Financials Bangkok Bank

Equities

BBL

TH0001010006

Banks

End-of-day quote Thailand S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
136 THB -0.37% Intraday chart for Bangkok Bank -1.81% -13.10%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 305,415 226,198 231,924 282,509 298,734 259,603 - -
Enterprise Value (EV) 1 305,415 226,198 231,924 282,509 298,734 259,603 259,603 259,603
P/E ratio 8.53 x 13.2 x 8.75 x 9.64 x 7.18 x 5.96 x 5.8 x 5.5 x
Yield 4.38% 2.11% 2.88% 3.04% - 5.11% 5.42% 5.69%
Capitalization / Revenue 2.28 x 1.91 x 2.08 x 2.18 x 1.78 x 1.53 x 1.52 x 1.48 x
EV / Revenue 2.28 x 1.91 x 2.08 x 2.18 x 1.78 x 1.53 x 1.52 x 1.48 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.71 x 0.5 x 0.47 x 0.56 x 0.56 x 0.46 x 0.44 x 0.42 x
Nbr of stocks (in thousands) 1,908,843 1,908,843 1,908,843 1,908,843 1,908,843 1,908,843 - -
Reference price 2 160.0 118.5 121.5 148.0 156.5 136.0 136.0 136.0
Announcement Date 1/21/20 1/21/21 1/20/22 1/19/23 1/18/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 133,746 118,729 111,365 129,731 167,487 169,156 170,824 175,853
EBITDA - - - - - - - -
EBIT 1 78,783 52,756 44,100 60,713 85,712 85,913 87,415 90,614
Operating Margin 58.9% 44.43% 39.6% 46.8% 51.18% 50.79% 51.17% 51.53%
Earnings before Tax (EBT) 1 46,432 21,560 33,141 37,229 52,046 55,187 56,856 60,193
Net income 1 35,816 17,181 26,507 29,306 41,636 43,722 44,794 47,612
Net margin 26.78% 14.47% 23.8% 22.59% 24.86% 25.85% 26.22% 27.07%
EPS 2 18.76 9.000 13.89 15.35 21.81 22.84 23.43 24.74
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 7.000 2.500 3.500 4.500 - 6.945 7.365 7.745
Announcement Date 1/21/20 1/21/21 1/20/22 1/19/23 1/18/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - - 28,078 29,323 28,704 34,192 - 33,362 37,413 40,293 42,443 82,736 42,573 42,192 41,682 42,539 42,188 41,825 42,070
EBITDA - - - - - - - - - - - - - - - - - - -
EBIT 1 - - 12,199 9,987 13,198 16,757 - 16,356 18,342 21,443 22,333 - 23,365 18,571 22,064 - - - -
Operating Margin - - 43.45% 34.06% 45.98% 49.01% - 49.03% 49.02% 53.22% 52.62% - 54.88% 44.02% 52.93% - - - -
Earnings before Tax (EBT) 1 - - 8,681 7,950 9,114 8,403 - 9,812 9,900 12,969 13,453 - 14,396 11,228 13,482 - - - -
Net income 1 10,765 13,280 6,909 6,318 7,118 6,961 14,079 7,657 7,569 10,129 11,294 21,423 11,350 8,863 10,524 - - - -
Net margin - - 24.61% 21.55% 24.8% 20.36% - 22.95% 20.23% 25.14% 26.61% 25.89% 26.66% 21.01% 25.25% - - - -
EPS 2 5.640 6.960 3.620 3.310 3.730 3.650 7.380 4.010 3.970 5.310 5.920 11.22 5.950 4.640 5.510 6.112 5.969 4.508 -
Dividend per Share 2 - - - - - - - - 3.000 - - - - - - - - 7.500 -
Announcement Date 7/21/20 7/20/21 10/21/21 1/20/22 4/21/22 7/21/22 7/21/22 10/20/22 1/19/23 4/20/23 7/20/23 7/20/23 10/19/23 1/18/24 4/18/24 - - - -
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 8.45% 3.96% 5.63% 5.87% 8.01% 8.03% 7.86% 7.87%
ROA (Net income/ Total Assets) 1.13% 0.48% 0.65% 0.67% 0.93% 0.98% 0.99% 1.02%
Assets 1 3,169,566 3,579,375 4,078,006 4,377,235 4,476,989 4,481,217 4,542,963 4,645,526
Book Value Per Share 2 224.0 235.0 258.0 265.0 277.0 294.0 310.0 327.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/21/20 1/21/21 1/20/22 1/19/23 1/18/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
136 THB
Average target price
169.9 THB
Spread / Average Target
+24.89%
Consensus
  1. Stock Market
  2. Equities
  3. BBL Stock
  4. Financials Bangkok Bank