Loading...

We've got a brand new version of Simply Wall St! Try it out

Union Mosaic Industry

BST:9UMF
Snowflake Description

Imperfect balance sheet and overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
9UMF
BST
฿569M
Market Cap
  1. Home
  2. DE
  3. Capital Goods
Company description

The Union Mosaic Industry Public Company Limited, together with its subsidiaries, produces and distributes floor and wall tiles in Thailand and internationally. The last earnings update was 92 days ago. More info.


Add to Portfolio Compare Print
  • Union Mosaic Industry has significant price volatility in the past 3 months.
9UMF Share Price and Events
7 Day Returns
0%
BST:9UMF
1.2%
DE Building
0.8%
DE Market
1 Year Returns
-52.3%
BST:9UMF
6.1%
DE Building
9%
DE Market
9UMF Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Union Mosaic Industry (9UMF) 0% -22.2% -43.9% -52.3% -80.6% -91.8%
DE Building 1.2% 5.3% 6.4% 6.1% 10.5% 55.5%
DE Market 0.8% 6.3% 14.4% 9% 14.5% 21.8%
1 Year Return vs Industry and Market
  • 9UMF underperformed the Building industry which returned 6.1% over the past year.
  • 9UMF underperformed the Market in Germany which returned 9% over the past year.
Price Volatility
9UMF
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Union Mosaic Industry's competitors could be found in our database.

9UMF Value

 Is Union Mosaic Industry 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 Union Mosaic Industry 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

Below are the data sources, inputs and calculation used to determine the intrinsic value for Union Mosaic Industry.

BST:9UMF 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 12.1%
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:9UMF
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Building Unlevered Beta Simply Wall St/ S&P Global 1.19
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.187 (1 + (1- 20%) (211.9%))
2.473
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (2 * 5.96%)
12.15%

Discounted Cash Flow Calculation for BST:9UMF using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Union Mosaic Industry is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BST:9UMF DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 12.15%)
2020 24.05 Est @ -31.14% 21.44
2021 18.82 Est @ -21.73% 14.97
2022 15.97 Est @ -15.14% 11.32
2023 14.29 Est @ -10.53% 9.03
2024 13.25 Est @ -7.3% 7.47
2025 12.58 Est @ -5.04% 6.32
2026 12.14 Est @ -3.46% 5.44
2027 11.86 Est @ -2.36% 4.74
2028 11.67 Est @ -1.58% 4.16
2029 11.55 Est @ -1.04% 3.67
Present value of next 10 years cash flows ฿88.00
BST:9UMF DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿11.55 × (1 + 0.23%) ÷ (12.15% – 0.23%)
฿97.10
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿97.10 ÷ (1 + 12.15%)10
฿30.85
BST:9UMF Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿88.00 + ฿30.85
฿118.85
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿118.85 / 836.50
฿0.14
BST:9UMF Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:9UMF represents 0.01544x of SET:UMI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.01544x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 0.14 x 0.01544
€0.00
Value per share (EUR) From above. €0.00
Current discount Discount to share price of €0.01
= -1 x (€0.01 - €0.00) / €0.00
-378.6%

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

  • The current share price of Union Mosaic Industry is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
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 Union Mosaic Industry's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Union Mosaic Industry's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:9UMF PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in THB ฿-0.05
SET:UMI Share Price ** SET (2019-11-13) in THB ฿0.68
Germany Building Industry PE Ratio Median Figure of 6 Publicly-Listed Building Companies 18.12x
Germany Market PE Ratio Median Figure of 403 Publicly-Listed Companies 19.89x

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

** Primary Listing of Union Mosaic Industry.

BST:9UMF PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

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

= 0.68 ÷ -0.05

-13.62x

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

  • Union Mosaic Industry is loss making, we can't compare its value to the DE Building industry average.
  • Union Mosaic Industry is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Union Mosaic Industry's expected growth come at a high price?
Raw Data
BST:9UMF PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -13.62x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Building Industry PEG Ratio Median Figure of 31 Publicly-Listed Building Companies 1.31x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.38x

*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 Union Mosaic Industry, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Union Mosaic Industry's assets?
Raw Data
BST:9UMF PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in THB ฿1.68
SET:UMI Share Price * SET (2019-11-13) in THB ฿0.68
Germany Building Industry PB Ratio Median Figure of 8 Publicly-Listed Building Companies 1.34x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.83x
BST:9UMF PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 0.68 ÷ 1.68

0.4x

* Primary Listing of Union Mosaic Industry.

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

  • Union Mosaic Industry is good value based on assets compared to the DE Building industry average.
X
Value checks
We assess Union Mosaic Industry'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 Building 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 Building industry average (and greater than 0)? (1 check)
  5. Union Mosaic Industry has a total score of 1/6, 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.

9UMF Future Performance

 How is Union Mosaic Industry 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 Union Mosaic Industry 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
11.4%
Expected Building industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Union Mosaic Industry expected to grow at an attractive rate?
  • Unable to compare Union Mosaic Industry's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Union Mosaic Industry's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Union Mosaic Industry's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BST:9UMF Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Building Industry Earnings Growth Rate Market Cap Weighted Average 11.4%
Europe Building Industry Revenue Growth Rate Market Cap Weighted Average 4.1%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.8%
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:9UMF Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months 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:9UMF Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-06-30 2,475 84 -42
2019-03-31 2,460 126 -67
2018-12-31 2,388 99 -77
2018-09-30 2,378 118 -83
2018-06-30 2,373 105 -82
2018-03-31 2,382 97 -62
2017-12-31 2,486 160 -25
2017-09-30 2,563 228 -10
2017-06-30 2,651 225 16
2017-03-31 2,717 168 96
2016-12-31 2,793 274 108
2016-09-30 3,012 249 -50

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Union Mosaic Industry is high growth as no earnings estimate data is available.
  • Unable to determine if Union Mosaic Industry 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:9UMF Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Union Mosaic Industry Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:9UMF Past Financials Data
Date (Data in THB Millions) EPS *
2019-06-30 -0.05
2019-03-31 -0.08
2018-12-31 -0.09
2018-09-30 -0.10
2018-06-30 -0.10
2018-03-31 -0.07
2017-12-31 -0.03
2017-09-30 -0.01
2017-06-30 0.02
2017-03-31 0.11
2016-12-31 0.13
2016-09-30 -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 Union Mosaic Industry will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Take a look at our analysis of 9UMF’s management and see if the CEO’s compensation is within a reasonable range, who is on the board and if insiders have been trading lately.
  2. Union Mosaic Industry'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 Capital Goods companies here
  3. Union Mosaic Industry'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 Union Mosaic Industry'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 Europe 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.
Union Mosaic Industry 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.

9UMF Past Performance

  How has Union Mosaic Industry 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 Union Mosaic Industry's growth in the last year to its industry (Building).
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.
  • Union Mosaic Industry does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Union Mosaic Industry's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Union Mosaic Industry's 1-year growth to the DE Building industry average as it is not currently profitable.
Earnings and Revenue History
Union Mosaic Industry'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 Union Mosaic Industry Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:9UMF Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 2,474.99 -41.76 606.25
2019-03-31 2,460.21 -67.23 594.42
2018-12-31 2,387.87 -77.10 581.46
2018-09-30 2,377.88 -82.96 580.30
2018-06-30 2,373.05 -81.54 566.80
2018-03-31 2,382.03 -62.30 577.81
2017-12-31 2,486.09 -25.31 584.11
2017-09-30 2,562.82 -9.53 615.40
2017-06-30 2,651.25 16.05 624.21
2017-03-31 2,717.43 95.81 624.93
2016-12-31 2,793.27 108.46 620.58
2016-09-30 3,012.23 -49.86 861.95
2016-06-30 3,223.20 -78.08 945.76
2016-03-31 3,446.57 -174.19 958.71
2015-12-31 3,739.49 -190.34 984.89
2015-09-30 3,882.81 -39.11 743.95
2015-06-30 4,014.36 -66.59 774.65
2015-03-31 4,185.79 7.49 782.13
2014-12-31 4,213.31 29.97 820.09
2014-09-30 4,027.25 7.61 839.75
2014-06-30 3,945.20 44.19 723.72
2014-03-31 3,918.04 35.13 707.18
2013-12-31 3,736.02 28.27 647.93
2013-09-30 3,810.19 36.34 572.29
2013-06-30 3,723.20 560.60 546.28
2013-03-31 3,413.80 647.44 490.40
2012-12-31 3,287.57 656.92 446.78

*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 Union Mosaic Industry has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Union Mosaic Industry has efficiently used its assets last year compared to the DE Building industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Union Mosaic Industry 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 Union Mosaic Industry'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 Building 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.
Union Mosaic Industry 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.

9UMF Health

 How is Union Mosaic Industry'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 Union Mosaic Industry's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Union Mosaic Industry's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Union Mosaic Industry's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Union Mosaic Industry'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 covered by short term assets, assets are 1.3x 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 Union Mosaic Industry Company Filings, last reported 4 months ago.

BST:9UMF Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 1,552.46 1,205.34 98.37
2019-03-31 1,568.69 1,138.85 47.60
2018-12-31 1,585.71 1,205.69 59.62
2018-09-30 1,566.37 1,192.19 58.69
2018-06-30 1,574.75 1,238.68 130.35
2018-03-31 1,613.60 1,304.69 163.50
2017-12-31 1,612.99 1,324.93 177.16
2017-09-30 1,648.55 1,322.73 177.06
2017-06-30 1,669.31 1,420.23 301.66
2017-03-31 1,766.45 1,430.76 370.00
2016-12-31 1,745.61 1,465.86 318.69
2016-09-30 1,781.36 1,465.12 204.51
2016-06-30 1,747.98 1,489.54 262.76
2016-03-31 1,843.49 1,474.39 365.38
2015-12-31 1,813.89 1,536.23 235.61
2015-09-30 2,642.04 1,950.04 287.18
2015-06-30 2,513.54 2,183.18 79.31
2015-03-31 2,422.36 2,201.48 101.70
2014-12-31 2,424.07 2,178.42 77.35
2014-09-30 1,918.62 1,935.98 101.44
2014-06-30 1,932.18 1,899.55 41.77
2014-03-31 1,879.97 2,037.73 57.28
2013-12-31 1,874.87 2,077.29 68.00
2013-09-30 1,933.99 1,911.79 61.94
2013-06-30 2,049.76 1,968.39 62.12
2013-03-31 2,008.48 1,944.37 79.87
2012-12-31 2,057.45 2,010.20 94.57
  • Union Mosaic Industry's level of debt (77.6%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (98.3% vs 77.6% today).
  • Debt is not well covered by operating cash flow (7%, less than 20% of total debt).
  • Unable to confirm if the interest payments on Union Mosaic Industry's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Union Mosaic Industry'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. Union Mosaic Industry has a total score of 2/6, 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.

9UMF Dividends

 What is Union Mosaic Industry'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 Union Mosaic Industry dividends.
If you bought €2,000 of Union Mosaic Industry 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 Union Mosaic Industry's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Union Mosaic Industry'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:9UMF 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 Building Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 2.6%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.6%

Industry and Market average data is calculated daily.

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

BST:9UMF Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2018-11-13 0.000 0.000
2018-08-08 0.000 0.000
2018-05-15 0.000 0.000
2018-04-17 0.000 0.000
2017-02-27 0.085 3.403
2016-02-24 0.160 4.793
2015-02-26 0.110 2.201
2014-08-13 0.125 1.923
2014-05-15 0.125 1.538
2014-02-27 0.125 1.474
2013-02-28 0.069 0.567
2012-02-24 0.074 2.681
2011-04-29 0.131 8.054
2010-04-29 0.080 4.499

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

  • Unable to perform a dividend volatility check as Union Mosaic Industry has not reported any payouts.
  • Unable to verify if Union Mosaic Industry's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Union Mosaic Industry's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Union Mosaic Industry 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 Union Mosaic Industry's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - 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 Union Mosaic Industry afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Union Mosaic Industry 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.

9UMF Management

 What is the CEO of Union Mosaic Industry'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
Marut Mangklabruks
COMPENSATION ฿240,000
AGE 75
CEO Bio

Mr. Marut Mangklabruks has been an Executive Director of The Union Mosaic Industry Public Company Limited since April 23, 2004 and serves as its Chairman of the Executive Board. Mr. Mangklabruks received a Bachelor of Engineering from Chulalongkorn University.

CEO Compensation
  • Marut's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Marut's remuneration is lower than average for companies of similar size in Germany.
Management Team

Marut Mangklabruks

TITLE
Chairman of The Executive Board & Executive Director
COMPENSATION
฿240K
AGE
75

Kiratcha Laowiwatwong

TITLE
Director of Corporate Human Resource Office & Executive Director
COMPENSATION
฿240K
AGE
50

Voravat Tantranont

TITLE
Vice Chairman of the Executive Board
COMPENSATION
฿240K
AGE
60

Methawee Laowiwatwong

TITLE
Executive Director
COMPENSATION
฿240K
AGE
71

Somboon Uranukul

TITLE
MD & Executive Director
COMPENSATION
฿240K
AGE
59
TENURE
3.3 yrs

Nipanan Tantranont

TITLE
Executive Director
COMPENSATION
฿240K
AGE
59

Pavarisa Phenjati

TITLE
Executive Director
COMPENSATION
฿240K
AGE
35

Ratirat Laowiwatwong

TITLE
Finance & Accounting Director and Director of Corporate Strategy Officer
AGE
46

Sutin Youthanavaraporn

TITLE
Sales & Marketing Director
AGE
54

Surin Wongkittipat

TITLE
Assistant to MD & Company Secretary
AGE
68
Board of Directors Tenure

Average tenure and age of the Union Mosaic Industry board of directors in years:

14.6
Average Tenure
62
Average Age
  • The average tenure for the Union Mosaic Industry board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Seranee Phenjati

TITLE
Chairman
COMPENSATION
฿480K
AGE
64

Marut Mangklabruks

TITLE
Chairman of The Executive Board & Executive Director
COMPENSATION
฿240K
AGE
75
TENURE
15.6 yrs

Kiratcha Laowiwatwong

TITLE
Director of Corporate Human Resource Office & Executive Director
COMPENSATION
฿240K
AGE
50
TENURE
3.5 yrs

Voravat Tantranont

TITLE
Vice Chairman of the Executive Board
COMPENSATION
฿240K
AGE
60
TENURE
13.6 yrs

Methawee Laowiwatwong

TITLE
Executive Director
COMPENSATION
฿240K
AGE
71
TENURE
25.7 yrs

Somboon Uranukul

TITLE
MD & Executive Director
COMPENSATION
฿240K
AGE
59
TENURE
4.6 yrs

Nipanan Tantranont

TITLE
Executive Director
COMPENSATION
฿240K
AGE
59
TENURE
25.7 yrs

Pavarisa Phenjati

TITLE
Executive Director
COMPENSATION
฿240K
AGE
35
TENURE
2.6 yrs

Nopparat Runguthaisiri

TITLE
Independent Director
COMPENSATION
฿300K
AGE
68

Sivaporn Dardarananda

TITLE
Independent Director
COMPENSATION
฿240K
AGE
72
TENURE
15.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Union Mosaic Industry'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. Union Mosaic Industry 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.

9UMF News

Simply Wall St News

9UMF Company Info

Description

The Union Mosaic Industry Public Company Limited, together with its subsidiaries, produces and distributes floor and wall tiles in Thailand and internationally. It operates through two segments, Import Floor Tiles and Wall Tiles, Export Floor Tiles and Wall Tiles. The company’s products include floor, wall, mosaic, and porcelain tiles. It is also involved in the sale of mineral and soil, real estate, and ceramic agent activities. The company was founded in 1973 and is headquartered in Bangkok, Thailand.

Details
Name: The Union Mosaic Industry Public Company Limited
9UMF
Exchange: BST
Founded: 1973
฿17,101,579
836,504,741
Website: http://www.umi-tiles.com
Address: The Union Mosaic Industry Public Company Limited
65 Chamnan Phenjati Business Center,
29th Floor,
Bangkok,
10320,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET UMI Ordinary Shares The Stock Exchange of Thailand TH THB 02. Jan 1992
BST 9UMF THB1(ALIEN MKT) Boerse-Stuttgart DE EUR 02. Jan 1992
SET UMI-R THB1(NVDR) The Stock Exchange of Thailand TH THB 20. Aug 2001
Number of employees
Current staff
Staff numbers
0
Union Mosaic Industry employees.
Industry
Building Products
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/13 21:21
End of day share price update: 2019/11/13 00:00
Last earnings filing: 2019/08/13
Last earnings reported: 2019/06/30
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.