
Common Shares Outstanding
862m 889.7m 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B 1.1B
TDH
Thu Duc Housing Development Corp

A volatile property platform with lumpy earnings and inconsistent cash conversion

Intrinsic Value Access required
VPH
Van Phat Hung Corp

A lumpy property model with recurring losses and working-capital cash strain

Intrinsic Value Access required
HAR
An Duong Thao Dien Real estate Trading Investment JSC

A low-debt real-estate investor with volatile earnings and uneven cash conversion

Intrinsic Value Access required
CCL
Cuu Long Petro Urban Development and Investment Corp

A cyclical property developer with compressed earnings and persistently cash-intensive operations

Intrinsic Value Access required

Continue CI Research

Summary
CI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CI stock valuation using valuation multiples.
Wall St Estimates
CI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
ALPHA SPREAD
Follow us
Join 361,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Valuation Backtest Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.