Central Pattana Future Growth

Future criteria checks 1/6

Central Pattana is forecast to grow earnings and revenue by 5.4% and 4.4% per annum respectively. EPS is expected to grow by 5% per annum. Return on equity is forecast to be 16.5% in 3 years.

Key information

5.4%

Earnings growth rate

5.0%

EPS growth rate

Real Estate earnings growth	5.6%
Revenue growth rate	4.4%
Future return on equity	16.5%
Analyst coverage	Good
Last updated	23 Sep 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

THAMSE:CPN-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	57,113	18,832	13,172	28,522	12
12/31/2025	53,345	17,673	17,227	27,608	14
12/31/2024	49,688	16,439	6,979	28,348	14
6/30/2024	53,164	16,848	37,778	37,483	N/A
3/31/2024	50,822	15,970	23,132	22,974	N/A
12/31/2023	48,760	15,062	21,188	21,188	N/A
9/30/2023	45,784	13,891	19,303	19,303	N/A
6/30/2023	42,677	12,602	17,255	17,336	N/A
3/31/2023	40,546	11,678	16,713	16,752	N/A
12/31/2022	38,193	10,760	16,387	16,387	N/A
9/30/2022	33,179	9,770	16,374	16,374	N/A
6/30/2022	28,612	7,127	12,549	12,931	N/A
3/31/2022	25,593	5,642	9,494	9,693	N/A
12/31/2021	26,874	7,148	7,848	7,859	N/A
9/30/2021	29,811	7,350	7,836	7,846	N/A
6/30/2021	32,135	9,601	8,991	9,102	N/A
3/31/2021	30,223	8,800	6,683	6,709	N/A
12/31/2020	29,707	9,557	7,761	7,761	N/A
9/30/2020	32,177	11,210	10,859	11,110	N/A
6/30/2020	34,121	11,546	11,391	11,919	N/A
3/31/2020	38,842	13,483	15,719	17,397	N/A
12/31/2019	38,752	11,738	14,196	17,771	N/A
9/30/2019	36,846	10,597	11,719	15,375	N/A
6/30/2019	36,869	10,709	13,457	17,013	N/A
3/31/2019	36,955	11,240	12,237	17,769	N/A
12/31/2018	36,083	11,216	13,409	17,139	N/A
9/30/2018	35,370	11,012	23,809	27,765	N/A
6/30/2018	33,798	14,066	24,322	28,947	N/A
3/31/2018	32,208	13,614	N/A	25,355	N/A
12/31/2017	31,933	13,568	N/A	26,599	N/A
9/30/2017	31,361	13,460	N/A	15,721	N/A
6/30/2017	31,000	9,820	N/A	14,011	N/A
3/31/2017	30,590	9,630	N/A	15,159	N/A
12/31/2016	30,087	9,244	N/A	14,376	N/A
9/30/2016	29,487	8,936	N/A	14,468	N/A
6/30/2016	28,500	8,410	N/A	14,043	N/A
3/31/2016	27,420	8,123	N/A	14,286	N/A
12/31/2015	26,412	7,880	N/A	13,785	N/A
9/30/2015	25,657	7,790	N/A	13,711	N/A
6/30/2015	25,380	7,909	N/A	13,574	N/A
3/31/2015	25,254	7,744	N/A	21,832	N/A
12/31/2014	24,636	7,307	N/A	21,766	N/A
9/30/2014	24,252	7,236	N/A	20,611	N/A
6/30/2014	23,266	6,761	N/A	20,403	N/A
3/31/2014	22,698	6,347	N/A	11,626	N/A
12/31/2013	21,921	6,293	N/A	11,025	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CPN-F's forecast earnings growth (5.4% per year) is above the savings rate (2%).

Earnings vs Market: CPN-F's earnings (5.4% per year) are forecast to grow slower than the TH market (14.8% per year).

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

Revenue vs Market: CPN-F's revenue (4.4% per year) is forecast to grow slower than the TH market (6.3% per year).

High Growth Revenue: CPN-F's revenue (4.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: CPN-F's Return on Equity is forecast to be low in 3 years time (16.5%).