Minor International Future Growth

Future criteria checks 3/6

Minor International is forecast to grow earnings and revenue by 23.8% and 1.8% per annum respectively. EPS is expected to grow by 21.7% per annum. Return on equity is forecast to be 10.8% in 3 years.

Key information

23.8%

Earnings growth rate

21.7%

EPS growth rate

Hospitality earnings growth	23.3%
Revenue growth rate	1.8%
Future return on equity	10.8%
Analyst coverage	Good
Last updated	22 Aug 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	25,486	34,636	14
12/31/2025	169,543	9,337	24,187	32,208	16
12/31/2024	161,279	8,074	21,236	30,855	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
9/30/2013	34,380	3,705	N/A	5,113	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MIPC.F's forecast earnings growth (23.8% per year) is above the savings rate (2.5%).

Earnings vs Market: MIPC.F's earnings (23.8% 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 (8.8% 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 (10.8%).