Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 51.75 THB -0.96% Market Closed
Market Cap: ฿739.3B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+303%
5Y
+114%
10Y
+52%
Operating Income
+
3Y
-
5Y
+349%
10Y
+8%
Net Income
+
3Y
-
5Y
+319%
10Y
-3%

Earnings Waterfall
Airports of Thailand PCL

Income Statement
Airports of Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
5
0
0
0
0
0
0
0
0
0
0
4
40
628
1 204
1 773
2 397
2 456
2 524
2 587
2 570
2 561
2 538
2 520
2 494
2 463
2 425
2 386
2 390
2 357
2 327
2 301
2 224
2 184
2 146
2 103
2 060
2 013
1 962
1 986
1 977
1 973
1 967
1 888
1 836
1 774
1 715
1 658
1 605
1 545
1 493
1 437
1 377
1 335
1 286
1 240
1 195
1 146
1 105
1 063
1 016
970
917
865
815
767
728
685
646
1 217
1 794
2 379
2 973
2 963
2 955
2 945
2 930
2 919
2 908
2 897
2 890
2 854
2 841
2 804
2 757
2 692
2 617
0
0
Revenue
12 000
N/A
12 205
+2%
12 335
+1%
13 423
+9%
13 974
+4%
14 400
+3%
14 456
+0%
14 694
+2%
14 894
+1%
15 086
+1%
15 753
+4%
16 050
+2%
16 241
+1%
16 333
+1%
17 028
+4%
17 739
+4%
19 501
+10%
20 838
+7%
22 945
+10%
25 702
+12%
26 740
+4%
26 725
0%
25 385
-5%
23 072
-9%
21 502
-7%
22 324
+4%
23 462
+5%
23 619
+1%
24 033
+2%
24 360
+1%
25 306
+4%
26 929
+6%
28 641
+6%
28 910
+1%
29 239
+1%
29 951
+2%
30 405
+2%
32 172
+6%
33 801
+5%
35 077
+4%
36 810
+5%
37 881
+3%
38 217
+1%
38 063
0%
37 585
-1%
38 431
+2%
39 940
+4%
42 074
+5%
43 969
+5%
45 243
+3%
47 415
+5%
49 131
+4%
50 962
+4%
51 761
+2%
52 626
+2%
53 557
+2%
54 901
+3%
56 901
+4%
58 553
+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%
62 258
+13%
65 709
+6%
67 121
+2%
69 078
+3%
68 749
0%
67 687
-2%
66 679
-1%
Operating Income
Operating Expenses
(5 960)
(6 036)
(6 038)
(6 230)
(6 307)
(6 406)
(6 593)
(6 740)
(7 252)
(7 163)
(7 026)
(7 164)
(9 420)
(11 046)
(13 774)
(16 358)
(18 005)
(18 133)
(18 372)
(18 523)
(18 740)
(18 816)
(18 811)
(18 785)
(18 543)
(19 345)
(19 534)
(19 764)
(19 630)
(19 455)
(20 000)
(21 064)
(21 667)
(21 379)
(20 395)
(19 720)
(19 168)
(19 860)
(20 679)
(20 576)
(21 351)
(21 198)
(21 573)
(22 035)
(22 078)
(22 774)
(23 111)
(23 396)
(20 447)
(20 837)
(21 967)
(22 872)
(26 706)
(27 150)
(26 937)
(27 077)
(28 798)
(29 228)
(29 931)
(30 414)
(29 551)
(29 983)
(30 291)
(30 883)
(31 995)
(31 772)
(31 602)
(28 875)
(25 510)
(23 696)
(21 969)
(22 751)
(23 646)
(24 870)
(25 403)
(26 384)
(27 419)
(27 754)
(29 343)
(30 466)
(33 269)
(34 933)
(37 108)
(39 050)
(39 329)
(40 516)
(41 047)
(41 325)
(41 231)
Selling, General & Administrative
(4 591)
(4 657)
(4 637)
(4 828)
(4 925)
(5 055)
(5 234)
(5 380)
(5 872)
(6 011)
(6 200)
(6 476)
(8 020)
(8 924)
(9 702)
(10 586)
(10 237)
(10 386)
(10 547)
(10 488)
(10 874)
(10 868)
(10 953)
(11 115)
(10 637)
(11 144)
(11 338)
(11 574)
(12 004)
(12 048)
(12 629)
(13 342)
(13 801)
(14 039)
(13 239)
(13 174)
(12 836)
(12 891)
(13 651)
(13 528)
(14 184)
(14 190)
(14 384)
(14 557)
(14 266)
(14 611)
(14 914)
(15 169)
(12 437)
(12 800)
(13 700)
(14 516)
(18 156)
(18 712)
(18 833)
(19 193)
(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)
(24 436)
(25 540)
(25 345)
(26 131)
(26 380)
(26 756)
(26 393)
Depreciation & Amortization
(1 369)
(1 427)
(1 431)
(1 428)
(1 382)
(1 378)
(1 381)
(1 379)
(1 380)
(1 366)
(1 350)
(1 334)
(1 400)
(2 794)
(4 376)
(6 036)
(7 768)
(7 984)
(8 012)
(8 001)
(7 867)
(7 919)
(7 929)
(7 918)
(7 906)
(7 914)
(7 940)
(7 972)
(7 625)
(7 568)
(7 511)
(7 472)
(7 866)
(7 091)
(6 297)
(5 473)
(4 669)
(4 686)
(4 737)
(4 782)
(4 775)
(4 970)
(5 168)
(5 389)
(5 650)
(5 756)
(5 806)
(5 882)
(6 188)
(6 281)
(6 473)
(6 595)
(6 404)
(6 253)
(6 025)
(5 813)
(5 645)
(5 591)
(5 579)
(5 601)
(5 642)
(5 632)
(5 615)
(5 661)
(5 584)
(5 533)
(5 463)
(5 277)
(5 189)
(5 961)
(6 722)
(7 543)
(8 777)
(8 981)
(9 058)
(9 099)
(8 675)
(8 602)
(8 581)
(8 554)
(8 599)
(9 261)
(9 970)
(10 736)
(11 111)
(11 477)
(11 649)
(11 785)
(12 042)
Other Operating Expenses
0
48
30
26
0
27
23
19
0
214
524
646
0
672
304
264
0
237
187
(34)
0
(29)
70
247
0
(287)
(257)
(217)
0
161
139
(249)
0
(249)
(859)
(1 074)
(1 662)
(2 284)
(2 290)
(2 266)
(2 392)
(2 038)
(2 020)
(2 089)
(2 162)
(2 406)
(2 391)
(2 345)
(1 822)
(1 756)
(1 795)
(1 761)
(2 146)
(2 185)
(2 079)
(2 071)
(2 023)
(1 899)
(1 981)
(2 151)
(2 161)
(2 275)
(2 317)
(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)
(2 701)
(2 774)
(2 873)
(2 908)
(3 019)
(2 784)
(2 795)
Operating Income
6 040
N/A
6 169
+2%
6 298
+2%
7 193
+14%
7 667
+7%
7 994
+4%
7 863
-2%
7 955
+1%
7 643
-4%
7 923
+4%
8 727
+10%
8 886
+2%
6 821
-23%
5 287
-22%
3 254
-38%
1 381
-58%
1 497
+8%
2 706
+81%
4 574
+69%
7 179
+57%
8 000
+11%
7 909
-1%
6 574
-17%
4 287
-35%
2 959
-31%
2 980
+1%
3 928
+32%
3 855
-2%
4 403
+14%
4 905
+11%
5 305
+8%
5 865
+11%
6 974
+19%
7 532
+8%
8 845
+17%
10 231
+16%
11 238
+10%
12 312
+10%
13 122
+7%
14 501
+11%
15 459
+7%
16 683
+8%
16 645
0%
16 027
-4%
15 507
-3%
15 657
+1%
16 829
+7%
18 678
+11%
23 522
+26%
24 405
+4%
25 448
+4%
26 259
+3%
24 256
-8%
24 611
+1%
25 688
+4%
26 480
+3%
26 103
-1%
27 673
+6%
28 622
+3%
29 496
+3%
30 987
+5%
31 339
+1%
31 835
+2%
31 497
-1%
30 788
-2%
31 719
+3%
26 670
-16%
15 602
-41%
5 669
-64%
(6 445)
N/A
(14 843)
-130%
(15 277)
-3%
(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%
25 150
+25%
26 659
+6%
27 792
+4%
28 562
+3%
27 702
-3%
26 363
-5%
25 448
-3%
Pre-Tax Income
Interest Income Expense
(347)
(818)
(1 276)
(1 573)
(462)
184
1 654
882
1 860
3 190
4 162
4 875
5 102
4 171
2 228
3 139
1 053
(88)
(1 368)
(2 735)
(2 915)
(5 260)
(3 602)
(3 362)
(3 110)
(149)
(525)
(1 608)
(1 452)
(2 290)
(2 647)
(2 234)
(2 967)
(2 567)
(1 528)
(1 628)
(574)
851
1 218
2 457
2 490
1 323
74
(319)
(65)
35
173
236
(63)
(186)
(384)
(563)
(470)
(238)
(100)
154
284
130
155
202
218
197
232
234
265
344
364
355
333
(550)
(1 314)
(2 134)
(3 034)
(3 015)
(3 039)
(2 820)
(2 830)
(2 975)
(3 054)
(3 212)
(3 127)
(3 023)
(2 972)
(2 905)
(2 948)
(2 667)
(2 438)
(2 165)
(1 753)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
(177)
(194)
(199)
(229)
(358)
(348)
(695)
(895)
(666)
(710)
(426)
(227)
3 260
3 281
3 347
3 365
(81)
(60)
(96)
(89)
(87)
(89)
(70)
399
429
421
416
(70)
(149)
(182)
(160)
(154)
(82)
(168)
(185)
(175)
427
572
579
585
(666)
(1 251)
(1 245)
(1 263)
(950)
(895)
(898)
(891)
(175)
(281)
(337)
(465)
(438)
(449)
(446)
(358)
(299)
(253)
(306)
(307)
(354)
Gain/Loss on Disposition of Assets
1
(2)
(3)
(3)
2
(10)
14
13
11
26
(2)
(1)
(2)
(3)
(1)
(0)
1
1
6
6
6
7
1
973
974
801
804
(167)
(6)
166
166
167
8
8
5
5
3
3
8
12
17
16
12
(17)
(92)
(127)
(136)
(107)
(37)
(20)
(37)
(39)
(44)
(85)
(59)
(61)
(53)
6
3
3
5
5
7
7
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
79
0
0
0
31
0
0
0
125
0
0
0
669
0
0
0
224
0
2 012
3 602
3 664
3 602
1 590
0
(182)
0
0
0
46
0
0
0
(225)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
5 773
N/A
5 348
-7%
5 018
-6%
5 617
+12%
7 238
+29%
8 169
+13%
9 532
+17%
8 849
-7%
9 638
+9%
11 138
+16%
12 887
+16%
13 760
+7%
12 589
-9%
9 456
-25%
5 481
-42%
4 520
-18%
2 774
-39%
2 619
-6%
5 224
+99%
8 052
+54%
8 755
+9%
6 258
-29%
4 562
-27%
1 899
-58%
638
-66%
3 632
+470%
4 207
+16%
2 080
-51%
2 813
+35%
2 587
-8%
2 626
+1%
3 569
+36%
3 433
-4%
4 625
+35%
6 628
+43%
7 713
+16%
10 000
+30%
12 456
+25%
13 922
+12%
16 742
+20%
21 226
+27%
21 303
+0%
20 077
-6%
19 056
-5%
15 269
-20%
15 505
+2%
16 770
+8%
18 717
+12%
23 335
+25%
24 110
+3%
24 958
+4%
26 057
+4%
24 171
-7%
24 708
+2%
25 946
+5%
26 502
+2%
26 185
-1%
27 627
+6%
28 619
+4%
29 547
+3%
31 127
+5%
31 373
+1%
31 888
+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%
21 732
+31%
23 396
+8%
24 545
+5%
25 641
+4%
24 958
-3%
23 891
-4%
23 341
-2%
Net Income
Tax Provision
(1 964)
(1 992)
(1 856)
(2 319)
(2 471)
(2 467)
(2 487)
(2 351)
(2 247)
(2 286)
(2 923)
(2 478)
(2 169)
(1 921)
(841)
(1 650)
(1 723)
(1 730)
(2 012)
(1 544)
(1 470)
(1 008)
(657)
(312)
(4)
(517)
(1 130)
(819)
(801)
(452)
(483)
(704)
(1 262)
(2 098)
(2 879)
(3 467)
(3 494)
(3 778)
(3 727)
(4 098)
(4 869)
(4 595)
(4 164)
(3 808)
(3 007)
(3 112)
(3 203)
(3 557)
(4 585)
(4 700)
(4 939)
(5 107)
(4 821)
(4 896)
(5 153)
(5 309)
(5 445)
(5 690)
(5 883)
(5 774)
(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)
(4 340)
(4 692)
(4 903)
(5 170)
(5 233)
(4 889)
(4 787)
Income from Continuing Operations
3 808
3 356
3 162
3 298
4 768
5 702
7 044
6 498
7 391
8 852
9 964
11 282
10 420
7 535
4 640
2 870
1 052
889
3 212
6 508
7 284
5 250
3 905
1 587
633
3 115
3 077
1 261
2 012
2 136
2 143
2 865
2 171
2 527
3 749
4 246
6 506
8 678
10 195
12 645
16 357
16 708
15 913
15 248
12 262
12 393
13 567
15 160
18 750
19 410
20 019
20 950
19 350
19 812
20 793
21 194
20 740
21 937
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
17 393
18 704
19 642
20 471
19 725
19 002
18 554
Income to Minority Interest
0
(8)
(12)
65
3
2
5
8
18
26
27
26
54
49
50
63
38
35
33
40
37
52
72
71
84
79
62
48
27
24
27
38
44
27
13
2
(6)
(3)
(8)
(7)
(9)
(20)
(39)
(47)
(42)
(33)
(11)
(8)
(21)
(26)
(32)
(34)
(32)
(36)
(41)
(48)
(56)
(60)
(59)
(60)
(54)
(49)
(48)
(54)
(69)
(70)
(53)
(12)
22
45
51
57
50
72
(64)
(103)
(112)
(203)
(143)
(288)
(281)
(341)
(457)
(362)
(460)
(508)
(493)
(468)
(429)
Net Income (Common)
3 808
N/A
3 349
-12%
3 150
-6%
3 363
+7%
4 770
+42%
5 704
+20%
7 050
+24%
6 506
-8%
7 409
+14%
8 878
+20%
9 990
+13%
11 308
+13%
10 474
-7%
7 584
-28%
4 690
-38%
2 933
-37%
1 090
-63%
924
-15%
3 245
+251%
6 548
+102%
7 321
+12%
5 302
-28%
3 978
-25%
1 658
-58%
717
-57%
3 195
+345%
3 139
-2%
1 309
-58%
2 039
+56%
2 159
+6%
2 170
+1%
2 903
+34%
2 215
-24%
2 554
+15%
3 762
+47%
4 248
+13%
6 500
+53%
8 675
+33%
10 187
+17%
12 638
+24%
16 347
+29%
16 688
+2%
15 874
-5%
15 201
-4%
12 220
-20%
12 360
+1%
13 556
+10%
15 152
+12%
18 729
+24%
19 384
+3%
19 987
+3%
20 916
+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%
25 704
+1%
25 153
-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%
16 935
+30%
18 342
+8%
19 182
+5%
19 964
+4%
19 232
-4%
18 534
-4%
18 125
-2%
EPS (Diluted)
0.63
N/A
0.33
-48%
0.28
-15%
0.23
-18%
0.38
+65%
0.39
+3%
0.49
+26%
0.45
-8%
0.52
+16%
0.61
+17%
0.69
+13%
0.79
+14%
0.73
-8%
0.54
-26%
0.34
-37%
0.21
-38%
0.08
-62%
0.06
-25%
0.22
+267%
0.45
+105%
0.51
+13%
0.36
-29%
0.27
-25%
0.11
-59%
0.05
-55%
0.23
+360%
0.22
-4%
0.09
-59%
0.14
+56%
0.14
N/A
0.15
+7%
0.21
+40%
0.16
-24%
0.19
+19%
0.27
+42%
0.3
+11%
0.45
+50%
0.61
+36%
0.72
+18%
0.89
+24%
1.14
+28%
1.17
+3%
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%
1.81
+2%
1.77
-2%
1.75
-1%
1.82
+4%
1.54
-15%
0.92
-40%
0.3
-67%
-0.45
N/A
-0.97
-116%
-1.05
-8%
-1.14
-9%
-1.21
-6%
-1.18
+2%
-1.04
+12%
-0.78
+25%
-0.45
+42%
-0.09
+80%
0.28
N/A
0.62
+121%
0.91
+47%
1.18
+30%
1.28
+8%
1.34
+5%
1.39
+4%
1.34
-4%
1.29
-4%
1.24
-4%

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
Follow us
Join more than 313,600+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.