Minor International Future Growth

Future criteria checks 3/6

Minor International is forecast to grow earnings and revenue by 23.1% and 1.8% per annum respectively. EPS is expected to grow by 22.1% per annum. Return on equity is forecast to be 10.9% in 3 years.

Key information

23.1%

Earnings growth rate

22.1%

EPS growth rate

Hospitality earnings growth	25.3%
Revenue growth rate	1.8%
Future return on equity	10.9%
Analyst coverage	Good
Last updated	18 Oct 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:MIPC.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	177,329	10,552	23,472	34,636	14
12/31/2025	169,543	9,337	24,187	32,208	16
12/31/2024	161,279	8,113	21,125	28,962	16
6/30/2024	161,106	5,338	25,437	34,598	N/A
3/31/2024	157,391	5,717	28,397	37,664	N/A
12/31/2023	152,434	3,582	29,241	38,017	N/A
9/30/2023	144,976	4,597	26,488	34,642	N/A
6/30/2023	143,453	7,157	30,065	37,290	N/A
3/31/2023	135,722	5,571	27,287	32,832	N/A
12/31/2022	123,978	2,828	25,120	30,139	N/A
9/30/2022	111,069	-616	25,320	30,467	N/A
6/30/2022	96,119	-5,707	17,619	22,602	N/A
3/31/2022	79,102	-11,225	14,910	19,884	N/A
12/31/2021	70,639	-14,713	13,076	18,144	N/A
9/30/2021	62,859	-18,764	5,561	9,344	N/A
6/30/2021	57,124	-23,952	1,928	6,105	N/A
3/31/2021	48,324	-28,409	-7,318	-2,230	N/A
12/31/2020	58,246	-22,868	-9,224	-2,500	N/A
9/30/2020	77,466	-13,423	-7,390	2,590	N/A
6/30/2020	96,715	-3,189	-5,679	6,030	N/A
3/31/2020	116,287	7,051	-52	13,516	N/A
12/31/2019	122,321	9,409	313	14,766	N/A
9/30/2019	120,678	6,298	294	15,121	N/A
6/30/2019	102,152	3,087	-986	11,493	N/A
3/31/2019	90,296	2,835	-1,506	8,838	N/A
12/31/2018	77,408	4,297	-1,098	7,360	N/A
9/30/2018	61,083	5,556	-1,582	4,450	N/A
6/30/2018	59,500	5,679	-1,630	5,203	N/A
3/31/2018	57,794	5,210	N/A	5,330	N/A
12/31/2017	56,953	5,415	N/A	6,585	N/A
9/30/2017	55,398	5,098	N/A	7,395	N/A
6/30/2017	55,077	4,945	N/A	7,975	N/A
3/31/2017	54,713	4,940	N/A	7,871	N/A
12/31/2016	53,254	6,590	N/A	6,494	N/A
9/30/2016	53,956	8,716	N/A	6,392	N/A
6/30/2016	50,261	8,649	N/A	5,266	N/A
3/31/2016	47,151	8,458	N/A	5,123	N/A
12/31/2015	44,796	7,040	N/A	2,499	N/A
9/30/2015	41,100	5,240	N/A	2,275	N/A
6/30/2015	40,062	5,063	N/A	2,179	N/A
3/31/2015	39,453	5,139	N/A	2,079	N/A
12/31/2014	38,564	4,402	N/A	4,785	N/A
9/30/2014	37,770	4,339	N/A	4,426	N/A
6/30/2014	37,159	4,300	N/A	4,691	N/A
3/31/2014	36,190	4,112	N/A	5,507	N/A
12/31/2013	35,151	4,101	N/A	5,181	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MIPC.F's forecast earnings growth (23.1% per year) is above the savings rate (2.5%).

Earnings vs Market: MIPC.F's earnings (23.1% per year) are forecast to grow faster than the US market (15.2% per year).

High Growth Earnings: MIPC.F's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: MIPC.F's revenue (1.8% per year) is forecast to grow slower than the US market (8.9% per year).

High Growth Revenue: MIPC.F's revenue (1.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: MIPC.F's Return on Equity is forecast to be low in 3 years time (10.9%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/10/20 01:38
End of Day Share Price	2024/07/23 00:00
Earnings	2024/06/30
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

Minor International Public Company Limited is covered by 43 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
Nuanpun Noiruchchukorn	Asia Plus Securities Company Limited
Somkij Oranchatchawan	BNP Paribas Securities (Asia)
Charti Phrawphraikul	BofA Global Research