Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Thailand
  4. Stock Exchange of Thailand
  5. Airports of Thailand Public Company Limited
  6. Financials
    AOT   TH0765010Z08

AIRPORTS OF THAILAND PUBLIC COMPANY LIMITED

(AOT)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: September 2019 2020 2021 2022 2023 2024
Capitalization1 1 067 856807 142871 428899 999--
Entreprise Value (EV)1 1 005 699774 707871 428928 998917 913948 200
P/E ratio 42,7x188x-53,5x-225x41,7x31,3x
Yield 1,40%0,34%-0,05%1,38%1,95%
Capitalization / Revenue 17,0x25,9x123x34,3x14,5x11,8x
EV / Revenue 16,0x24,8x123x35,4x14,7x12,4x
EV / EBITDA 28,1x58,8x-93,7x96,8x24,5x18,9x
Price to Book 6,94x5,67x-7,74x6,78x6,28x
Nbr of stocks (in thousands) 14 285 70014 285 70014 285 70014 285 700--
Reference price (THB) 74,856,561,063,063,063,0
Announcement Date 11/27/201911/24/202011/22/2021---
1 THB in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: September 2019 2020 2021 2022 2023 2024
Net sales1 62 78331 1797 08626 23962 23976 355
EBITDA1 35 76113 180-9 2979 59937 43150 156
Operating profit (EBIT)1 29 9107 739-18 3251 39729 48941 143
Operating Margin 47,6%24,8%-259%5,32%47,4%53,9%
Pre-Tax Profit (EBT)1 31 4845 337-20 545-3 10328 00438 029
Net income1 25 0264 321-16 322-2 90322 24330 030
Net margin 39,9%13,9%-230%-11,1%35,7%39,3%
EPS2 1,750,30-1,14-0,281,512,01
Dividend per Share2 1,050,19-0,030,871,23
Announcement Date 11/27/201911/24/202011/22/2021---
1 THB in Million
2 THB
Income Statement Evolution (Quarterly data)
Fiscal Period: September 2020 Q4 2021 Q1 2021 Q2 2021 S1 2021 Q3 2021 Q4
Net sales1 1 8532 1761 7783 9541 6671 465
EBITDA1 -1 561-1 710-1 994-4 054-2 395-3 170
Operating profit (EBIT)1 -2 943-3 861-4 101-8 312--5 848
Operating Margin -159%-177%-231%-210%--399%
Pre-Tax Profit (EBT)1 -4 710-4 396-4 573-8 969-4 996-6 580
Net income1 -3 728-3 442-3 644-7 086-4 078-5 157
Net margin -201%-158%-205%-179%-245%-352%
EPS2 -0,26-0,24-0,26-0,50-0,29-0,36
Dividend per Share ------
Announcement Date 11/24/202002/10/202105/13/202105/13/202108/11/202111/22/2021
1 THB in Million
2 THB
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: September 2019 2020 2021 2022 2023 2024
Net Debt1 ---28 99917 91448 201
Net Cash position1 62 15732 435----
Leverage (Debt / EBITDA) -1,74x-2,46x-3,02x0,48x0,96x
Free Cash Flow1 23 180-13 225--12 29315 42422 473
ROE (Net Profit / Equities) 16,8%3,51%--2,04%16,1%21,1%
Shareholders' equity1 148 901123 201-142 650138 355142 371
ROA (Net Profit / Asset) 13,0%2,79%--0,22%9,99%13,6%
Assets1 193 045154 738-1 346 686222 568220 902
Book Value Per Share2 10,89,96-8,149,2910,0
Cash Flow per Share2 2,300,02-0,432,042,31
Capex1 9 73613 484-19 59121 59422 645
Capex / Sales 15,5%43,2%-74,7%34,7%29,7%
Announcement Date 11/27/201911/24/202011/22/2021---
1 THB in Million
2 THB
Key data
Capitalization (THB) 899 999 100 000
Capitalization (USD) 26 690 364 769
Net sales (THB) 7 085 598 710
Net sales (USD) 210 647 764
Number of employees 8 117
Sales / Employee (THB) 872 933
Sales / Employee (USD) 25 951
Free-Float 26,5%
Free-Float capitalization (THB) 238 156 567 740
Free-Float capitalization (USD) 7 062 768 913
Avg. Exchange 20 sessions (THB) 1 608 597 081
Avg. Exchange 20 sessions (USD) 47 821 983
Average Daily Capital Traded 0,18%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA