First Time Loading...

Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 66.5 THB 1.14%
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

55B
+14%
Revenue
Growth Rates:
1 Year
+139%
3 Years
+219%
5 Years
-10%
7 Years
+6%
10 Years
+45%
20.1B
+35%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-36%
7 Years
-18%
10 Years
+20%
13B
+48%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-49%
7 Years
-34%
10 Years
-22%

Earnings Waterfall
Airports of Thailand PCL

Revenue
55B THB
Operating Expenses
-34.9B THB
Operating Income
20.1B THB
Other Expenses
-7.1B THB
Net Income
13B THB

Income Statement
Airports of Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
37 881
N/A
38 217
+1%
38 062
0%
37 585
-1%
38 430
+2%
39 939
+4%
42 073
+5%
43 969
+5%
45 242
+3%
47 415
+5%
49 131
+4%
50 962
+4%
51 760
+2%
52 625
+2%
53 556
+2%
54 901
+3%
56 900
+4%
58 552
+3%
59 910
+2%
60 537
+1%
61 321
+1%
62 126
+1%
62 380
+0%
62 783
+1%
63 492
+1%
58 272
-8%
44 477
-24%
31 179
-30%
17 251
-45%
7 126
-59%
7 473
+5%
7 086
-5%
7 237
+2%
8 476
+17%
11 476
+35%
16 560
+44%
23 057
+39%
31 040
+35%
39 329
+27%
48 141
+22%
55 025
+14%
Operating Income
Operating Expenses
(21 198)
(21 574)
(22 036)
(22 078)
(22 775)
(23 111)
(23 396)
(20 447)
(20 837)
(21 968)
(22 873)
(26 706)
(27 150)
(26 937)
(27 076)
(28 798)
(29 227)
(29 930)
(30 414)
(29 551)
(30 047)
(30 419)
(31 075)
(31 995)
(32 039)
(31 869)
(29 139)
(25 510)
(23 822)
(22 031)
(22 751)
(23 646)
(24 870)
(25 403)
(26 384)
(27 419)
(27 754)
(29 343)
(30 466)
(33 269)
(34 933)
Selling, General & Administrative
(14 189)
(14 384)
(14 557)
(14 266)
(14 612)
(14 914)
(15 168)
(12 437)
(12 799)
(13 699)
(14 516)
(18 156)
(18 712)
(18 833)
(19 192)
(21 131)
(21 737)
(22 371)
(22 663)
(21 748)
(22 076)
(22 358)
(23 032)
(24 083)
(24 438)
(24 429)
(21 894)
(17 999)
(16 060)
(13 795)
(13 944)
(13 691)
(13 791)
(14 215)
(14 874)
(15 876)
(17 072)
(18 401)
(19 579)
(22 041)
(23 052)
Depreciation & Amortization
(4 969)
(5 168)
(5 389)
(5 650)
(5 756)
(5 806)
(5 883)
(6 188)
(6 282)
(6 474)
(6 596)
(6 404)
(6 252)
(6 024)
(5 812)
(5 645)
(5 591)
(5 579)
(5 601)
(5 642)
(5 697)
(5 743)
(5 854)
(5 584)
(5 800)
(5 729)
(5 542)
(5 189)
(6 087)
(6 785)
(7 543)
(8 777)
(8 981)
(9 058)
(9 099)
(8 675)
(8 602)
(8 581)
(8 554)
(8 599)
(9 261)
Other Operating Expenses
(2 038)
(2 020)
(2 089)
(2 162)
(2 407)
(2 392)
(2 346)
(1 822)
(1 757)
(1 795)
(1 761)
(2 146)
(2 185)
(2 079)
(2 071)
(2 023)
(1 899)
(1 980)
(2 150)
(2 161)
(2 276)
(2 318)
(2 190)
(2 327)
(1 801)
(1 711)
(1 704)
(2 322)
(1 675)
(1 452)
(1 263)
(1 178)
(2 097)
(2 131)
(2 411)
(2 868)
(2 079)
(2 361)
(2 333)
(2 630)
(2 620)
Operating Income
16 683
N/A
16 644
0%
16 027
-4%
15 508
-3%
15 657
+1%
16 829
+7%
18 678
+11%
23 522
+26%
24 405
+4%
25 447
+4%
26 258
+3%
24 256
-8%
24 609
+1%
25 687
+4%
26 479
+3%
26 103
-1%
27 673
+6%
28 622
+3%
29 496
+3%
30 987
+5%
31 274
+1%
31 707
+1%
31 305
-1%
30 788
-2%
31 453
+2%
26 403
-16%
15 337
-42%
5 669
-63%
(6 571)
N/A
(14 905)
-127%
(15 277)
-2%
(16 560)
-8%
(17 633)
-6%
(16 927)
+4%
(14 908)
+12%
(10 859)
+27%
(4 697)
+57%
1 697
N/A
8 863
+422%
14 872
+68%
20 092
+35%
Pre-Tax Income
Interest Income Expense
1 324
74
(319)
(65)
34
172
235
(63)
(186)
(384)
(563)
(470)
(238)
(99)
154
284
130
155
203
218
262
360
426
265
611
631
619
333
(424)
(1 252)
(2 134)
(3 034)
(3 015)
(3 039)
(2 820)
(2 830)
(2 975)
(3 054)
(3 212)
(3 127)
(3 023)
Non-Reccuring Items
3 280
3 347
3 365
(81)
(59)
(96)
(89)
(87)
(89)
(69)
399
429
421
416
(70)
(149)
(182)
(160)
(154)
(82)
(167)
(185)
(175)
427
565
572
578
(666)
(1 251)
(1 245)
(1 263)
(950)
(895)
(898)
(891)
(175)
(281)
(337)
(465)
(438)
(449)
Gain/Loss on Disposition of Assets
17
13
(17)
(92)
(127)
(135)
(106)
(37)
(19)
(35)
(37)
(44)
(84)
(58)
(61)
(53)
5
1
2
5
4
7
6
3
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1)
(1)
(1)
(1)
0
0
(1)
0
(2)
(2)
(1)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
10
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
21 303
N/A
20 077
-6%
19 055
-5%
15 269
-20%
15 505
+2%
16 770
+8%
18 717
+12%
23 335
+25%
24 109
+3%
24 957
+4%
26 056
+4%
24 171
-7%
24 708
+2%
25 946
+5%
26 502
+2%
26 185
-1%
27 626
+6%
28 618
+4%
29 546
+3%
31 127
+5%
31 373
+1%
31 889
+2%
31 563
-1%
31 484
0%
32 639
+4%
27 616
-15%
16 544
-40%
5 337
-68%
(8 246)
N/A
(17 401)
-111%
(18 675)
-7%
(20 545)
-10%
(21 543)
-5%
(20 865)
+3%
(18 620)
+11%
(13 864)
+26%
(7 952)
+43%
(1 693)
+79%
5 186
N/A
11 307
+118%
16 620
+47%
Net Income
Tax Provision
(4 595)
(4 164)
(3 808)
(3 007)
(3 112)
(3 203)
(3 556)
(4 585)
(4 700)
(4 939)
(5 107)
(4 821)
(4 896)
(5 152)
(5 308)
(5 445)
(5 690)
(5 884)
(5 775)
(5 903)
(5 997)
(6 137)
(6 356)
(6 389)
(6 584)
(5 576)
(3 362)
(1 038)
1 745
3 602
3 726
4 173
4 319
4 145
3 809
2 888
1 682
500
(871)
(2 235)
(3 268)
Income from Continuing Operations
16 708
15 913
15 248
12 262
12 394
13 568
15 161
18 750
19 410
20 020
20 951
19 350
19 813
20 794
21 194
20 740
21 938
22 736
23 773
25 225
25 376
25 752
25 207
25 096
26 055
22 040
13 182
4 299
(6 501)
(13 799)
(14 949)
(16 372)
(17 224)
(16 720)
(14 810)
(10 976)
(6 271)
(1 193)
4 315
9 072
13 352
Income to Minority Interest
(21)
(40)
(47)
(42)
(33)
(11)
(9)
(21)
(26)
(33)
(34)
(32)
(36)
(40)
(47)
(56)
(59)
(59)
(60)
(54)
(50)
(48)
(54)
(69)
(70)
(53)
(12)
22
45
51
57
50
72
(64)
(103)
(112)
(203)
(143)
(288)
(281)
(341)
Net Income (Common)
16 688
N/A
15 874
-5%
15 201
-4%
12 220
-20%
12 360
+1%
13 555
+10%
15 151
+12%
18 729
+24%
19 384
+3%
19 987
+3%
20 917
+5%
19 318
-8%
19 776
+2%
20 753
+5%
21 146
+2%
20 684
-2%
21 877
+6%
22 677
+4%
23 713
+5%
25 171
+6%
25 327
+1%
25 703
+1%
25 152
-2%
25 026
-1%
25 985
+4%
21 987
-15%
13 170
-40%
4 321
-67%
(6 456)
N/A
(13 748)
-113%
(14 892)
-8%
(16 322)
-10%
(17 152)
-5%
(16 784)
+2%
(14 913)
+11%
(11 088)
+26%
(6 473)
+42%
(1 336)
+79%
4 026
N/A
8 791
+118%
13 011
+48%
EPS (Diluted)
1.17
N/A
1.11
-5%
1.06
-5%
0.86
-19%
0.86
N/A
0.94
+9%
1.06
+13%
1.31
+24%
1.36
+4%
1.4
+3%
1.46
+4%
1.35
-8%
1.38
+2%
1.45
+5%
1.48
+2%
1.45
-2%
1.54
+6%
1.6
+4%
1.67
+4%
1.76
+5%
1.78
+1%
1.8
+1%
1.76
-2%
1.75
-1%
1.82
+4%
1.54
-15%
0.92
-40%
0.3
-67%
-0.45
N/A
-0.96
-113%
-1.04
-8%
-1.14
-10%
-1.2
-5%
-1.17
+3%
-1.04
+11%
-0.78
+25%
-0.45
+42%
-0.09
+80%
0.28
N/A
0.62
+121%
0.91
+47%

See Also

Summary
AOT intrinsic value, competitors valuation, and company profile.
DCF Valuation
AOT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AOT stock valuation using valuation multiples.
Wall Street Estimates
AOT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AOT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.