BDMS Income Statement - Bangkok Dusit Medical Services PCL - Alpha Spread

B

Watchlist Manager

Watchlist

Price: 20.1 THB 0.5% Market Closed

Market Cap: ฿319.4B

Metric	FY2016 Dec 2016	FY2017 Dec 2017	FY2018 Dec 2018	FY2019 Dec 2019	FY2020 Dec 2020	FY2021 Dec 2021	FY2022 Dec 2022	FY2023 Dec 2023	FY2024 Dec 2024	FY2025 Dec 2025
Revenue	68B	71.9B	77.4B	82.7B	68.1B	74.5B	91.9B	100.9B	107.9B	111.5B
Cost of Revenue	(45.3B)	(48B)	(50.5B)	(54.3B)	(46.4B)	(49.5B)	(58.3B)	(63.4B)	(68.1B)	(71.3B)
Gross Profit	22.7B	24B	26.9B	28.4B	21.7B	25B	33.6B	37.4B	39.8B	40.2B
Operating Expenses	(13.6B)	(14.5B)	(16B)	(16.4B)	(13.2B)	(13.8B)	(16.6B)	(18.5B)	(19.3B)	(20.1B)
Selling, General & Administrative	(12.7B)	(13.5B)	(15B)	(16.4B)	(13B)	(14.1B)	(16.6B)	(18.7B)	(19.7B)	(20.5B)
Depreciation & Amortization	(940.7m)	(985m)	(974m)	(1B)	(1.1B)	(965m)	(1B)	(1.1B)	(1.1B)	(1.3B)
Other Operating Expenses	—	—	—	1.1B	983.1m	1.3B	1B	1.3B	1.5B	1.7B
Operating Income	9.1B	9.5B	10.9B	12.1B	8.5B	11.2B	17B	18.9B	20.5B	20.2B
Net Interest Income (Expense)	562.5m	(50.8m)	598.6m	213.1m	(553.5m)	(629.6m)	(502.3m)	(240.3m)	(120.9m)	(99.3m)
Interest Expense	881m	1.5B	1.2B	928.8m	870.9m	728.5m	632.1m	546.6m	433.4m	356.6m
Non-Recurring Items	208.7m	2.9B	—	7.6B	2.4B	0	—	0	0	—
Total Other Income	858.9m	839.6m	915.3m	—	—	—	—	—	—	—
Pre-Tax Income	10.7B	13.1B	12.4B	19.9B	10.4B	10.6B	16.5B	18.7B	20.3B	20.1B
Tax Provision	(1.9B)	(2.6B)	(2.7B)	(3.9B)	(2.8B)	(2.1B)	(3.2B)	(3.8B)	(3.8B)	(3.7B)
Income from Continuing Operations	8.8B	10.6B	9.6B	16B	7.6B	8.5B	13.3B	14.9B	16.5B	16.4B
Income to Minority Interest	(385.4m)	(359m)	(455.6m)	(492m)	(435m)	(554.3m)	(648m)	(522.7m)	(552.1m)	(520.1m)
Net Income	8.4B	10.2B	9.2B	15.5B	7.2B	7.9B	12.6B	14.4B	16B	15.8B
EPS (Diluted)	0.54	0.66	0.59	0.99	0.45	0.50	0.79	0.90	1.01	1.00

Continue BDMS Research

Relative Valuation

Wall St Estimates

Financial Statements