WHA Corporation Future Growth

Future criteria checks 1/6

WHA is forecast to grow earnings and revenue by 3.3% and 5.6% per annum respectively. EPS is expected to grow by 3.4% per annum. Return on equity is forecast to be 15.1% in 3 years.

Key information

3.3%

Earnings growth rate

3.4%

EPS growth rate

Real Estate earnings growth	6.4%
Revenue growth rate	5.6%
Future return on equity	15.1%
Analyst coverage	Good
Last updated	25 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

THAMSE:WHA-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	18,207	5,595	1,531	5,034	13
12/31/2025	16,798	5,443	3,038	5,047	16
12/31/2024	13,193	4,786	2,935	2,647	14
9/30/2024	17,931	5,527	-546	-546	N/A
6/30/2024	17,585	5,690	220	220	N/A
3/31/2024	17,499	5,268	2,402	2,402	N/A
12/31/2023	16,370	4,426	4,998	4,998	N/A
9/30/2023	16,823	4,853	6,596	6,596	N/A
6/30/2023	16,086	4,489	5,874	5,874	N/A
3/31/2023	15,032	3,913	5,363	5,363	N/A
12/31/2022	14,314	4,046	4,422	4,422	N/A
9/30/2022	12,128	3,239	2,235	2,235	N/A
6/30/2022	11,501	3,141	1,984	1,984	N/A
3/31/2022	11,353	3,111	2,278	2,278	N/A
12/31/2021	10,742	2,590	2,674	2,674	N/A
9/30/2021	8,155	2,009	2,401	2,401	N/A
6/30/2021	8,100	2,277	2,286	2,286	N/A
3/31/2021	8,186	2,559	2,231	2,231	N/A
12/31/2020	8,123	2,524	2,626	2,626	N/A
9/30/2020	7,596	2,271	2,467	2,467	N/A
6/30/2020	8,619	2,412	2,673	2,673	N/A
3/31/2020	9,653	2,922	2,736	2,736	N/A
12/31/2019	12,409	3,229	2,178	2,178	N/A
9/30/2019	12,712	3,489	1,767	1,767	N/A
6/30/2019	12,217	3,282	1,406	1,406	N/A
3/31/2019	11,309	2,534	733	733	N/A
12/31/2018	10,952	2,907	423	423	N/A
9/30/2018	11,949	3,153	1,153	1,153	N/A
6/30/2018	12,180	3,296	N/A	1,428	N/A
3/31/2018	13,580	3,966	N/A	1,932	N/A
12/31/2017	11,477	3,266	N/A	1,789	N/A
9/30/2017	20,134	3,960	N/A	-204	N/A
6/30/2017	19,850	3,497	N/A	-692	N/A
3/31/2017	18,462	2,859	N/A	-1,148	N/A
12/31/2016	18,862	2,898	N/A	-1,581	N/A
9/30/2016	13,986	2,282	N/A	4,066	N/A
6/30/2016	13,699	2,187	N/A	3,542	N/A
3/31/2016	13,601	2,078	N/A	3,684	N/A
12/31/2015	12,475	1,954	N/A	4,510	N/A
9/30/2015	8,019	1,082	N/A	-433	N/A
6/30/2015	6,921	1,140	N/A	295	N/A
3/31/2015	5,269	942	N/A	-48	N/A
12/31/2014	4,880	979	N/A	0	N/A
9/30/2014	5,071	1,354	N/A	-76	N/A
6/30/2014	5,067	1,379	N/A	144	N/A
3/31/2014	5,055	1,373	N/A	179	N/A
12/31/2013	7,084	1,463	N/A	166	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: WHA-F's forecast earnings growth (3.3% per year) is above the savings rate (2%).

Earnings vs Market: WHA-F's earnings (3.3% per year) are forecast to grow slower than the TH market (16.9% per year).

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

Revenue vs Market: WHA-F's revenue (5.6% per year) is forecast to grow slower than the TH market (6.5% per year).

High Growth Revenue: WHA-F's revenue (5.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: WHA-F's Return on Equity is forecast to be low in 3 years time (15.1%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/20 00:22
End of Day Share Price	2024/12/19 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

WHA Corporation Public Company Limited is covered by 24 analysts. 16 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Narumon Ekasamut	BofA Global Research
Thanatthep Chantarakarn	Bualuang Securities PCL
Kijapat Wongmetta	Bualuang Securities PCL