OTCPK:MNRI.F

Stock Analysis Report

NOT FOR DISTRIBUTION
Header cover image

Executive Summary

Minor International Public Company Limited, together with its subsidiaries, operates as a hospitality and leisure company in Thailand, China, Australia, and internationally. More Details


Snowflake Analysis

High growth potential and overvalued.


Similar Companies

Share Price & News

How has Minor International's share price performed over time and what events caused price changes?


Latest Share Price and Events

Stable Share Price: MNRI.F has not had significant price volatility in the past 3 months.


Market Performance


7 Day Return

n/a

MNRI.F

3.2%

US Hospitality

-0.4%

US Market


1 Year Return

n/a

MNRI.F

-13.5%

US Hospitality

18.3%

US Market

Return vs Industry: Insufficient data to determine how MNRI.F performed against the US Hospitality industry.

Return vs Market: Insufficient data to determine how MNRI.F performed against the US Market.


Shareholder returns

MNRI.FIndustryMarket
7 Dayn/a3.2%-0.4%
30 Dayn/a6.9%8.0%
90 Dayn/a19.5%9.4%
1 Yearn/a-12.1%-13.5%21.0%18.3%
3 Year-52.3%-52.3%-7.2%-13.0%42.1%32.7%
5 Yearn/a19.3%6.7%85.6%64.7%

Price Volatility Vs. Market

How volatile is Minor International's share price compared to the market and industry in the last 5 years?


Simply Wall St News

No news available

Valuation

Is Minor International undervalued compared to its fair value and its price relative to the market?

1.2x

Price to Book (PB) ratio


Share Price vs. Fair Value

Below Fair Value: MNRI.F ($0.57) is trading above our estimate of fair value ($0.4)

Significantly Below Fair Value: MNRI.F is trading above our estimate of fair value.


Price To Earnings Ratio

PE vs Industry: MNRI.F is unprofitable, so we can't compare its PE Ratio to the US Hospitality industry average.

PE vs Market: MNRI.F is unprofitable, so we can't compare its PE Ratio to the US market.


Price to Earnings Growth Ratio

PEG Ratio: Insufficient data to calculate MNRI.F's PEG Ratio to determine if it is good value.


Price to Book Ratio

PB vs Industry: MNRI.F is good value based on its PB Ratio (1.2x) compared to the US Hospitality industry average (2.4x).


Next Steps

Future Growth

How is Minor International forecast to perform in the next 1 to 3 years based on estimates from 13 analysts?

150.8%

Forecasted annual earnings growth


Earnings and Revenue Growth Forecasts


Analyst Future Growth Forecasts

Earnings vs Savings Rate: MNRI.F is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2.2%).

Earnings vs Market: MNRI.F is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: MNRI.F's is expected to become profitable in the next 3 years.

Revenue vs Market: MNRI.F's revenue (23% per year) is forecast to grow faster than the US market (9.9% per year).

High Growth Revenue: MNRI.F's revenue (23% per year) is forecast to grow faster than 20% per year.


Earnings per Share Growth Forecasts


Future Return on Equity

Future ROE: MNRI.F's Return on Equity is forecast to be low in 3 years time (3.9%).


Next Steps

Past Performance

How has Minor International performed over the past 5 years?

-11.6%

Historical annual earnings growth


Earnings and Revenue History

Quality Earnings: MNRI.F is currently unprofitable.

Growing Profit Margin: MNRI.F is currently unprofitable.


Past Earnings Growth Analysis

Earnings Trend: MNRI.F is unprofitable, and losses have increased over the past 5 years at a rate of 11.6% per year.

Accelerating Growth: Unable to compare MNRI.F's earnings growth over the past year to its 5-year average as it is currently unprofitable

Earnings vs Industry: MNRI.F is unprofitable, making it difficult to compare its past year earnings growth to the Hospitality industry (-46.5%).


Return on Equity

High ROE: MNRI.F has a negative Return on Equity (-3.14%), as it is currently unprofitable.


Next Steps

Financial Health

How is Minor International's financial position?


Financial Position Analysis

Short Term Liabilities: MNRI.F's short term assets (฿43.2B) exceed its short term liabilities (฿41.4B).

Long Term Liabilities: MNRI.F's short term assets (฿43.2B) do not cover its long term liabilities (฿230.4B).


Debt to Equity History and Analysis

Debt Level: MNRI.F's debt to equity ratio (163%) is considered high.

Reducing Debt: MNRI.F's debt to equity ratio has increased from 120.4% to 163% over the past 5 years.

Debt Coverage: MNRI.F's debt is not well covered by operating cash flow (4.7%).

Interest Coverage: Insufficient data to determine if MNRI.F's interest payments on its debt are well covered by EBIT.


Balance Sheet


Next Steps

Dividend

What is Minor International current dividend yield, its reliability and sustainability?

0.60%

Forecast Dividend Yield


Dividend Yield vs Market

Notable Dividend: Unable to evaluate MNRI.F's dividend yield against the bottom 25% of dividend payers, as the company has not reported any recent payouts.

High Dividend: Unable to evaluate MNRI.F's dividend yield against the top 25% of dividend payers, as the company has not reported any recent payouts.


Stability and Growth of Payments

Stable Dividend: Insufficient data to determine if MNRI.F's dividends per share have been stable in the past.

Growing Dividend: Insufficient data to determine if MNRI.F's dividend payments have been increasing.


Current Payout to Shareholders

Dividend Coverage: MNRI.F is not paying a notable dividend for the US market.


Future Payout to Shareholders

Future Dividend Coverage: No need to calculate the sustainability of MNRI.F's dividend in 3 years as they are not forecast to pay a notable one for the US market.


Next Steps

Management

How experienced are the management team and are they aligned to shareholders interests?

4.5yrs

Average management tenure


CEO

Dillip Dillipraj Rajakarier (55 yo)

0.75

Tenure

฿720,000

Compensation

Mr. Emmanuel Jude Dillipraj Rajakarier, also known as Dillip, has been Group Chief Executive Officer of Minor International Public Company Limited since January 1, 2020 and serves as its Chief Operating Of ...


Leadership Team

NamePositionTenureCompensationOwnership
Emmanuel Jude Dillipraj Rajakarier
Group CEO0.75yr฿720.00k0.18%
฿ 5.2m
John Heinecke
Chief Sustainability Officer & Director6.92yrs฿200.00k0.061%
฿ 1.8m
Brian Delaney
Chief Financial Officer4.5yrsno data0.0037%
฿ 108.7k
Kosin Chantikul
Chief Investment Officer5.33yrsno data0.0020%
฿ 58.9k
Somsri Ruchdaponkul
Vice President of Corporate Finance & Corporate Secretaryno datano data0.010%
฿ 297.3k
Steve Herndon
Chief Information Officerno datano datano data
Jutatip Adulbhan
Vice President of Investor Relations4.58yrsno data0.0023%
฿ 68.1k
Namida Artispong
Investor Relations Directorno datano datano data
Stephen Chojnacki
Chief Commercial Officer & General Counselno datano datano data
Chaiyapat Paitoon
Chief Strategy Officer4.5yrsno data0.011%
฿ 314.4k
James Amatavivadhana
Chief Executive Officer of Minor Lifestyleno datano datano data
Torpong Muadchaiyaphum
Director of Internal Audit & Risk Management and Head of Internal Auditno datano datano data

4.5yrs

Average Tenure

49yo

Average Age

Experienced Management: MNRI.F's management team is considered experienced (4.5 years average tenure).


Board Members

NamePositionTenureCompensationOwnership
Emmanuel Jude Dillipraj Rajakarier
Group CEO0.75yr฿720.00k0.18%
฿ 5.2m
John Heinecke
Chief Sustainability Officer & Director6.92yrs฿200.00k0.061%
฿ 1.8m
Anil Thadani
Director22.33yrs฿1.88m1.15%
฿ 33.8m
Charamporn Jotikasthira
Independent Director3.5yrs฿2.59mno data
Paul Kenny
Director23.5yrs฿200.00k0.20%
฿ 5.8m
William Heinecke
Chairman42.08yrs฿380.00k4.23%
฿ 124.5m
Thiraphong Chansiri
Director7.17yrs฿1.55m0.00028%
฿ 8.2k
Suvabha Charoenying
Independent Director4.75yrs฿2.54mno data
Niti Osathanugrah
Director2.42yrs฿1.72m9.51%
฿ 280.1m
Edward Hubennette
Independent Director2.5yrs฿1.85mno data
Camille Ma
Independent Director0.33yrno datano data

6.9yrs

Average Tenure

59.5yo

Average Age

Experienced Board: MNRI.F's board of directors are considered experienced (6.9 years average tenure).


Ownership

Who are the major shareholders and have insiders been buying or selling?


Insider Trading Volume

Insider Buying: Insufficient data to determine if insiders have bought more shares than they have sold in the past 3 months.


Ownership Breakdown

Dilution of Shares: Shareholders have been diluted in the past year, with total shares outstanding growing by 12.2%.


Top Shareholders

Company Information

Minor International Public Company Limited's company bio, employee growth, exchange listings and data sources


Key Information

  • Name: Minor International Public Company Limited
  • Ticker: MNRI.F
  • Exchange: OTCPK
  • Founded: 1978
  • Industry: Hotels, Resorts and Cruise Lines
  • Sector: Consumer Services
  • Market Cap: ฿92.245b
  • Listing Market Cap: ฿2.946b
  • Shares outstanding: 5.18b
  • Website: https://www.minor.com

Number of Employees


Location

  • Minor International Public Company Limited
  • 88 The Parq Building
  • 12th Floor
  • Bangkok
  • 10110
  • Thailand

Listings

TickerExchangePrimary SecuritySecurity TypeCountryCurrencyListed on
MINTSET (The Stock Exchange of Thailand)YesOrdinary SharesTHTHBJan 1992
MINO.FOTCPK (Pink Sheets LLC)YesOrdinary SharesUSUSDJan 1992
MNRI.FOTCPK (Pink Sheets LLC)SHS FRGN REGUSUSDOct 1995
MINT-FTHAMSE (Bangkok-Alien Market Stock Exchange)SHS FRGN REGTHTHBOct 1995
MINT-RSET (The Stock Exchange of Thailand)THB1(NVDR)THTHBAug 2001
MNIL.YOTCPK (Pink Sheets LLC)ADRUSUSDMay 2012
MINT-W7-RSET (The Stock Exchange of Thailand)WTS 31/07/23 (NVDR)THTHBAug 2020

Biography

Minor International Public Company Limited, together with its subsidiaries, operates as a hospitality and leisure company in Thailand, China, Australia, and internationally. It operates through four segmen ...


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2020/10/24 00:09
End of Day Share Price2020/10/19 00:00
Earnings2020/06/30
Annual Earnings2019/12/31


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.