Bangkok Dusit Medical Services Future Growth
Future criteria checks 2/6
Bangkok Dusit Medical Services is forecast to grow earnings and revenue by 7.5% and 7.3% per annum respectively. EPS is expected to grow by 7.8% per annum. Return on equity is forecast to be 17% in 3 years.
Key information
7.5%
Earnings growth rate
7.8%
EPS growth rate
Healthcare earnings growth | 10.2% |
Revenue growth rate | 7.3% |
Future return on equity | 17.0% |
Analyst coverage | Good |
Last updated | 31 May 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 127,957 | 18,633 | 18,187 | 25,563 | 8 |
12/31/2025 | 118,455 | 17,204 | 17,881 | 24,876 | 11 |
12/31/2024 | 110,080 | 16,127 | 13,920 | 21,793 | 7 |
3/31/2024 | 104,727 | 14,981 | 13,156 | 22,313 | N/A |
12/31/2023 | 102,110 | 14,375 | 12,472 | 20,778 | N/A |
9/30/2023 | 99,227 | 13,535 | 16,336 | 23,930 | N/A |
6/30/2023 | 96,513 | 13,030 | 16,043 | 22,244 | N/A |
3/31/2023 | 94,122 | 12,631 | 15,776 | 21,150 | N/A |
12/31/2022 | 92,968 | 12,606 | 15,194 | 20,266 | N/A |
9/30/2022 | 91,984 | 12,129 | 13,523 | 18,357 | N/A |
6/30/2022 | 87,664 | 11,252 | 13,159 | 17,964 | N/A |
3/31/2022 | 82,845 | 10,040 | 10,990 | 15,700 | N/A |
12/31/2021 | 75,714 | 7,936 | 10,190 | 14,561 | N/A |
9/30/2021 | 70,683 | 7,688 | 8,692 | 13,337 | N/A |
6/30/2021 | 67,738 | 6,979 | 8,785 | 13,583 | N/A |
3/31/2021 | 64,361 | 5,985 | 7,230 | 12,700 | N/A |
12/31/2020 | 68,074 | 7,214 | 5,033 | 11,681 | N/A |
9/30/2020 | 71,385 | 7,149 | 4,547 | 11,692 | N/A |
6/30/2020 | 76,291 | 8,239 | 4,823 | 12,474 | N/A |
3/31/2020 | 81,918 | 9,646 | 6,802 | 14,786 | N/A |
12/31/2019 | 82,723 | 15,517 | 6,553 | 14,546 | N/A |
9/30/2019 | 80,981 | 14,545 | 6,331 | 14,558 | N/A |
6/30/2019 | 79,481 | 14,534 | 5,814 | 14,360 | N/A |
3/31/2019 | 78,317 | 14,711 | 5,893 | 14,059 | N/A |
12/31/2018 | 77,373 | 9,191 | 7,105 | 14,804 | N/A |
9/30/2018 | 76,710 | 9,876 | 6,901 | 14,098 | N/A |
6/30/2018 | 76,083 | 9,413 | 7,020 | 13,486 | N/A |
3/31/2018 | 74,977 | 11,161 | -742 | 13,193 | N/A |
12/31/2017 | 72,772 | 10,216 | N/A | 10,933 | N/A |
9/30/2017 | 71,367 | 10,158 | N/A | 11,407 | N/A |
6/30/2017 | 69,853 | 10,075 | N/A | 11,529 | N/A |
3/31/2017 | 68,184 | 7,954 | N/A | 11,042 | N/A |
12/31/2016 | 67,904 | 8,386 | N/A | 12,447 | N/A |
9/30/2016 | 67,404 | 8,562 | N/A | 12,931 | N/A |
6/30/2016 | 65,622 | 8,316 | N/A | 12,181 | N/A |
3/31/2016 | 64,999 | 8,138 | N/A | 12,482 | N/A |
12/31/2015 | 63,633 | 8,021 | N/A | 12,866 | N/A |
9/30/2015 | 61,904 | 7,757 | N/A | 10,289 | N/A |
6/30/2015 | 60,089 | 7,598 | N/A | 10,377 | N/A |
3/31/2015 | 58,427 | 7,607 | N/A | 10,229 | N/A |
12/31/2014 | 56,702 | 7,394 | N/A | 10,403 | N/A |
9/30/2014 | 54,820 | 6,921 | N/A | 10,271 | N/A |
6/30/2014 | 53,916 | 6,542 | N/A | 9,929 | N/A |
3/31/2014 | 52,744 | 6,388 | N/A | 9,528 | N/A |
12/31/2013 | 51,158 | 6,261 | N/A | 8,527 | N/A |
9/30/2013 | 50,007 | 6,234 | N/A | 8,585 | N/A |
6/30/2013 | 48,554 | 6,670 | N/A | 8,481 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: BDMS-F's forecast earnings growth (7.5% per year) is above the savings rate (1.9%).
Earnings vs Market: BDMS-F's earnings (7.5% per year) are forecast to grow slower than the TH market (15.2% per year).
High Growth Earnings: BDMS-F's earnings are forecast to grow, but not significantly.
Revenue vs Market: BDMS-F's revenue (7.3% per year) is forecast to grow faster than the TH market (6.6% per year).
High Growth Revenue: BDMS-F's revenue (7.3% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: BDMS-F's Return on Equity is forecast to be low in 3 years time (17%).