Subscribe

Bank of Ayudhya Public Company Limited (BAY.BK)

THB45.25 -1.00 (-2.16%)
TH SET Financial Services Banks - Regional
Address 1222 Rama III Road 10120
Bangkok, TH
CEO Kenichi Yamato
IPO 2000-01-04
ISIN TH0023010000

Explore sections of this company profile

Also trades on Other OTC · BKAHF (USD) Other OTC · BKAYY (USD) Stock Exchange of Thailand · BAY-R.BK (THB) Stock Exchange of Thailand · BAY.BK (THB)
Description

Bank of Ayudhya Public Company Limited (BAY.BK) offers a broad spectrum of commercial banking solutions to a diverse clientele, encompassing private individuals, corporate entities, small and medium enterprises (SMEs), and other financial organizations. Within its retail division, it presents an array of financial products and services, such as checking and savings accounts, term deposits, various credit instruments (e.g., housing loans, credit cards, personal loans, sales financing, hire-purchase, and leasing), wealth management, and bancassurance offerings. Meanwhile, its commercial arm delivers a suite of services designed for businesses, featuring diverse credit facilities including short-term operating capital, sophisticated cash management systems, trade finance solutions, efficient transactional banking, expert advisory support, and access to treasury and money market instruments. Beyond traditional banking, the bank extends its offerings to include refinancing, venture capital, car rental, debt collection, human resources support, and the management of both mutual and private investment funds. It further engages in factoring, provides information technology services, offers microfinance solutions, facilitates real estate leasing, and engages in securities services. Additionally, it functions as an insurance broker for life, non-life, and general insurance policies. Founded in 1945, the institution maintains its principal office in Bangkok, Thailand, and operates as a subsidiary of MUFG Bank, Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB45.25 -1.00 (-2.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.44
Float Shares
457.49M
Free Float %
6.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +17.65% +22.81% +30.84% +45.83% +34.62% +59.82% +15.70% +7.69% -6.67% +376.19%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
45.25
DCF (Unlevered) 60.69 +34.1%
DCF (Levered) 135.27 +198.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 +1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.36
Distress
Piotroski F-Score
5 / 9
Average
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
  • Revenue growth
    -3.0% Q1'26: +19.9% (vs Q1'25)
  • EPS growth
    +6.7% Q1'26: +14.7% (vs Q1'25)
  • FCF margin
    Q1'26: +13.8% (vs Q1'25)
  • EBIT margin
    Q1'26: +22.1% (vs Q1'25)
  • ROIC
    Q1'26: +5.0% (vs Q1'25)
  • Share dilution
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 6.10× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 42% × Ke + 58% × Kd (11.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 60.69 Current price: 45.25
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
104.97B
est: 81.49B (+28.8%)
110.38B
est: 90.94B (+21.4%)
121.53B
est: 100.29B (+21.2%)
135.00B
est: 107.67B (+25.4%)
139.13B
est: 113.94B (+22.1%)
132.46B
est: 112.81B (+17.4%)
125.48B
est: 121.23B (+3.5%)
129.79B
est: 121.67B (+6.7%)
169.71B
est: 108.41B (+56.6%)
191.54B
est: 153.64B (+24.7%)
185.72B
est: 159.34B (+16.6%)
161.78B
160.62B – 162.94B
+1.5% YoY
164.17B
161.84B – 166.51B
+1.5% YoY
168.85B
164.98B – 172.73B
+2.9% YoY
EBITDA
26.99B
est: 24.08B (+12.1%)
30.75B
est: 26.87B (+14.4%)
33.19B
est: 29.63B (+12.0%)
35.60B
est: 31.81B (+11.9%)
45.24B
est: 33.66B (+34.4%)
33.93B
est: 33.33B (+1.8%)
47.11B
est: 35.82B (+31.5%)
43.30B
est: 35.95B (+20.4%)
46.41B
est: 32.10B (+44.6%)
45.71B
est: 45.49B (+0.5%)
48.17B
est: 47.18B (+2.1%)
47.90B
47.56B – 48.25B
+1.5% YoY
48.61B
47.92B – 49.30B
+1.5% YoY
50.00B
48.85B – 51.15B
+2.9% YoY
EBIT
23.64B
est: 21.25B (+11.2%)
27.09B
est: 23.72B (+14.2%)
29.30B
est: 26.15B (+12.0%)
31.66B
est: 28.08B (+12.8%)
41.24B
est: 29.71B (+38.8%)
28.88B
est: 29.42B (-1.8%)
42.35B
est: 31.61B (+34.0%)
38.73B
est: 31.73B (+22.1%)
41.50B
est: 28.35B (+46.4%)
39.37B
est: 40.18B (-2.0%)
41.16B
est: 41.67B (-1.2%)
42.31B
42.00B – 42.61B
+1.5% YoY
42.93B
42.32B – 43.54B
+1.5% YoY
44.16B
43.14B – 45.17B
+2.9% YoY
Net Income
18.63B
est: 18.33B (+1.6%)
21.40B
est: 21.63B (-1.0%)
23.21B
est: 23.34B (-0.5%)
24.81B
est: 25.22B (-1.6%)
32.75B
est: 32.67B (+0.2%)
23.04B
est: 24.21B (-4.8%)
33.79B
est: 33.21B (+1.8%)
30.71B
est: 30.77B (-0.2%)
32.93B
est: 31.58B (+4.3%)
29.70B
est: 30.97B (-4.1%)
31.74B
est: 31.28B (+1.5%)
32.42B
32.12B – 32.72B
+3.7% YoY
34.17B
30.75B – 37.58B
+5.4% YoY
36.25B
35.91B – 36.58B
+6.1% YoY
SGA
23.90B
est: 19.18B (+24.6%)
26.60B
est: 21.40B (+24.3%)
30.25B
est: 23.60B (+28.1%)
33.07B
est: 25.34B (+30.5%)
34.80B
est: 26.82B (+29.8%)
29.37B
est: 26.55B (+10.6%)
31.06B
est: 28.53B (+8.9%)
31.30B
est: 28.64B (+9.3%)
40.28B
est: 26.23B (+53.6%)
43.87B
est: 37.18B (+18.0%)
47.32B
est: 38.56B (+22.7%)
39.15B
38.87B – 39.43B
+1.5% YoY
39.72B
39.16B – 40.29B
+1.5% YoY
40.86B
39.92B – 41.80B
+2.9% YoY
EPS
2.54
est: 2.49 (+1.9%)
2.91
est: 2.94 (-1.0%)
3.16
est: 3.17 (-0.4%)
3.37
est: 3.43 (-1.7%)
4.45
est: 4.44 (+0.2%)
3.13
est: 3.29 (-4.9%)
4.59
est: 4.52 (+1.7%)
4.18
est: 4.18 (-0.1%)
4.48
est: 4.29 (+4.4%)
4.04
est: 4.21 (-4.0%)
4.31
est: 4.25 (+1.4%)
4.41
4.37 – 4.45
+3.7% YoY
4.65
4.18 – 5.11
+5.4% YoY
4.93
4.88 – 4.97
+6.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-26 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-25 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-22 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-21 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-19 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-18 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
47.87B
OE per share TTM
6.51
Owner's Yield
18.59%
Maintenance CapEx ratio
17.68%
Maint CapEx / Avg PPE
21.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.95M
Shares Outstanding
7.36B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Duangdao Wongpanitkrit Chief Finance & Strategy Officer, Senior EVP of Finance & Strategy and Director female
Jiraporn Popairoj Executive Vice President female
Kenichi Yamato Chief Executive Officer, President & Director male
Kittichai Singha Chief Compliance Officer male
Nuttawit Boonyawat First Executive Vice President and Advisor to the President & Chief Executive Officer male
Prakob Phiencharoen Head of Corporation & Investment Banking Group male
Sayam Prasitsirigul Chief Information & Digital Officer male
Sukanda Thawilwang Senior Vice President, Head of Global Markets and Commercial Product Solution female
Sunee Nontikarn Executive Vice President female
Thitivorn Chothayaphorn Head of Legal Group male
Vasin Udomratchatavanich Chief Human Resources Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits