Bangkok Expressway and Metro Future Growth
Future criteria checks 2/6
Bangkok Expressway and Metro is forecast to grow earnings and revenue by 9.9% and 7% per annum respectively. EPS is expected to grow by 10.8% per annum. Return on equity is forecast to be 11.1% in 3 years.
Key information
9.9%
Earnings growth rate
10.8%
EPS growth rate
Infrastructure earnings growth | 5.9% |
Revenue growth rate | 7.0% |
Future return on equity | 11.1% |
Analyst coverage | Good |
Last updated | 25 Apr 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 20,005 | 4,678 | -28,298 | 7,302 | 6 |
12/31/2025 | 19,188 | 4,379 | 191 | 6,148 | 11 |
12/31/2024 | 17,673 | 3,982 | 3,902 | 6,339 | 11 |
12/31/2023 | 16,374 | 3,479 | 5,170 | 6,353 | N/A |
9/30/2023 | 16,124 | 3,223 | 5,248 | 6,566 | N/A |
6/30/2023 | 15,680 | 3,116 | 4,991 | 6,546 | N/A |
3/31/2023 | 15,034 | 2,849 | 4,542 | 5,926 | N/A |
12/31/2022 | 14,029 | 2,436 | 4,325 | 5,633 | N/A |
9/30/2022 | 13,154 | 2,229 | 3,796 | 4,980 | N/A |
6/30/2022 | 11,569 | 1,475 | 2,175 | 3,515 | N/A |
3/31/2022 | 10,710 | 1,041 | 1,275 | 3,114 | N/A |
12/31/2021 | 10,727 | 1,010 | 762 | 2,869 | N/A |
9/30/2021 | 11,299 | 1,184 | 1,168 | 3,199 | N/A |
6/30/2021 | 12,718 | 1,897 | 2,612 | 4,567 | N/A |
3/31/2021 | 12,804 | 1,849 | 1,885 | 4,525 | N/A |
12/31/2020 | 13,489 | 2,051 | 1,262 | 5,351 | N/A |
9/30/2020 | 14,053 | 2,003 | 785 | 5,872 | N/A |
6/30/2020 | 14,556 | 2,118 | -443 | 5,783 | N/A |
3/31/2020 | 15,932 | 5,083 | 52 | 7,856 | N/A |
12/31/2019 | 16,107 | 5,435 | -277 | 7,741 | N/A |
9/30/2019 | 15,895 | 5,397 | -1,102 | 7,788 | N/A |
6/30/2019 | 15,766 | 7,580 | -2,328 | 8,195 | N/A |
3/31/2019 | 15,700 | 5,440 | -1,692 | 8,283 | N/A |
12/31/2018 | 15,614 | 5,317 | -2,417 | 8,067 | N/A |
9/30/2018 | 15,449 | 5,592 | -2,130 | 7,924 | N/A |
6/30/2018 | 15,402 | 3,412 | -1,577 | 7,576 | N/A |
3/31/2018 | 15,308 | 3,157 | -3,414 | 7,145 | N/A |
12/31/2017 | 15,153 | 3,123 | -1,116 | 7,150 | N/A |
9/30/2017 | 15,065 | 2,957 | N/A | 7,041 | N/A |
6/30/2017 | 14,596 | 2,824 | N/A | 5,392 | N/A |
3/31/2017 | 13,810 | 2,606 | N/A | 4,131 | N/A |
12/31/2016 | 13,104 | 2,606 | N/A | 3,845 | N/A |
9/30/2016 | 12,380 | 2,071 | N/A | 3,287 | N/A |
6/30/2016 | 11,903 | 2,782 | N/A | 4,278 | N/A |
3/31/2016 | 11,842 | 2,774 | N/A | 4,642 | N/A |
12/31/2015 | 11,738 | 2,650 | N/A | 4,162 | N/A |
9/30/2015 | 17,945 | 5,652 | N/A | 7,969 | N/A |
6/30/2015 | 15,648 | 3,974 | N/A | 7,122 | N/A |
3/31/2015 | 13,446 | 3,396 | N/A | 5,827 | N/A |
12/31/2014 | 11,234 | 2,745 | N/A | 5,001 | N/A |
9/30/2014 | 2,693 | -414 | N/A | -3,382 | N/A |
6/30/2014 | 2,696 | -479 | N/A | -3,406 | N/A |
3/31/2014 | 2,652 | -570 | N/A | -3,455 | N/A |
12/31/2013 | 2,537 | -767 | N/A | -3,397 | N/A |
9/30/2013 | 2,492 | -751 | N/A | 168 | N/A |
6/30/2013 | 2,398 | -846 | N/A | 36 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: B4X's forecast earnings growth (9.9% per year) is above the savings rate (0.6%).
Earnings vs Market: B4X's earnings (9.9% per year) are forecast to grow slower than the German market (15.1% per year).
High Growth Earnings: B4X's earnings are forecast to grow, but not significantly.
Revenue vs Market: B4X's revenue (7% per year) is forecast to grow faster than the German market (5.5% per year).
High Growth Revenue: B4X's revenue (7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: B4X's Return on Equity is forecast to be low in 3 years time (11.1%).