The Erawan Group Public Company Limited

SET:ERW 株式レポート

時価総額：฿13.1b

Erawan Group 過去の業績

過去 基準チェック /26

Erawan Groupは、平均年間65.8%の収益成長を遂げていますが、 Hospitality業界の収益は、年間 成長しています。収益は、平均年間37.6% 29.4%収益成長率で 成長しています。 Erawan Groupの自己資本利益率は9.1%であり、純利益率は10.8%です。

主要情報

65.83%

収益成長率

70.86%

EPS成長率

Hospitality 業界の成長-8.34%
収益成長率29.43%
株主資本利益率9.14%
ネット・マージン10.79%
前回の決算情報31 Mar 2026

最近の業績更新

Recent updates

ナラティブの更新 • May 20

ERW: Cash Dividend And Lower Discount Rate Will Support Future Upside

Analysts have slightly raised their THB price target for Erawan Group, citing updated assumptions around fair value, discount rates, revenue growth, profit margins, and future P/E that point to a modestly higher valuation outlook. What's in the News Board meeting scheduled for February 24, 2026, to consider a cash dividend payment, as notified to the Stock Exchange of Thailand (Key Developments) Annual dividend of THB 0.0700 per share announced, payable on May 27, 2026 (ex date March 10, 2026; record date March 11, 2026) (Key Developments) Valuation Changes Fair Value: THB 4.67236 to THB 4.71826, a small upward adjustment that slightly lifts the implied valuation range for the stock.
ナラティブの更新 • May 04

ERW: Cash Dividend And Premium P E Multiple Will Support Future Upside

Analysts have trimmed their fair value estimate for Erawan Group to THB4.67 from THB4.74, reflecting slightly higher discount rate assumptions and a more cautious view on future profit margins, even as revenue growth expectations and forward P/E remain broadly aligned with prior forecasts. What's in the News A board meeting is scheduled for February 24, 2026, with an agenda to consider a cash dividend payment, as notified to the President of the Stock Exchange of Thailand (Key Developments).
ナラティブの更新 • Apr 19

ERW: Dividend Policy And Premium P E Multiple Will Support Upside

Analysts have nudged their price target for Erawan Group slightly lower to THB4.74 from THB4.80, reflecting small adjustments to fair value, discount rate, revenue growth, profit margin, and future P/E assumptions. What's in the News Board meeting scheduled for February 24, 2026 to consider a cash dividend payment, as notified to the President of the Stock Exchange of Thailand (Key Developments).
ナラティブの更新 • Apr 05

ERW: Higher Future P E And Dividend Outlook Will Support Upside Potential

Analysts have nudged their price target on Erawan Group slightly higher, reflecting updated assumptions that include a fair value shift from THB 4.69 to THB 4.74, a higher discount rate, and revised expectations for revenue growth, profit margin, and future P/E. What's in the News A board meeting is scheduled for February 24, 2026, with an agenda that includes considering a cash dividend payment, as disclosed to the Stock Exchange of Thailand (Key Developments).
ナラティブの更新 • Mar 22

ERW: Dividend Plan And Slightly Higher P/E Assumption Will Support Upside Potential

Analysts have inched up their fair value estimate for Erawan Group to THB3.10 from THB3.00, citing slightly higher assumptions for revenue growth, profit margin and future P/E, along with an updated discount rate. What's in the News Board meeting scheduled for February 24, 2026, to consider a cash dividend payment, as disclosed to the Stock Exchange of Thailand (company filing).
ナラティブの更新 • Mar 08

ERW: Higher Discount Rate And Dividend Plan Will Shape Balanced Outlook

Analysts have adjusted their view on Erawan Group, with the THB price target now reflecting a slightly higher discount rate, a more conservative revenue growth outlook, stronger projected profit margins, and a lower future P/E. Together, these factors point to a more earnings-focused rationale behind the updated valuation.
ナラティブの更新 • Feb 22

ERW: Future Asoke Lease And Lower Discount Rate Signal Balanced Outlook

Analysts have raised their price target for Erawan Group, citing adjustments to fair value, discount rate, revenue, profit margin, and expected future P/E to support the higher THB valuation. What's in the News Board meeting scheduled for Nov 24, 2025 to consider a long term land lease agreement with Akkara Sarapa Company Limited, the landowner.
ナラティブの更新 • Feb 07

ERW: Asoke Land Lease Will Support Future Margin Expansion And Upside Potential

Analysts have raised their fair value estimate for Erawan Group to ฿4.69 from ฿4.62, citing updated assumptions around the discount rate, revenue growth, profit margin and future P/E expectations as the main drivers of the change. What's in the News Board meeting scheduled for Nov 24, 2025 to review and approve a long term land lease agreement with Akkara Sarapa Company Limited for a plot near BTS Asoke Station in Bangkok, covering 20 41.8 rai (Key Developments).
ナラティブの更新 • Jan 24

ERW: Asoke Land Lease Will Support Future Margin Expansion And Upside Potential

Analysts have slightly adjusted their price target for Erawan Group, citing updated assumptions for fair value, discount rate, revenue growth, profit margin and future P/E. Together, these factors point to a refined view of the stock's risk and earnings potential in monetary terms.
ナラティブの更新 • Jan 10

ERW: Asoke Land Lease Will Support Future Margin Expansion And Upside Potential

Analysts have trimmed their price target for Erawan Group slightly, pointing to a modestly lower fair value per share of THB4.62 from THB4.66. This reflects a higher discount rate, a small adjustment to revenue growth assumptions, a higher future P/E multiple, and slightly softer profit margin expectations.
ナラティブの更新 • Dec 26

ERW: Asoke Land Lease Will Support Future Margin Expansion And Upside Potential

Analysts have trimmed their price target on Erawan Group slightly to THB 4.66 from THB 4.71, citing modestly lower discount rate and revenue growth assumptions, a marginally improved profit margin outlook, and a slightly reduced expected future P E multiple. What's in the News Board approves entry into a long term land lease agreement with Akkara Sarapa Company Limited for a 20 41.8 rai plot near BTS Asoke Station in Bangkok, positioning the company for future development in a prime transit oriented location (Board Meeting disclosure).
ナラティブの更新 • Dec 12

ERW: Long-Term Asoke Land Lease Will Support Margin Expansion

Analysts have nudged their price target on Erawan Group slightly higher to reflect a modest increase in fair value, supported by expectations of stronger profit margins and a marginally lower discount rate, despite tempering revenue growth and future P/E assumptions. What's in the News The board approved entry into a long-term land lease agreement with Akkara Sarapa Company Limited for a 20-41.8 rai plot near BTS Asoke Station in Bangkok, positioning the group for a new hospitality or mixed-use project in a prime transit location (Board Meeting filing).
User avatar
新しいナラティブ • Jan 27

Holiday Inn Pattaya Renovation May Improve Occupancy But Profit Margins Could Shrink Amid Challenges

Revenue growth is likely to benefit from expansions in the mid-scale, luxury, and budget segments, along with effective yield management.

収支内訳

Erawan Group の稼ぎ方とお金の使い方。LTMベースの直近の報告された収益に基づく。

収益と収入の歴史

SET:ERW 収益、費用、利益 ( )THB Millions
日付収益収益G+A経費研究開発費
31 Mar 268,0508682,0990
31 Dec 257,9308382,0500
30 Sep 257,8978432,0100
30 Jun 257,9649111,9950
31 Mar 258,0541,2092,0170
31 Dec 248,0391,2811,9970
30 Sep 247,6971,1171,9810
30 Jun 247,5841,1411,9440
31 Mar 247,3839211,8890
31 Dec 237,0377431,8150
30 Sep 236,8817681,7440
30 Jun 236,4286091,6530
31 Mar 235,7943271,5310
31 Dec 224,666-2241,3650
30 Sep 223,566-7091,2100
30 Jun 222,530-1,3211,0580
31 Mar 221,793-1,8719600
31 Dec 211,536-2,0509150
30 Sep 211,512-2,2788750
30 Jun 211,693-2,1699310
31 Mar 211,506-2,1059080
31 Dec 202,337-1,7151,0430
30 Sep 203,467-1,0661,2380
30 Jun 204,537-5091,3680
31 Mar 205,8641081,5710
31 Dec 196,4164461,6510
30 Sep 196,4124501,6220
30 Jun 196,3474481,6260
31 Mar 196,3004851,6100
31 Dec 186,3135361,5950
30 Sep 186,1745181,4290
30 Jun 186,1905561,4100
31 Mar 186,1885841,4190
31 Dec 176,0375061,4110
30 Sep 175,8814481,4080
30 Jun 175,8064241,3960
31 Mar 175,7363831,3670
31 Dec 165,6523671,3460
30 Sep 165,6143641,3500
30 Jun 165,4552891,3110
31 Mar 165,3812471,2940
31 Dec 155,2861951,2710
30 Sep 155,2561461,3000
30 Jun 155,065831,2610

質の高い収益: ERWは 高品質の収益 を持っています。

利益率の向上: ERWの現在の純利益率 (10.8%)は、昨年(15%)よりも低くなっています。

フリー・キャッシュフローと収益の比較

過去の収益成長分析

収益動向: ERW過去 5 年間で収益を上げており、収益は年間65.8%増加しています。

成長の加速: ERWは過去 1 年間の収益成長がマイナスであったため、5 年間の平均と比較することはできません。

収益対業界: ERWは過去 1 年間で収益成長率がマイナス ( -28.2% ) となったため、 Hospitality業界平均 ( -21.7% ) と比較することが困難です。

株主資本利益率

高いROE: ERWの 自己資本利益率 ( 9.1% ) は 低い とみなされます。

総資産利益率

使用総資本利益率

過去の好業績企業の発掘

7D

1Y

7D

1Y

7D

1Y

企業分析と財務データの現状

データ最終更新日（UTC時間）
企業分析2026/05/21 12:02
終値2026/05/21 00:00
収益2026/03/31
年間収益2025/12/31

データソース

企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。

パッケージデータタイムフレーム米国ソース例
会社財務10年
  • 損益計算書
  • キャッシュ・フロー計算書
  • 貸借対照表
アナリストのコンセンサス予想+プラス3年
  • 予想財務
  • アナリストの目標株価
市場価格30年
  • 株価
  • 配当、分割、措置
所有権10年
  • トップ株主
  • インサイダー取引
マネジメント10年
  • リーダーシップ・チーム
  • 取締役会
主な進展10年
  • 会社からのお知らせ

* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。

特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。

分析モデルとスノーフレーク

本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。

シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。

業界およびセクターの指標

私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。

アナリスト筋

The Erawan Group Public Company Limited 16 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。24

アナリスト機関
Teerapol UdomvejBofA Global Research
Narumon EkasamutBualuang Securities PCL
Kalvalee ThongsomaungBualuang Securities PCL