Dusit Thani Future Growth

Future criteria checks 6/6

Dusit Thani is forecast to grow earnings and revenue by 119.2% and 53.9% per annum respectively. EPS is expected to grow by 119.2% per annum. Return on equity is forecast to be 24% in 3 years.

Key information

119.2%

Earnings growth rate

119.2%

EPS growth rate

Hospitality earnings growth	22.5%
Revenue growth rate	53.9%
Future return on equity	24.0%
Analyst coverage	Low
Last updated	28 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

THAMSE:DUSIT-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	20,772	1,773	8,961	9,484	2
12/31/2025	15,275	884	-2,481	-344	2
12/31/2024	6,453	-329	-4,495	-963	2
9/30/2024	6,923	-813	-2,989	1,823	N/A
6/30/2024	6,873	-522	-1,702	2,145	N/A
3/31/2024	6,632	-577	-863	2,225	N/A
12/31/2023	6,286	-690	-515	2,224	N/A
9/30/2023	5,988	-498	223	2,246	N/A
6/30/2023	5,789	-399	647	2,348	N/A
3/31/2023	5,473	-441	711	2,328	N/A
12/31/2022	4,736	-548	818	2,093	N/A
9/30/2022	4,066	-906	-59	1,379	N/A
6/30/2022	3,380	-1,030	-822	511	N/A
3/31/2022	2,848	-1,147	-466	1,003	N/A
12/31/2021	2,651	-945	-684	816	N/A
9/30/2021	2,435	-737	-324	1,364	N/A
6/30/2021	2,349	-778	-213	1,567	N/A
3/31/2021	2,300	-855	-1,682	524	N/A
12/31/2020	2,639	-1,011	-1,930	197	N/A
9/30/2020	3,151	-609	-2,147	-136	N/A
6/30/2020	3,696	-194	-1,993	-26	N/A
3/31/2020	4,270	237	-1,105	153	N/A
12/31/2019	4,525	320	-788	450	N/A
9/30/2019	4,673	171	-441	501	N/A
6/30/2019	4,762	38	-159	645	N/A
3/31/2019	4,779	61	-63	620	N/A
12/31/2018	4,881	290	259	790	N/A
9/30/2018	4,880	461	45	737	N/A
6/30/2018	4,913	466	N/A	683	N/A
3/31/2018	4,898	373	N/A	722	N/A
12/31/2017	4,925	267	N/A	588	N/A
9/30/2017	4,938	52	N/A	699	N/A
6/30/2017	5,055	33	N/A	804	N/A
3/31/2017	5,252	84	N/A	929	N/A
12/31/2016	5,374	114	N/A	1,020	N/A
9/30/2016	5,461	147	N/A	1,070	N/A
6/30/2016	5,435	180	N/A	1,096	N/A
3/31/2016	5,343	155	N/A	1,023	N/A
12/31/2015	5,292	199	N/A	863	N/A
9/30/2015	5,234	125	N/A	1,010	N/A
6/30/2015	5,158	85	N/A	879	N/A
3/31/2015	5,138	83	N/A	816	N/A
12/31/2014	5,077	-21	N/A	863	N/A
9/30/2014	5,186	17	N/A	746	N/A
6/30/2014	5,223	67	N/A	800	N/A
3/31/2014	5,307	116	N/A	854	N/A
12/31/2013	5,320	164	N/A	870	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: DUSIT-F is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2%).

Earnings vs Market: DUSIT-F is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: DUSIT-F is expected to become profitable in the next 3 years.

Revenue vs Market: DUSIT-F's revenue (53.9% per year) is forecast to grow faster than the TH market (6.5% per year).

High Growth Revenue: DUSIT-F's revenue (53.9% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: DUSIT-F's Return on Equity is forecast to be high in 3 years time (24%)