Airports of Thailand PCL
SET:AOT

Watchlist Manager
Airports of Thailand PCL Logo
Airports of Thailand PCL
SET:AOT
Watchlist
Price: 61.25 THB -0.41% Market Closed
Market Cap: 875B THB
Have any thoughts about
Airports of Thailand PCL?
Write Note

Intrinsic Value

The intrinsic value of one AOT stock under the Base Case scenario is 58.33 THB. Compared to the current market price of 61.25 THB, Airports of Thailand PCL is Overvalued by 5%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AOT Intrinsic Value
58.33 THB
Overvaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Airports of Thailand PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for AOT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about AOT?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Airports of Thailand PCL

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Airports of Thailand PCL

Provide an overview of the primary business activities
of Airports of Thailand PCL.

What unique competitive advantages
does Airports of Thailand PCL hold over its rivals?

What risks and challenges
does Airports of Thailand PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Airports of Thailand PCL.

Provide P/S
for Airports of Thailand PCL.

Provide P/E
for Airports of Thailand PCL.

Provide P/OCF
for Airports of Thailand PCL.

Provide P/FCFE
for Airports of Thailand PCL.

Provide P/B
for Airports of Thailand PCL.

Provide EV/S
for Airports of Thailand PCL.

Provide EV/GP
for Airports of Thailand PCL.

Provide EV/EBITDA
for Airports of Thailand PCL.

Provide EV/EBIT
for Airports of Thailand PCL.

Provide EV/OCF
for Airports of Thailand PCL.

Provide EV/FCFF
for Airports of Thailand PCL.

Provide EV/IC
for Airports of Thailand PCL.

Show me price targets
for Airports of Thailand PCL made by professional analysts.

What are the Revenue projections
for Airports of Thailand PCL?

How accurate were the past Revenue estimates
for Airports of Thailand PCL?

What are the Net Income projections
for Airports of Thailand PCL?

How accurate were the past Net Income estimates
for Airports of Thailand PCL?

What are the EPS projections
for Airports of Thailand PCL?

How accurate were the past EPS estimates
for Airports of Thailand PCL?

What are the EBIT projections
for Airports of Thailand PCL?

How accurate were the past EBIT estimates
for Airports of Thailand PCL?

Compare the revenue forecasts
for Airports of Thailand PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Airports of Thailand PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Airports of Thailand PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of Airports of Thailand PCL compared to its peers.

Compare the P/E ratios
of Airports of Thailand PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing Airports of Thailand PCL with its peers.

Analyze the financial leverage
of Airports of Thailand PCL compared to its main competitors.

Show all profitability ratios
for Airports of Thailand PCL.

Provide ROE
for Airports of Thailand PCL.

Provide ROA
for Airports of Thailand PCL.

Provide ROIC
for Airports of Thailand PCL.

Provide ROCE
for Airports of Thailand PCL.

Provide Gross Margin
for Airports of Thailand PCL.

Provide Operating Margin
for Airports of Thailand PCL.

Provide Net Margin
for Airports of Thailand PCL.

Provide FCF Margin
for Airports of Thailand PCL.

Show all solvency ratios
for Airports of Thailand PCL.

Provide D/E Ratio
for Airports of Thailand PCL.

Provide D/A Ratio
for Airports of Thailand PCL.

Provide Interest Coverage Ratio
for Airports of Thailand PCL.

Provide Altman Z-Score Ratio
for Airports of Thailand PCL.

Provide Quick Ratio
for Airports of Thailand PCL.

Provide Current Ratio
for Airports of Thailand PCL.

Provide Cash Ratio
for Airports of Thailand PCL.

What is the historical Revenue growth
over the last 5 years for Airports of Thailand PCL?

What is the historical Net Income growth
over the last 5 years for Airports of Thailand PCL?

What is the current Free Cash Flow
of Airports of Thailand PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for Airports of Thailand PCL.

Business Breakdown

Airports of Thailand PCL (AOT) stands as a pivotal player in the aviation sector of Southeast Asia, managing six international airports, including the bustling Suvarnabhumi Airport in Bangkok, which ranks among the busiest in the region. Founded in 2002 and publicly listed on the Stock Exchange of Thailand, AOT is not merely a facilitator of air travel; it is a vital artery for Thailand’s tourism-driven economy. The company has consistently demonstrated a strong operational performance bolstered by a strategic focus on enhancing airport infrastructure and customer experience, which contributes significantly to passenger growth. As international travel rebounds post-pandemic, AOT is poised to...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Airports of Thailand PCL

Current Assets 19.4B
Cash & Short-Term Investments 4.6B
Receivables 14B
Other Current Assets 768.4m
Non-Current Assets 175B
Long-Term Investments 9.5B
PP&E 150.6B
Intangibles 1.1B
Other Non-Current Assets 13.8B
Current Liabilities 20.4B
Accounts Payable 1.7B
Short-Term Debt 4.9B
Other Current Liabilities 13.8B
Non-Current Liabilities 59B
Long-Term Debt 48B
Other Non-Current Liabilities 10.9B
Efficiency

Earnings Waterfall
Airports of Thailand PCL

Revenue
65.7B THB
Operating Expenses
-39.1B THB
Operating Income
26.7B THB
Other Expenses
-8.3B THB
Net Income
18.3B THB

Free Cash Flow Analysis
Airports of Thailand PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

AOT Profitability Score
Profitability Due Diligence

Airports of Thailand PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Exceptional 1-Year Revenue Growth
47/100
Profitability
Score

Airports of Thailand PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

AOT Solvency Score
Solvency Due Diligence

Airports of Thailand PCL's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Airports of Thailand PCL's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AOT Price Targets Summary
Airports of Thailand PCL

Wall Street analysts forecast AOT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AOT is 70.32 THB with a low forecast of 56.56 THB and a high forecast of 84 THB.

Lowest
Price Target
56.56 THB
8% Downside
Average
Price Target
70.32 THB
15% Upside
Highest
Price Target
84 THB
37% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for AOT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AOT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Airports of Thailand PCL Logo
Airports of Thailand PCL

Country

Thailand

Industry

Transportation Infrastructure

Market Cap

875B THB

Dividend Yield

0.59%

Description

Airports of Thailand Public Co. Ltd. engages in the operation of airport and hotel. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2004-03-11. The firm operates two principal business segments, which are airport business and hotel business. The firm develops and manages Suvarnabhumi, Don Mueang, Chiang Mai, Hat Yai, Phuket and Mae Fah Luang Chiang Rai airports. The Company’s operations involve both aeronautical and non-aeronautical activities. The aeronautical activities are associated with air-traffic movements, such as landing, parking, passenger services and aircraft services. The non-aeronautical activities include office and state property rents, services and concession. The firm is also involved in the development and operations of hotels near Suvarnabhumi and Don Mueang airports. The Company’s subsidiary includes Suvarnabhumi Airport Hotel Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
333 Cherdwutagard Road, Srikan, Don Mueang
+6625351111.0
www.airportthai.co.th

IPO

2004-03-11

Employees

-

Officers

President, Secretary of the Board of Directors & Director
Mr. Kerati Kijmanawat
Senior Executive Vice President of Accounting & Finance and CFO
Mr. Chenwit Musikarat
Senior Executive Vice President of Human Resources & Administration
Ms. Chadanisa Chumnanvej
Chief of Investor Relations Department
Ms. Panpilai Vajanapoom
Vice President of Corporate Compliance & Anti-Corruption Department
Lieutenant Jueathip Plathong
Senior Executive Vice President of Business Development & Marketing
Mr. Sirote Duangratana
Show More
Senior Executive Vice President of Corporate Strategy
Mr. Anake Teeraviwatchai
Senior Executive Vice President of Digital Technology & Innovation
Mr. Kittipoj Venunantana
Senior Executive Vice President of Airport & Aviation Standard
Lieutenant Thummavudth Nonsee
Executive VP of Accounting & Finance I and Acting VP of Budgeting Department
Ms. Patcharawalai Tunprawat
Show Less

See Also

Discover More
What is the Intrinsic Value of one AOT stock?

The intrinsic value of one AOT stock under the Base Case scenario is 58.33 THB.

Is AOT stock undervalued or overvalued?

Compared to the current market price of 61.25 THB, Airports of Thailand PCL is Overvalued by 5%.

Back to Top