Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Bangkok Dusit Medical Services

BST:6DM1
Snowflake Description

Proven track record with adequate balance sheet and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
6DM1
BST
฿300B
Market Cap
  1. Home
  2. DE
  3. Healthcare
Company description

Bangkok Dusit Medical Services Public Company Limited, together with its subsidiaries, operates hospitals in Thailand and internationally. The last earnings update was 33 days ago. More info.


Add to Portfolio Compare Print
  • Bangkok Dusit Medical Services has significant price volatility in the past 3 months.
6DM1 Share Price and Events
7 Day Returns
5.6%
BST:6DM1
8.4%
DE Healthcare
9.9%
DE Market
1 Year Returns
-25.4%
BST:6DM1
-25.6%
DE Healthcare
-17.5%
DE Market
6DM1 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Bangkok Dusit Medical Services (6DM1) 5.6% -17.2% -31.3% -25.4% -8.2% -9.3%
DE Healthcare 8.4% -16.2% -21.1% -25.6% -43.3% -32%
DE Market 9.9% -16.6% -24.8% -17.5% -24.5% -28.1%
1 Year Return vs Industry and Market
  • 6DM1 matched the Healthcare industry (-25.6%) over the past year.
  • 6DM1 underperformed the Market in Germany which returned -17.5% over the past year.
Price Volatility
6DM1
Industry
5yr Volatility vs Market

Value

 Is Bangkok Dusit Medical Services undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Bangkok Dusit Medical Services to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Bangkok Dusit Medical Services.

BST:6DM1 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 19 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:6DM1
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 7.5%
Healthcare Unlevered Beta Simply Wall St/ S&P Global 0.66
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.657 (1 + (1- 20%) (8.13%))
0.799
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (0.8 * 7.46%)
5.58%

Discounted Cash Flow Calculation for BST:6DM1 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Bangkok Dusit Medical Services is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BST:6DM1 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (THB, Millions) Source Present Value
Discounted (@ 5.58%)
2020 7,900.10 Analyst x10 7,482.71
2021 9,199.63 Analyst x10 8,253.22
2022 11,594.39 Analyst x8 9,852.07
2023 13,067.00 Analyst x2 10,516.76
2024 14,786.50 Analyst x2 11,271.93
2025 15,942.41 Est @ 7.82% 11,511.01
2026 16,796.14 Est @ 5.36% 11,486.70
2027 17,406.10 Est @ 3.63% 11,274.94
2028 17,828.22 Est @ 2.43% 10,938.23
2029 18,110.01 Est @ 1.58% 10,524.08
Present value of next 10 years cash flows ฿103,111.00
BST:6DM1 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ฿18,110.01 × (1 + -0.39%) ÷ (5.58% – -0.39%)
฿302,268.41
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ฿302,268.41 ÷ (1 + 5.58%)10
฿175,654.17
BST:6DM1 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ฿103,111.00 + ฿175,654.17
฿278,765.17
Equity Value per Share
(THB)
= Total value / Shares Outstanding
= ฿278,765.17 / 15,892.00
฿17.54
BST:6DM1 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:6DM1 represents 0.02672x of SET:BDMS
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.02672x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (THB) x Listing Adjustment Factor
= ฿ 17.54 x 0.02672
€0.47
Value per share (EUR) From above. €0.47
Current discount Discount to share price of €0.51
= -1 x (€0.51 - €0.47) / €0.47
-7.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Bangkok Dusit Medical Services is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Bangkok Dusit Medical Services's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Bangkok Dusit Medical Services's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:6DM1 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in THB ฿0.99
SET:BDMS Share Price ** SET (2020-03-31) in THB ฿18.9
Germany Healthcare Industry PE Ratio Median Figure of 9 Publicly-Listed Healthcare Companies 27.51x
Germany Market PE Ratio Median Figure of 399 Publicly-Listed Companies 16.31x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Bangkok Dusit Medical Services.

BST:6DM1 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SET:BDMS Share Price ÷ EPS (both in THB)

= 18.9 ÷ 0.99

19.17x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Bangkok Dusit Medical Services is good value based on earnings compared to the DE Healthcare industry average.
  • Bangkok Dusit Medical Services is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Bangkok Dusit Medical Services's expected growth come at a high price?
Raw Data
BST:6DM1 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 19.17x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 19 Analysts
-7.8%per year
Germany Healthcare Industry PEG Ratio Median Figure of 7 Publicly-Listed Healthcare Companies 1.22x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.18x

*Line of best fit is calculated by linear regression .

BST:6DM1 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 19.17x ÷ -7.8%

-2.47x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Bangkok Dusit Medical Services earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Bangkok Dusit Medical Services's assets?
Raw Data
BST:6DM1 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in THB ฿5.27
SET:BDMS Share Price * SET (2020-03-31) in THB ฿18.9
Germany Healthcare Industry PB Ratio Median Figure of 14 Publicly-Listed Healthcare Companies 1.13x
Germany Market PB Ratio Median Figure of 571 Publicly-Listed Companies 1.43x
BST:6DM1 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SET:BDMS Share Price ÷ Book Value per Share (both in THB)

= 18.9 ÷ 5.27

3.58x

* Primary Listing of Bangkok Dusit Medical Services.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Bangkok Dusit Medical Services is overvalued based on assets compared to the DE Healthcare industry average.
X
Value checks
We assess Bangkok Dusit Medical Services's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Healthcare industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Healthcare industry average (and greater than 0)? (1 check)
  5. Bangkok Dusit Medical Services has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Bangkok Dusit Medical Services expected to perform in the next 1 to 3 years based on estimates from 19 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-7.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Bangkok Dusit Medical Services expected to grow at an attractive rate?
  • Bangkok Dusit Medical Services's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Bangkok Dusit Medical Services's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • Bangkok Dusit Medical Services's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:6DM1 Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:6DM1 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 19 Analysts -7.8%
BST:6DM1 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 19 Analysts 6.5%
Germany Healthcare Industry Earnings Growth Rate Market Cap Weighted Average 9.4%
Germany Healthcare Industry Revenue Growth Rate Market Cap Weighted Average 5.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.4%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:6DM1 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 19 Analyst Estimates (S&P Global) See Below
All numbers in THB Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:6DM1 Future Estimates Data
Date (Data in THB Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-12-31 25,030
2023-12-31 19,435
2022-12-31 99,390 18,823 12,640 6
2021-12-31 94,477 17,322 11,606 11
2020-12-31 85,738 15,668 9,666 8
2020-03-31
BST:6DM1 Past Financials Data
Date (Data in THB Millions) Revenue Cash Flow Net Income *
2019-12-31 82,723 14,546 15,517
2019-09-30 82,941 14,558 14,545
2019-06-30 81,441 14,360 14,534
2019-03-31 80,277 14,059 14,711
2018-12-31 77,373 14,804 9,191
2018-09-30 76,710 14,098 9,876
2018-06-30 76,083 13,486 9,413
2018-03-31 74,977 13,193 11,161
2017-12-31 72,772 10,933 10,216
2017-09-30 71,367 11,407 10,158
2017-06-30 69,853 11,529 10,075
2017-03-31 68,184 11,042 7,954

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Bangkok Dusit Medical Services's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Bangkok Dusit Medical Services's revenue is expected to grow by 6.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:6DM1 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 19 Analyst Estimates (S&P Global) See Below

All data from Bangkok Dusit Medical Services Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:6DM1 Future Estimates Data
Date (Data in THB Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-12-31
2023-12-31
2022-12-31 0.80 0.90 0.70 9.00
2021-12-31 0.73 0.80 0.60 17.00
2020-12-31 0.62 0.68 0.50 13.00
2020-03-31
BST:6DM1 Past Financials Data
Date (Data in THB Millions) EPS *
2019-12-31 0.99
2019-09-30 0.93
2019-06-30 0.93
2019-03-31 0.94
2018-12-31 0.59
2018-09-30 0.64
2018-06-30 0.61
2018-03-31 0.72
2017-12-31 0.66
2017-09-30 0.66
2017-06-30 0.65
2017-03-31 0.51

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Bangkok Dusit Medical Services is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Bangkok Dusit Medical Services's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Bangkok Dusit Medical Services has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Bangkok Dusit Medical Services performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Bangkok Dusit Medical Services's growth in the last year to its industry (Healthcare).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Bangkok Dusit Medical Services's year on year earnings growth rate has been positive over the past 5 years.
  • Bangkok Dusit Medical Services's 1-year earnings growth exceeds its 5-year average (68.8% vs 14.7%)
  • Bangkok Dusit Medical Services's earnings growth has exceeded the DE Healthcare industry average in the past year (68.8% vs 26%).
Earnings and Revenue History
Bangkok Dusit Medical Services's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Bangkok Dusit Medical Services Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:6DM1 Past Revenue, Cash Flow and Net Income Data
Date (Data in THB Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 82,722.64 15,517.17 17,446.57
2019-09-30 82,940.79 14,544.68 17,360.24
2019-06-30 81,440.82 14,533.84 16,932.00
2019-03-31 80,277.12 14,711.07 16,525.67
2018-12-31 77,372.95 9,191.46 15,998.18
2018-09-30 76,709.55 9,876.38 15,095.59
2018-06-30 76,083.26 9,413.43 15,000.94
2018-03-31 74,977.43 11,161.47 14,829.16
2017-12-31 72,772.06 10,215.74 14,487.86
2017-09-30 71,366.56 10,157.77 14,356.23
2017-06-30 69,853.16 10,075.05 14,166.70
2017-03-31 68,184.06 7,953.83 13,823.36
2016-12-31 67,903.50 8,386.48 13,644.19
2016-09-30 67,403.89 8,562.46 13,309.97
2016-06-30 65,621.65 8,316.11 13,015.52
2016-03-31 64,999.33 8,138.19 12,961.71
2015-12-31 63,632.84 8,020.72 12,648.56
2015-09-30 61,903.62 7,757.19 12,316.90
2015-06-30 60,088.62 7,597.67 11,989.56
2015-03-31 58,426.96 7,607.06 11,563.00
2014-12-31 56,702.16 7,393.52 11,268.41
2014-09-30 54,819.71 6,921.08 11,014.53
2014-06-30 53,916.49 6,542.27 11,052.98
2014-03-31 52,743.57 6,388.40 10,935.86
2013-12-31 51,158.46 6,261.46 10,548.67
2013-09-30 50,007.24 6,233.57 10,314.54
2013-06-30 48,554.36 6,670.01 9,590.30

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Bangkok Dusit Medical Services has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Bangkok Dusit Medical Services used its assets more efficiently than the DE Healthcare industry average last year based on Return on Assets.
  • Bangkok Dusit Medical Services's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Bangkok Dusit Medical Services's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Healthcare industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Bangkok Dusit Medical Services has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Bangkok Dusit Medical Services's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Bangkok Dusit Medical Services's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Bangkok Dusit Medical Services's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Bangkok Dusit Medical Services's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Bangkok Dusit Medical Services's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Bangkok Dusit Medical Services Company Filings, last reported 3 months ago.

BST:6DM1 Past Debt and Equity Data
Date (Data in THB Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 87,181.62 24,382.20 5,596.05
2019-09-30 84,356.81 28,393.16 7,872.71
2019-06-30 80,602.71 32,200.72 10,448.53
2019-03-31 81,337.74 32,621.04 11,845.55
2018-12-31 73,438.07 39,915.80 5,850.18
2018-09-30 72,029.22 36,034.90 6,424.47
2018-06-30 68,647.66 37,949.28 5,785.93
2018-03-31 68,571.18 38,997.49 7,135.92
2017-12-31 65,871.11 39,296.85 5,662.78
2017-09-30 61,562.74 40,625.42 5,516.83
2017-06-30 61,043.10 41,229.39 6,053.33
2017-03-31 60,246.45 37,054.08 6,439.12
2016-12-31 58,304.85 31,835.54 4,764.89
2016-09-30 57,304.30 32,661.42 5,010.87
2016-06-30 56,396.08 31,107.52 4,035.18
2016-03-31 58,700.66 29,564.75 5,280.74
2015-12-31 54,997.06 29,894.23 5,556.82
2015-09-30 51,522.71 30,491.78 3,714.91
2015-06-30 49,314.02 31,008.93 3,702.96
2015-03-31 51,286.81 28,839.60 3,959.70
2014-12-31 48,998.10 31,512.24 5,485.99
2014-09-30 46,036.96 31,486.95 9,873.43
2014-06-30 43,372.75 23,297.63 3,412.73
2014-03-31 44,816.59 21,404.59 3,899.86
2013-12-31 42,643.60 22,641.70 4,181.72
2013-09-30 40,683.01 22,856.42 4,869.75
2013-06-30 39,330.40 23,168.64 4,469.08
  • Bangkok Dusit Medical Services's level of debt (28%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (64.2% vs 28% today).
  • Debt is well covered by operating cash flow (59.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 13.6x coverage).
X
Financial health checks
We assess Bangkok Dusit Medical Services's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Bangkok Dusit Medical Services has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Bangkok Dusit Medical Services's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
3.17%
Current annual income from Bangkok Dusit Medical Services dividends. Estimated to be 2.08% next year.
If you bought €2,000 of Bangkok Dusit Medical Services shares you are expected to receive €63 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Bangkok Dusit Medical Services's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.68%).
  • Bangkok Dusit Medical Services's dividend is below the markets top 25% of dividend payers in Germany (4.97%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:6DM1 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 19 Analyst Estimates (S&P Global) See Below
Germany Healthcare Industry Average Dividend Yield Market Cap Weighted Average of 9 Stocks 2.4%
Germany Market Average Dividend Yield Market Cap Weighted Average of 323 Stocks 3.8%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:6DM1 Future Dividends Estimate Data
Date (Data in ฿) Dividend per Share (annual) Avg. No. Analysts
2024-12-31
2023-12-31
2022-12-31 0.43 11.00
2021-12-31 0.39 19.00
2020-12-31 0.37 20.00
2020-03-31
BST:6DM1 Past Annualized Dividends Data
Date (Data in ฿) Dividend per share (annual) Avg. Yield (%)
2020-02-27 0.600 2.990
2019-08-28 0.440 1.806
2019-02-28 0.320 1.286
2018-08-29 0.360 1.445
2018-02-28 0.360 1.460
2017-08-30 0.320 1.503
2017-03-01 0.290 1.471
2016-11-14 0.200 0.903
2016-10-17 0.200 0.897
2016-08-15 0.200 0.892
2016-05-13 0.260 1.110
2016-04-21 0.260 1.077
2015-08-13 0.230 1.113
2015-05-14 0.230 1.162
2015-03-11 0.230 1.136
2014-11-14 0.200 1.055
2014-08-14 0.200 1.080
2014-05-15 0.200 1.210
2014-03-12 0.200 1.457
2013-08-13 0.180 1.403
2013-05-15 0.180 1.163
2013-03-12 0.180 1.093
2012-08-14 0.110 0.957
2012-05-15 0.110 1.153
2012-02-29 0.110 1.272
2011-02-24 0.160 2.611
2010-11-12 0.160 3.527
2010-08-16 0.160 4.419
2010-03-02 0.070 2.611
2009-05-14 0.060 2.537

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Bangkok Dusit Medical Services's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.8x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.8x coverage).
X
Income/ dividend checks
We assess Bangkok Dusit Medical Services's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Bangkok Dusit Medical Services afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Bangkok Dusit Medical Services has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Bangkok Dusit Medical Services's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
  • Bangkok Dusit Medical Services has no CEO, or we have no data on them.
Management Team Tenure

Average tenure and age of the Bangkok Dusit Medical Services management team in years:

1.2
Average Tenure
65
Average Age
  • The average tenure for the Bangkok Dusit Medical Services management team is less than 2 years, this suggests a new team.
Management Team

Chuladej Yossundharakul

TITLE
Vice Chairman
COMPENSATION
฿7M
AGE
86

Narumol Noi-Am

TITLE
CFO, Acting President & Substituting Director
COMPENSATION
฿250K
AGE
61
TENURE
1.2 yrs

Sripop Sarasas

TITLE
Chief Administrative Officer & Director
COMPENSATION
฿6M
AGE
62
TENURE
2.2 yrs

Pradit Theekakul

TITLE
Executive VP of Administration & Executive VP of Corporate Portfolio and Director
COMPENSATION
฿7M
AGE
60

Chatree Duangnet

TITLE
Executive Advisor to CEO & Authorized Director
COMPENSATION
฿6M
AGE
74

Chairat Panthuraamphorn

TITLE
Chief Operating Officer
TENURE
1.2 yrs

Wannapa Pawavech

TITLE
Corporate Accounting Director

Trin Charumilind

TITLE
Chief Medical Officer
AGE
68

Nisa Laohasomboon

TITLE
Assistant Chief Finance Officer

Kessara Wongsekate

TITLE
VP & Company Secretary
Board of Directors Tenure

Average tenure and age of the Bangkok Dusit Medical Services board of directors in years:

10.3
Average Tenure
66.5
Average Age
  • The average tenure for the Bangkok Dusit Medical Services board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Arun Pausawasdi

TITLE
Independent Chairman
COMPENSATION
฿9M
AGE
81

Chuladej Yossundharakul

TITLE
Vice Chairman
COMPENSATION
฿7M
AGE
86

Narumol Noi-Am

TITLE
CFO, Acting President & Substituting Director
COMPENSATION
฿250K
AGE
61
TENURE
1.2 yrs

Sripop Sarasas

TITLE
Chief Administrative Officer & Director
COMPENSATION
฿6M
AGE
62
TENURE
11.8 yrs

Pradit Theekakul

TITLE
Executive VP of Administration & Executive VP of Corporate Portfolio and Director
COMPENSATION
฿7M
AGE
60
TENURE
12 yrs

Chatree Duangnet

TITLE
Executive Advisor to CEO & Authorized Director
COMPENSATION
฿6M
AGE
74
TENURE
13.8 yrs

Santasiri Sornmani

TITLE
Independent Director
COMPENSATION
฿7M
AGE
84
TENURE
26.2 yrs

Chavalit Sethameteekul

TITLE
Independent Director
COMPENSATION
฿7M
AGE
71
TENURE
8.8 yrs

Weerawong Chittmittrapap

TITLE
Independent Director
COMPENSATION
฿6M
AGE
61
TENURE
4.4 yrs

Thongchai Jira-alongkorn

TITLE
Director
COMPENSATION
฿7M
AGE
59
TENURE
7.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Bangkok Dusit Medical Services's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Bangkok Dusit Medical Services has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Bangkok Dusit Medical Services Public Company Limited, together with its subsidiaries, operates hospitals in Thailand and internationally. The company owns and manages hospital groups, including Bangkok Hospital, Samitivej Hospital, BNH Hospital, Phyathai Hospital, Paolo Memorial Hospital, and Royal Hospital. It operates regenerative and preventive wellness clinics. In addition, it operates hotels; distributes cosmetic goods; provides accounting, health insurance, laboratory services, investment, information technology, training, insurance brokerage, air transportation, and property management services, as well as asset management services; and manufactures, distributes, and retails medicine and pharmaceutical products. The company has 47 hospitals in Thailand and Cambodia. Bangkok Dusit Medical Services Public Company Limited was founded in 1969 and is based in Bangkok, Thailand.

Details
Name: Bangkok Dusit Medical Services Public Company Limited
6DM1
Exchange: BST
Founded: 1969
฿8,354,777,337
15,892,001,895
Website: http://www.bdms.co.th/
Address: Bangkok Dusit Medical Services Public Company Limited
2, Soi Soonvijai 7,
New Petchburi Road,
Bangkok,
10310,
Thailand
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SET BDMS Ordinary Shares The Stock Exchange of Thailand TH THB 02. Jan 1992
OTCPK BDUL.F THB0.1 (ALIEN MARKET) Pink Sheets LLC US USD 30. Jan 1992
OTCPK BDUU.Y UNSPONSORD ADR Pink Sheets LLC US USD 17. Dec 2012
SET BDMS-R THB1(NVDR) The Stock Exchange of Thailand TH THB 20. Aug 2001
OTCPK BDUU.F THB1(NVDR) Pink Sheets LLC US USD 20. Aug 2001
BST 6DM1 THB0.1 (ALIEN MARKET) Boerse-Stuttgart DE EUR 30. Jan 1992
THAMSE BDMS-F THB0.1 (ALIEN MARKET) Bangkok-Alien Market Stock Exchange TH THB 30. Jan 1992
Number of employees
Current staff
Staff numbers
35,548
Bangkok Dusit Medical Services employees.
Industry
Health Care Facilities
Healthcare
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/31 22:36
End of day share price update: 2020/03/31 00:00
Last estimates confirmation: 2020/03/28
Last earnings filing: 2020/02/27
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.