Minor International Public Company Limited

SET:MINT 株式レポート

時価総額：฿118.7b

Minor International 将来の成長

Future 基準チェック /26

Minor International利益と収益がそれぞれ年間16.9%と3.7%増加すると予測されています。EPS は年間 増加すると予想されています。自己資本利益率は 3 年後に13% 16.9%なると予測されています。

主要情報

16.9%

収益成長率

16.90%

EPS成長率

Hospitality 収益成長10.1%
収益成長率3.7%
将来の株主資本利益率13.01%
アナリストカバレッジ

Good

最終更新日30 Apr 2026

今後の成長に関する最新情報

Recent updates

ナラティブ更新 • May 11

MINT: Planned Singapore REIT Launch Will Support Future Share Returns

Analysts have trimmed their price target for Minor International to THB32.67 from THB33.72, reflecting slightly softer assumptions on fair value, discount rate, revenue growth, profit margin and future P/E multiples. What's in the News Minor International is preparing to launch a real estate investment trust on the Singapore Exchange valued at about US$1b, backed by around 14 hotels, mainly 12 in Europe and 2 in Thailand, with the company planning to keep a significant but sub‑50% stake (Key Developments).
ナラティブ更新 • Apr 23

MINT: Planned REIT And Dividend Moves Will Support Future Share Returns

Analysts kept their THB price target for Minor International unchanged. Their valuation work, with a fair value of THB33.72, a discount rate of 14.81% and an implied future P/E of about 22.55x, still lines up with prior assumptions on revenue growth and profit margins.
ナラティブ更新 • Apr 07

MINT: Planned Hotel REIT Listing And Dividend Policy Will Support Future Returns

Analysts have trimmed their 12 month price target for Minor International slightly, lowering it by about THB0.50 to reflect small adjustments to assumptions for fair value, discount rate, revenue growth, profit margin and forward P/E. What's in the News Board meeting scheduled for February 13, 2026 to review and propose approval of the financial statements for the year ended December 31, 2025 and related auditor's report, along with other business items (company disclosure).
ナラティブ更新 • Mar 24

MINT: Planned REIT Listing And Dividend Policy Will Support Future Returns

Analysts have slightly reduced their price target for Minor International to THB34.22 from THB34.67, reflecting updated assumptions around the discount rate, revenue growth, profit margin and future P/E multiples. What's in the News Board meeting scheduled for February 13, 2026, to consider proposing the 2025 financial statements and auditor's report to the Annual General Meeting, along with other business items (Board Meeting).
ナラティブ更新 • Mar 07

MINT: Planned REIT Listing And Dividend Will Support Future Shareholder Returns

Analysts have nudged their average price target for Minor International slightly higher to THB34.67 from THB34.58, reflecting updated assumptions around discount rates, modest changes in revenue growth, slightly softer profit margins and a marginally higher future P/E multiple. What's in the News A board meeting has been scheduled for February 24, 2026 to consider dividend payment for the 2025 year, director reelection, an increase in the number of board members, directors’ remuneration for 2026, the AGM, and other matters (Key Developments).
ナラティブ更新 • Feb 21

MINT: Share Buyback Plan Will Support Future Returns And Earnings Per Share

Analysts have nudged their price target for Minor International slightly higher to THB34.58 from THB34.42, reflecting updated views on fair value, discount rate, revenue growth, profit margin, and future P/E assumptions. What's in the News A board meeting is scheduled for November 28, 2025 to consider approval of a share repurchase project for financial management purposes (company filing).
ナラティブ更新 • Feb 06

MINT: Share Buyback Plan Will Support Future Earnings And Capital Returns

Analysts have nudged their price target for Minor International slightly lower to $34.42 from $34.56, reflecting updated views on revenue growth, profit margins and a modest adjustment in the assumed P/E multiple. What's in the News Board meetings scheduled for November 28, 2025 and December 11, 2025 include an agenda item to approve a share repurchase project for financial management (company board filings).
ナラティブ更新 • Jan 23

MINT: Share Buyback Plan Will Support Future Earnings Upside

Analysts have nudged their price target for Minor International slightly higher to about $34.56 from $34.50, citing small adjustments in fair value, discount rate and long term P/E assumptions as the key drivers. What's in the News Board meeting scheduled for December 11, 2025 to consider approval of a share repurchase project for financial management purposes (company filing) Board meeting scheduled for November 28, 2025 with an agenda that also includes approval of a share repurchase project for financial management purposes (company filing) Board of Directors authorized a share buyback plan on November 28, 2025 (company announcement) Company announced a share repurchase program of up to 23,000,000 shares, about 0.41% of share capital, with a budget of THB 500 million and a price cap of 115% of the average closing price of the 5 business days before each repurchase date, valid through June 2, 2026, with 5,669,976,977 shares issued as of March 5, 2025 (company announcement) Analyst and investor day scheduled to cover MINT's business strategy, business parameter updates, outlook and Q3 2025 financial results (company event) Valuation Changes The fair value estimate has risen slightly from THB 34.50 to about THB 34.56 per share.
ナラティブ更新 • Jan 07

MINT: Share Repurchase Plan Will Support Future Earnings And Upside Potential

Analysts have maintained their fair value estimate for Minor International at $34.50. They cite only small adjustments to the discount rate, profit margin, and forward P/E assumptions, rather than any major change in their overall outlook.
ナラティブ更新 • Dec 14

MINT: Share Repurchases Will Support Future Earnings Despite Revenue Contraction

Analysts have nudged their price target for Minor International modestly higher to reflect a slightly reduced discount rate and a marginally lower future earnings multiple, with updated estimates now implying a fair value of $34.50 per share. What's in the News Board meeting scheduled for December 11, 2025, to approve a share repurchase project aimed at financial management efficiency (Key Developments) Board meeting on November 28, 2025, to consider approval of a share repurchase project for financial management purposes (Key Developments) Board of Directors authorized a share buyback plan on November 28, 2025, formalizing the company’s intention to repurchase its own shares (Key Developments) New share repurchase program announced for up to 23,000,000 shares, or 0.41% of capital, totaling THB 500 million, with a price cap of 115% of the five day average and program validity through June 2, 2026 (Key Developments) Upcoming analyst and investor day to review business strategy, key operating metrics, outlook, and Q3 2025 financial results (Key Developments) Valuation Changes Fair Value: Unchanged at THB 34.50 per share, indicating no revision to the core valuation outcome.
ナラティブ更新 • Nov 28

MINT: Net Profit Margin Outlook Will Drive Rebound Despite Revenue Headwinds

Analysts have lowered their price target for Minor International from $35.66 to $34.50. This revision is based on updated expectations for both revenue growth and profit margin outlooks.
User avatar
新しいナラティブ • Feb 09

Expansion Into Indonesia, Italy, And Australia Will Boost Future Performance

Strategic expansion into new markets and asset-light models are expected to drive substantial revenue growth without significant capital expenditure.

業績と収益の成長予測

SET:MINT - アナリストの将来予測と過去の財務データ ( )THB Millions
日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数
12/31/2028184,21212,61126,01436,9329
12/31/2027175,43711,26420,56933,94416
12/31/2026167,79110,20416,49831,53716
12/31/2025164,8247,30423,74833,160N/A
9/30/2025163,0787,93929,25238,272N/A
6/30/2025163,5165,53531,47441,312N/A
3/31/2025164,3225,26830,46040,340N/A
12/31/2024164,8736,00230,58040,791N/A
9/30/2024163,1613,27827,28837,230N/A
6/30/2024161,3895,27225,43734,598N/A
3/31/2024157,6745,71728,39737,664N/A
12/31/2023152,7173,58229,24138,017N/A
9/30/2023147,7625,93726,48834,642N/A
6/30/2023143,6608,07030,06537,290N/A
3/31/2023135,9295,57127,28732,832N/A
12/31/2022124,1852,82825,12030,139N/A
9/30/2022111,226-61625,32030,467N/A
6/30/202296,276-5,70717,61922,602N/A
3/31/202279,259-11,22514,91019,884N/A
12/31/202170,796-14,71313,07618,144N/A
9/30/202162,859-18,7645,5619,344N/A
6/30/202157,124-23,9521,9286,105N/A
3/31/202148,324-28,409-7,318-2,230N/A
12/31/202058,246-22,868-9,224-2,500N/A
9/30/202077,466-13,423-7,3902,590N/A
6/30/202096,715-3,189-5,6796,030N/A
3/31/2020116,2877,051-5213,516N/A
12/31/2019122,3219,40931314,766N/A
9/30/2019120,6786,298N/A15,121N/A
6/30/2019102,1523,087N/A11,493N/A
3/31/201990,2962,835N/A8,838N/A
12/31/201877,4084,297N/A7,360N/A
9/30/201861,0835,556N/A4,450N/A
6/30/201859,5005,679N/A5,203N/A
3/31/201857,7945,210N/A5,330N/A
12/31/201756,9535,415N/A6,585N/A
9/30/201755,3985,098N/A7,395N/A
6/30/201755,0774,945N/A7,975N/A
3/31/201754,7134,940N/A7,871N/A
12/31/201653,2546,590N/A6,494N/A
9/30/201653,9568,716N/A6,392N/A
6/30/201650,2618,649N/A5,266N/A
3/31/201647,1518,458N/A5,123N/A
12/31/201544,7967,040N/A2,499N/A
9/30/201541,1005,240N/A2,275N/A
6/30/201540,0625,063N/A2,179N/A

アナリストによる今後の成長予測

収入対貯蓄率: MINTの予測収益成長率 (年間16.9% ) は 貯蓄率 ( 2.2% ) を上回っています。

収益対市場: MINTの収益 ( 16.9% ) はTH市場 ( 10.8% ) よりも速いペースで成長すると予測されています。

高成長収益: MINTの収益は増加すると予測されていますが、大幅には増加しません。

収益対市場: MINTの収益 ( 3.7% ) TH市場 ( 9.4% ) よりも低い成長が予測されています。

高い収益成長: MINTの収益 ( 3.7% ) 20%よりも低い成長が予測されています。

一株当たり利益成長率予想

将来の株主資本利益率

将来のROE: MINTの 自己資本利益率 は、3年後には低くなると予測されています ( 13 %)。

成長企業の発掘

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2026/05/12 13:54
終値2026/05/12 00:00
収益2025/12/31
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

Minor International 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。34

アナリスト機関
Nuanpun NoiruchchukornAsia Plus Securities Company Limited
Teerapol UdomvejBofA Global Research
Wikij TirawannaratBualuang Securities PCL