Minor International Public Company Limited (MINT-R.BK)
Full history for every metric is available with a Kvantra account
Minor International Public Company Limited (MINT-R.BK)
No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THB bn | 56 | 69 | 120 | 149 | 161 | 161 | 164 | 168 |
| Operating profit | THB bn | 18 | 18 | ||||||
| Net profit | THB bn | -23 | -14 | 4 | 5 | 8 | 9 | 9 | 9 |
| EPS reported | THB | 1.29 | 1.38 | ||||||
| Operating cashflow per share | THB | 4.07 | 4.26 | ||||||
| Capex per share | THB | 1.39 | 1.61 | ||||||
| FCF per share | THB | 2.68 | 2.65 | ||||||
| Free cash flow | THB bn | 15 | 12 | ||||||
| Net debt | THB bn | 193 | 215 | ||||||
| Book value equity | THB bn | 58 | 59 | ||||||
| Book value per share | THB | 10.27 | 10.55 | ||||||
| Number of shares | m | 5,670 | 5,625 | ||||||
| DPS (TTM paid) | THB | 0.70 | 0.70 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 18.84 | 16.21 | ||||||
| P/B LTM | x | 2.37 | 2.32 | ||||||
| P/S LTM | x | 0.86 | 0.84 | ||||||
| P/FCF LTM | x | 9.05 | 11.11 | ||||||
| EV/EBITDA LTM | x | 10.80 | 9.89 | ||||||
| EV/Sales LTM | x | 2.62 | 2.06 | ||||||
| Earnings Yield LTM | % | +5.31% | +6.17% | ||||||
| FCF Yield | % | +11.05% | +9.00% | ||||||
| Quality | |||||||||
| ROE | % | +15.47% | +14.19% | ||||||
| ROIC | % | +4.11% | +3.65% | ||||||
| Operating margin | % | +10.91% | +9.83% | ||||||
| Gross margin | % | +42.25% | +43.47% | ||||||
| FCF/Sales | % | +9.48% | +9.20% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +21.70% | +30.19% | ||||||
| Sales Growth YoY | % | -0.45% | +1.42% | ||||||
| Net Income Growth YoY | % | +16.25% | +22.11% | ||||||
| FCF Growth | % | -50.23% | -59.43% | ||||||
| Operating Profit Growth | % | +71.99% | +79.38% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +2.67% | +3.14% | ||||||
| Dividend Growth | % | +16.67% | +16.67% | ||||||
| Payout Ratio | % | +50.38% | +48.86% | ||||||
| FCF/Debt | x | 0.05 | 0.05 | ||||||
| Net Debt/EBITDA | x | 7.27 | 4.86 | ||||||
| EBIT/Net interest | x | 1.80 | 1.66 | ||||||
| Net debt/market cap | % | +68.94% | +1.02% | ||||||
| Net debt/Equity | x | 3.31 | 3.62 | ||||||
| Gross debt/equity | x | 5.03 | 3.82 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Headquartered in Bangkok, Thailand, Minor International Public Company Limited, established in 1978, operates as a global hospitality, restaurant, and lifestyle conglomerate. Its activities are broadly categorized into four segments: Hotel, Mixed Use, Restaurant, and Retail, with operations spanning Thailand, China, Australia, and many other international markets. As of December 31, 2021, the company oversaw a vast restaurant network comprising approximately 2,389 outlets across 23 countries, featuring an array of popular brands including The Pizza Company, The Coffee Club, Bonchon, Swensen's, Sizzler, Dairy Queen, and Burger King. Minor International's substantial hotel portfolio includes the ownership, investment in, and operation of 520 hotels and serviced suites situated in 56 countries across diverse regions such as Asia Pacific, the Middle East, Africa, the Indian Ocean, Europe, and the Americas. Notable hotel brands under its umbrella include Anantara, Avani, Oaks, Tivoli, NH Collection, Four Seasons, St. Regis, and JW Marriott. In its retail segment, the company distributes fashion and lifestyle products through roughly 386 points of sale, carrying brands like Anello, Charles & Keith, Esprit, and Zwilling J.A. Henckels, alongside providing online shopping and contract manufacturing services. Beyond these primary divisions, Minor International's diverse interests also extend to shopping malls, spas, supply chain management, property development and sales, a business school, and the manufacturing and sale of cheese and ice cream. The company, which was formerly known as Royal Garden Resorts Plc, adopted its current name in 2005.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Minor International Public Company Limited (MINT-R.BK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Headquartered in Bangkok, Thailand, Minor International Public Company Limited, established in 1978, operates as a global hospitality, restaurant, and lifestyle conglomerate. Its activities are broadly categorized into four segments: Hotel, Mixed Use, Restaurant, and Retail, with operations spanning Thailand, China, Australia, and many other international markets. As of December 31, 2021, the company oversaw a vast restaurant network comprising approximately 2,389 outlets across 23 countries, featuring an array of popular brands including The Pizza Company, The Coffee Club, Bonchon, Swensen's, Sizzler, Dairy Queen, and Burger King. Minor International's substantial hotel portfolio includes the ownership, investment in, and operation of 520 hotels and serviced suites situated in 56 countries across diverse regions such as Asia Pacific, the Middle East, Africa, the Indian Ocean, Europe, and the Americas. Notable hotel brands under its umbrella include Anantara, Avani, Oaks, Tivoli, NH Collection, Four Seasons, St. Regis, and JW Marriott. In its retail segment, the company distributes fashion and lifestyle products through roughly 386 points of sale, carrying brands like Anello, Charles & Keith, Esprit, and Zwilling J.A. Henckels, alongside providing online shopping and contract manufacturing services. Beyond these primary divisions, Minor International's diverse interests also extend to shopping malls, spas, supply chain management, property development and sales, a business school, and the manufacturing and sale of cheese and ice cream. The company, which was formerly known as Royal Garden Resorts Plc, adopted its current name in 2005.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free