Airports of Thailand Public Company Limited (AOT)

Basic

  • Market Cap

    THB 857.14B

  • EV

    THB 915.17B

  • Shares Out

    14.29B

  • Revenue

    THB 48.28B

  • Employees

    —

Margins

  • Gross

    63.15%

  • EBITDA

    41.48%

  • Operating

    30.03%

  • Pre-Tax

    23.42%

  • Net

    18.21%

  • FCF

    10.94%

Returns (5Yr Avg)

  • ROA

    1.35%

  • ROE

    0.97%

  • ROCE

    2.61%

  • ROIC

    2.97%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    THB 76.28

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    THB 3.38

  • Earnings (Dil)

    THB 0.62

  • FCF

    THB 0.37

  • Book Value

    THB 7.73

Growth (CAGR)

  • Rev 3Yr

    15.54%

  • Rev 5Yr

    -4.42%

  • Rev 10Yr

    2.75%

  • Dil EPS 3Yr

    26.71%

  • Dil EPS 5Yr

    -18.97%

  • Dil EPS 10Yr

    -6.02%

  • Rev Fwd 2Yr

    29.51%

  • EBITDA Fwd 2Yr

    53.35%

  • EPS Fwd 2Yr

    86.02%

  • EPS LT Growth Est

    83.5%

Dividends

  • Yield

    —

  • Payout

    58.5%

  • DPS

    THB 0.36

  • DPS Growth 3Yr

    23.74%

  • DPS Growth 5Yr

    -19.27%

  • DPS Growth 10Yr

    -2.42%

  • DPS Growth Fwd 2Yr

    -28.74%

Select a metric from the list below to chart it

Sep '14
Sep '16
Sep '18
Sep '20
Sep '22
Metric
Sep '14
Sep '15
Sep '16
Sep '17
Sep '18
Sep '19
Sep '20
Sep '21
Sep '22
Sep '23

Revenues

62,783.4

31,179.1

7,085.6

16,560.0

48,140.9

Other Revenues, Total

4.7

124.6

4.3

250.2

141.5

Total Revenues

62,788.1

31,303.7

7,089.9

16,810.2

48,282.4

Total Revenues % Chg.

3.7%

-50.1%

-77.4%

137.1%

187.2%

Cost of Goods Sold, Total

18,052.2

13,968.8

11,304.1

13,185.4

17,789.8

Gross Profit

44,735.9

17,335.0

-4,214.2

3,624.9

30,492.6

Selling General & Admin Expenses, Total

5,893.8

4,030.4

2,386.5

2,690.5

4,251.0

Depreciation & Amortization

5,851.5

5,441.3

9,027.4

8,931.8

8,870.3

Other Operating Expenses

2,897.7

2,624.0

1,562.4

3,199.5

2,870.4

Other Operating Expenses, Total

14,643.0

12,095.7

12,976.3

14,821.7

15,991.7

Operating Income

30,092.9

5,239.2

-17,190.5

-11,196.8

14,500.9

Interest Expense, Total

-814.5

-646.2

-2,973.0

-2,929.8

-2,890.5

Interest And Investment Income

1,264.8

1,090.3

241.9

100.8

53.5

Net Interest Expenses

450.2

444.1

-2,731.1

-2,829.0

-2,837.0

Income (Loss) On Equity Invest.

—

-0.0

-0.1

-0.2

-0.2

Currency Exchange Gains (Loss)

178.6

141.6

-173.7

897.0

-7.2

Other Non Operating Income (Expenses)

331.9

735.8

504.7

-569.1

68.9

EBT, Excl. Unusual Items

31,053.6

6,560.8

-19,590.7

-13,698.0

11,725.5

Gain (Loss) On Sale Of Investments

—

—

—

—

—

Gain (Loss) On Sale Of Assets

3.4

4.0

-2.2

11.9

29.5

Asset Writedown

427.3

-1,228.3

-952.2

-177.5

-448.3

Insurance Settlements

—

—

—

—

—

EBT, Incl. Unusual Items

31,484.3

5,336.6

-20,545.0

-13,863.7

11,306.6

Income Tax Expense

6,388.8

1,038.0

-4,173.2

-2,887.6

2,235.0

Earnings From Continuing Operations

25,095.6

4,298.5

-16,371.9

-10,976.1

9,071.6

Minority Interest

-69.2

22.1

49.9

-111.8

-280.7

Net Income

25,026.4

4,320.7

-16,322.0

-11,087.9

8,790.9

Net Income to Common Incl Extra Items

25,026.4

4,320.7

-16,322.0

-11,087.9

8,790.9

Net Income to Common Excl. Extra Items

25,026.4

4,320.7

-16,322.0

-11,087.9

8,790.9

Total Shares Outstanding

14,285.7

14,285.7

14,285.7

14,285.7

14,285.7

Weighted Avg. Shares Outstanding

14,285.7

14,285.7

14,285.7

14,285.7

14,285.7

Weighted Avg. Shares Outstanding Dil

14,285.7

14,285.7

14,285.7

14,285.7

14,285.7

EPS

1.8

0.3

-1.1

-0.8

0.6

EPS Diluted

1.8

0.3

-1.1

-0.8

0.6

EBITDA

35,944.3

10,680.5

-11,648.1

-5,655.8

20,026.4