Siam Wellness Group Future Growth

Future criteria checks 3/6

Siam Wellness Group is forecast to grow earnings and revenue by 10.6% and 11.6% per annum respectively. EPS is expected to grow by 11.1% per annum. Return on equity is forecast to be 28.4% in 3 years.

Key information

10.6%

Earnings growth rate

11.1%

EPS growth rate

Consumer Services earnings growth	33.3%
Revenue growth rate	11.6%
Future return on equity	28.4%
Analyst coverage	Good
Last updated	15 Nov 2024

Recent future growth updates

No updates

Recent updates

No updates

Earnings and Revenue Growth Forecasts

THAMSE:SPA-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	2,118	428	561	672	7
12/31/2025	1,912	368	500	626	7
12/31/2024	1,708	303	463	590	7
9/30/2024	1,627	357	443	577	N/A
6/30/2024	1,575	357	471	568	N/A
3/31/2024	1,543	356	524	586	N/A
12/31/2023	1,471	332	489	549	N/A
9/30/2023	1,347	206	409	474	N/A
6/30/2023	1,156	109	325	384	N/A
3/31/2023	932	20	210	297	N/A
12/31/2022	720	-88	68	187	N/A
9/30/2022	525	-148	-25	91	N/A
6/30/2022	342	-211	-90	4	N/A
3/31/2022	231	-268	-132	-63	N/A
12/31/2021	173	-287	-111	-81	N/A
9/30/2021	176	-319	-130	-79	N/A
6/30/2021	238	-296	-106	-8	N/A
3/31/2021	246	-289	-86	39	N/A
12/31/2020	433	-209	-110	33	N/A
9/30/2020	724	-62	49	216	N/A
6/30/2020	1,019	61	61	212	N/A
3/31/2020	1,300	188	106	256	N/A
12/31/2019	1,402	242	164	325	N/A
9/30/2019	1,339	222	69	240	N/A
6/30/2019	1,258	206	77	297	N/A
3/31/2019	1,217	209	90	336	N/A
12/31/2018	1,152	206	97	318	N/A
9/30/2018	1,102	202	102	308	N/A
6/30/2018	1,058	194	N/A	251	N/A
3/31/2018	1,016	186	N/A	176	N/A
12/31/2017	962	175	N/A	190	N/A
9/30/2017	897	164	N/A	212	N/A
6/30/2017	845	161	N/A	171	N/A
3/31/2017	790	151	N/A	205	N/A
12/31/2016	739	141	N/A	206	N/A
9/30/2016	702	137	N/A	209	N/A
6/30/2016	651	125	N/A	269	N/A
3/31/2016	602	118	N/A	244	N/A
12/31/2015	544	106	N/A	240	N/A
9/30/2015	495	93	N/A	57	N/A
6/30/2015	440	74	N/A	19	N/A
3/31/2015	386	52	N/A	-19	N/A
12/31/2014	343	33	N/A	-44	N/A
9/30/2014	330	33	N/A	51	N/A
6/30/2014	322	40	N/A	58	N/A
3/31/2014	323	51	N/A	71	N/A
12/31/2013	326	57	N/A	71	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: SPA-F's forecast earnings growth (10.6% per year) is above the savings rate (2%).

Earnings vs Market: SPA-F's earnings (10.6% per year) are forecast to grow slower than the TH market (16.7% per year).

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

Revenue vs Market: SPA-F's revenue (11.6% per year) is forecast to grow faster than the TH market (6.5% per year).

High Growth Revenue: SPA-F's revenue (11.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: SPA-F's Return on Equity is forecast to be high in 3 years time (28.4%)