Minor International Past Earnings Performance
Past criteria checks 4/6
Minor International has been growing earnings at an average annual rate of 69.8%, while the Hospitality industry saw earnings growing at 43.5% annually. Revenues have been growing at an average rate of 19.5% per year. Minor International's return on equity is 10.2%, and it has net margins of 4.6%.
Key information
69.78%
Earnings growth rate
71.38%
EPS growth rate
| Hospitality Industry Growth | -8.34% |
| Revenue growth rate | 19.48% |
| Return on equity | 10.17% |
| Net Margin | 4.56% |
| Last Earnings Update | 31 Mar 2026 |
Recent past performance updates
Recent updates
Narrative Update • Jun 07
MINT: Share Buyback And Investor Day Will Support Future Returns
Analysts have slightly adjusted their price target for Minor International, trimming fair value from THB32.67 to THB32.26 as they factor in revised assumptions for discount rate, revenue growth, profit margin and forward P/E. What's in the News The company completed a share buyback program, repurchasing 45,402,400 shares, representing 0.8% of its shares, for THB 1,047.83 million under the buyback announced on November 28, 2025 (Key Developments).Narrative Update • 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).Narrative Update • 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.Narrative Update • 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).Narrative Update • 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).Narrative Update • 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).Narrative Update • 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).Narrative Update • 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).Narrative Update • 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.Narrative Update • 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.Narrative Update • 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.Narrative Update • 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.
New Narrative • 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.Revenue & Expenses Breakdown
Revenue & Expenses Breakdown
How Minor International makes and spends money. Based on latest reported earnings, on an LTM basis.
Earnings and Revenue History
| Date | Revenue | Earnings | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 31 Mar 26 | 165,783 | 7,553 | 53,085 | 0 |
| 31 Dec 25 | 164,824 | 7,304 | 52,506 | 0 |
| 30 Sep 25 | 163,078 | 7,939 | 51,227 | 0 |
| 30 Jun 25 | 163,516 | 5,535 | 51,240 | 0 |
| 31 Mar 25 | 164,322 | 5,268 | 50,845 | 0 |
| 31 Dec 24 | 164,873 | 6,002 | 51,443 | 0 |
| 30 Sep 24 | 163,161 | 3,278 | 49,605 | 0 |
| 30 Jun 24 | 161,389 | 5,272 | 50,074 | 0 |
| 31 Mar 24 | 157,674 | 5,717 | 50,034 | 0 |
| 31 Dec 23 | 152,717 | 3,582 | 48,592 | 0 |
| 30 Sep 23 | 147,762 | 5,937 | 49,166 | 0 |
| 30 Jun 23 | 143,660 | 8,070 | 47,772 | 0 |
| 31 Mar 23 | 135,929 | 5,571 | 45,207 | 0 |
| 31 Dec 22 | 124,185 | 2,828 | 42,189 | 0 |
| 30 Sep 22 | 111,226 | -616 | 44,461 | 0 |
| 30 Jun 22 | 96,276 | -5,707 | 40,963 | 0 |
| 31 Mar 22 | 79,259 | -11,225 | 38,365 | 0 |
| 31 Dec 21 | 70,796 | -14,713 | 38,882 | 0 |
| 30 Sep 21 | 62,859 | -18,764 | 31,183 | 0 |
| 30 Jun 21 | 57,124 | -23,952 | 29,381 | 0 |
| 31 Mar 21 | 48,324 | -28,409 | 27,717 | 0 |
| 31 Dec 20 | 58,246 | -22,868 | 28,049 | 0 |
| 30 Sep 20 | 77,466 | -13,423 | 33,846 | 0 |
| 30 Jun 20 | 96,715 | -3,189 | 39,919 | 0 |
| 31 Mar 20 | 116,287 | 7,051 | 44,943 | 0 |
| 31 Dec 19 | 122,321 | 9,409 | 46,434 | 0 |
| 30 Sep 19 | 120,678 | 6,298 | 49,204 | 0 |
| 30 Jun 19 | 102,152 | 3,087 | 44,758 | 0 |
| 31 Mar 19 | 90,296 | 2,835 | 40,870 | 0 |
| 31 Dec 18 | 77,408 | 4,297 | 36,945 | 0 |
| 30 Sep 18 | 61,083 | 5,556 | 29,433 | 0 |
| 30 Jun 18 | 59,500 | 5,679 | 28,725 | 0 |
| 31 Mar 18 | 57,794 | 5,210 | 28,410 | 0 |
| 31 Dec 17 | 56,953 | 5,415 | 27,833 | 0 |
| 30 Sep 17 | 55,398 | 5,098 | 27,081 | 0 |
| 30 Jun 17 | 55,077 | 4,945 | 27,024 | 0 |
| 31 Mar 17 | 54,713 | 4,940 | 26,590 | 0 |
| 31 Dec 16 | 53,254 | 6,590 | 25,911 | 0 |
| 30 Sep 16 | 53,956 | 8,716 | 25,030 | 0 |
| 30 Jun 16 | 50,261 | 8,649 | 23,665 | 0 |
| 31 Mar 16 | 47,151 | 8,458 | 22,244 | 0 |
| 31 Dec 15 | 44,796 | 7,040 | 21,386 | 0 |
| 30 Sep 15 | 41,100 | 5,240 | 20,248 | 0 |
Quality Earnings: MINT has high quality earnings.
Growing Profit Margin: MINT's current net profit margins (4.6%) are higher than last year (3.2%).
Free Cash Flow vs Earnings Analysis
Past Earnings Growth Analysis
Earnings Trend: MINT has become profitable over the past 5 years, growing earnings by 69.8% per year.
Accelerating Growth: MINT's earnings growth over the past year (43.4%) is below its 5-year average (69.8% per year).
Earnings vs Industry: MINT earnings growth over the past year (43.4%) exceeded the Hospitality industry -9.7%.
Return on Equity
High ROE: MINT's Return on Equity (10.2%) is considered low.
Return on Assets
Return on Capital Employed
Discover strong past performing companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/07/06 10:28 |
| End of Day Share Price | 2026/07/06 00:00 |
| Earnings | 2026/03/31 |
| Annual Earnings | 2025/12/31 |
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 |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* 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.
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 Github.
Analyst Sources
Minor International Public Company Limited is covered by 36 analysts. 16 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 |
|---|---|
| Nuanpun Noiruchchukorn | Asia Plus Securities Company Limited |
| Teerapol Udomvej | BofA Global Research |
| Narumon Ekasamut | Bualuang Securities PCL |