Thanachart Capital Future Growth

Future criteria checks 2/6

Thanachart Capital is forecast to grow earnings and revenue by 6.8% and 15.4% per annum respectively. EPS is expected to grow by 6.8% per annum. Return on equity is forecast to be 10.1% in 3 years.

Key information

6.8%

Earnings growth rate

6.8%

EPS growth rate

Banks earnings growth	4.7%
Revenue growth rate	15.4%
Future return on equity	10.1%
Analyst coverage	Low
Last updated	06 Aug 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

THAMSE:TCAP-F - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	18,903	8,119	N/A	N/A	2
12/31/2025	14,784	7,748	N/A	N/A	4
12/31/2024	15,824	7,085	N/A	N/A	3
6/30/2024	11,468	6,935	1,011	1,099	N/A
3/31/2024	11,401	6,786	-5,698	-5,605	N/A
12/31/2023	11,312	6,603	-975	-884	N/A
9/30/2023	11,136	6,254	2,836	2,916	N/A
6/30/2023	10,789	5,768	4,265	4,346	N/A
3/31/2023	10,925	5,762	7,569	7,704	N/A
12/31/2022	10,475	5,220	1,807	1,944	N/A
9/30/2022	11,293	5,903	-3,215	-3,060	N/A
6/30/2022	11,255	5,910	-4,530	-4,354	N/A
3/31/2022	10,574	5,246	-3,338	-3,149	N/A
12/31/2021	10,701	5,287	313	532	N/A
9/30/2021	9,459	4,204	19,520	19,741	N/A
6/30/2021	8,727	3,509	26,756	26,957	N/A
3/31/2021	8,636	3,432	9,707	9,838	N/A
12/31/2020	12,304	6,669	13,197	13,292	N/A
9/30/2020	11,626	5,897	56,583	56,413	N/A
6/30/2020	12,285	6,125	3,967	3,916	N/A
3/31/2020	11,512	5,416	31,683	31,713	N/A
12/31/2019	7,800	1,730	11,133	11,238	N/A
9/30/2019	-14,218	-2,235	-99,216	-98,640	N/A
6/30/2019	-7,534	-1,232	-10,237	-9,734	N/A
3/31/2019	740	499	-50,951	-50,443	N/A
12/31/2018	7,803	1,768	-40,948	-40,469	N/A
9/30/2018	37,538	7,755	8,193	8,677	N/A
6/30/2018	37,568	7,674	-83,496	-82,857	N/A
3/31/2018	36,785	7,298	N/A	-63,623	N/A
12/31/2017	36,336	7,001	N/A	-38,282	N/A
9/30/2017	36,899	6,759	N/A	-20,249	N/A
6/30/2017	36,135	6,473	N/A	-143	N/A
3/31/2017	35,559	6,265	N/A	55,339	N/A
12/31/2016	34,489	6,013	N/A	17,910	N/A
9/30/2016	33,134	5,678	N/A	17,777	N/A
6/30/2016	32,893	5,529	N/A	73,795	N/A
3/31/2016	30,821	5,456	N/A	33,202	N/A
12/31/2015	31,295	5,437	N/A	67,647	N/A
9/30/2015	31,764	5,437	N/A	83,786	N/A
6/30/2015	31,676	5,286	N/A	62,579	N/A
3/31/2015	33,178	5,128	N/A	24,215	N/A
12/31/2014	32,824	5,120	N/A	42,501	N/A
9/30/2014	32,892	5,299	N/A	-5,872	N/A
6/30/2014	33,453	5,758	N/A	3,678	N/A
3/31/2014	40,920	8,580	N/A	1,395	N/A
12/31/2013	41,562	9,051	N/A	-28,998	N/A
9/30/2013	41,350	8,619	N/A	-43,579	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: TCAP-F's forecast earnings growth (6.8% per year) is above the savings rate (2%).

Earnings vs Market: TCAP-F's earnings (6.8% per year) are forecast to grow slower than the TH market (14.5% per year).

High Growth Earnings: TCAP-F's earnings are forecast to grow, but not significantly.

Revenue vs Market: TCAP-F's revenue (15.4% per year) is forecast to grow faster than the TH market (6.4% per year).

High Growth Revenue: TCAP-F's revenue (15.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: TCAP-F's Return on Equity is forecast to be low in 3 years time (10.1%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/08/11 01:22
End of Day Share Price	2024/05/14 00:00
Earnings	2024/06/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

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.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Thanachart Capital Public Company Limited is covered by 29 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Usanee Liurut	Asia Plus Securities Company Limited
Wannapa Asavatevavith	BNP Paribas Securities (Asia)
Therapong Vachirapong	BofA Global Research