Thai Beverage Future Growth

Future criteria checks 2/6

Thai Beverage is forecast to grow earnings and revenue by 8% and 7.6% per annum respectively. EPS is expected to grow by 7.7% per annum. Return on equity is forecast to be 13.7% in 3 years.

Key information

8.0%

Earnings growth rate

7.7%

EPS growth rate

Beverage earnings growth	12.3%
Revenue growth rate	7.6%
Future return on equity	13.7%
Analyst coverage	Good
Last updated	15 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

SET:THAIBEV19 - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
9/30/2026	332,358	32,471	31,706	42,068	10
9/30/2025	317,221	30,548	30,680	37,654	12
9/30/2024	284,776	28,133	32,987	39,463	12
3/31/2024	278,320	26,533	28,517	33,671	N/A
12/31/2023	278,703	26,984	27,778	32,821	N/A
9/30/2023	279,085	27,434	27,039	31,971	N/A
6/30/2023	278,732	28,673	27,010	31,478	N/A
3/31/2023	278,380	29,912	26,981	30,984	N/A
12/31/2022	275,369	30,009	34,248	37,998	N/A
9/30/2022	272,359	30,106	41,515	45,013	N/A
6/30/2022	263,247	28,336	39,084	42,637	N/A
3/31/2022	254,135	26,565	36,653	40,261	N/A
12/31/2021	241,314	24,335	26,490	29,321	N/A
9/30/2021	241,264	24,645	28,510	32,067	N/A
6/30/2021	244,679	24,209	34,104	37,620	N/A
3/31/2021	248,094	23,774	39,698	43,174	N/A
12/31/2020	250,451	22,798	37,850	42,497	N/A
9/30/2020	254,414	22,752	32,616	37,265	N/A
6/30/2020	258,386	21,477	29,709	33,768	N/A
3/31/2020	262,623	23,440	27,522	33,161	N/A
12/31/2019	271,177	24,278	27,301	32,961	N/A
9/30/2019	268,095	23,272	32,661	38,476	N/A
6/30/2019	261,682	22,943	28,655	36,194	N/A
3/31/2019	259,681	21,738	22,767	31,314	N/A
12/31/2018	257,113	22,543	26,718	34,226	N/A
9/30/2018	229,695	17,943	14,921	22,280	N/A
6/30/2018	221,252	19,864	19,401	26,476	N/A
3/31/2018	205,879	29,649	21,895	26,446	N/A
12/31/2017	188,644	29,612	N/A	27,390	N/A
9/30/2017	189,997	34,510	N/A	29,573	N/A
6/30/2017	181,016	34,058	N/A	24,638	N/A
3/31/2017	181,378	24,631	N/A	23,648	N/A
12/31/2016	186,349	26,634	N/A	26,286	N/A
9/30/2016	190,672	24,949	N/A	29,975	N/A
6/30/2016	188,646	28,392	N/A	27,805	N/A
3/31/2016	181,992	28,448	N/A	26,384	N/A
12/31/2015	172,598	26,463	N/A	22,484	N/A
9/30/2015	166,912	26,919	N/A	20,769	N/A
6/30/2015	165,716	22,641	N/A	21,831	N/A
3/31/2015	166,748	22,300	N/A	23,143	N/A
12/31/2014	162,087	21,694	N/A	24,407	N/A
9/30/2014	161,181	21,886	N/A	19,617	N/A
6/30/2014	160,946	22,245	N/A	21,185	N/A
3/31/2014	157,756	21,647	N/A	18,365	N/A
12/31/2013	155,867	19,130	N/A	18,087	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: THAIBEV19's forecast earnings growth (8% per year) is above the savings rate (2%).

Earnings vs Market: THAIBEV19's earnings (8% per year) are forecast to grow slower than the TH market (16.9% per year).

High Growth Earnings: THAIBEV19's earnings are forecast to grow, but not significantly.

Revenue vs Market: THAIBEV19's revenue (7.6% per year) is forecast to grow faster than the TH market (6.6% per year).

High Growth Revenue: THAIBEV19's revenue (7.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: THAIBEV19's Return on Equity is forecast to be low in 3 years time (13.7%).