Subscribe

Don Muang Tollway Public Company Limited (DMT.BK)

THB12.20 +0.00 (+0.00%)
TH SET Industrials Industrial - Infrastructure Operations
Address 40/40, Viphavadi-Rangsit Road 10210
Bangkok, TH
CEO Tarnin Phanichewa
IPO 2021-05-07
ISIN TH1054010000

Explore sections of this company profile

Description

Don Muang Tollway Public Company Limited manages the development and ongoing operation of an elevated toll highway in Thailand under a granted concession. This vital transportation route extends for 21.9 kilometers, linking Din Daeng to the National Memorial Monument. The company provides a full spectrum of services to those utilizing the tollway, encompassing fare collection, traffic oversight, emergency rescue support, and routine maintenance. Established in 1988, Don Muang Tollway Public Company Limited conducts its operations from its primary office located in Bangkok, Thailand.

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
THB12.20 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.37
Float Shares
343.55M
Free Float %
29.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.90% +0.00% -0.88% +8.74% +7.69% +8.74% -12.50% -17.04% -30.00% -30.00%
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
12.20
DCF (Unlevered) 72.74 +496.2%
DCF (Levered) 73.71 +504.2%

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) 100% Bullish
Rating 2025-02 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.83
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Infrastructure Operations: +6.5%
    +7.2% Q1'26: +4.6% (vs Q1'25)
  • EPS growth Industrial - Infrastructure Operations: +11.1%
    +19.7% Q1'26: +4.3% (vs Q1'25)
  • FCF margin FCF growth · Industrial - Infrastructure Operations: +42.0%
    +63.2% Q1'26: +67.6% (vs Q1'25)
  • EBIT margin Industrial - Infrastructure Operations: +28.4%
    +49.6% Q1'26: +51.7% (vs Q1'25)
  • ROIC Industrial - Infrastructure Operations: +6.7%
    +14.1% Q1'26: +15.5% (vs Q1'25)
  • Share dilution Industrial - Infrastructure Operations: +0.0%
    +0.0% Q1'26: -0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Infrastructure Operations: 1.25×
    0.03× Q1'26: 0.02× (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 (0.38) × ERP
WACC = 100% × Ke + 1% × Kd (6.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 71.21 Current price: 12.20
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 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.47B
est: 2.78B (-11.0%)
2.65B
est: 2.64B (+0.2%)
2.63B
2.63B – 2.63B
-0.6% YoY
2.65B
2.65B – 2.65B
+1.1% YoY
2.76B
2.76B – 2.76B
+4.0% YoY
EBITDA
1.89B
est: 2.41B (-21.8%)
2.04B
est: 2.30B (-11.3%)
2.28B
2.28B – 2.28B
-0.6% YoY
2.31B
2.31B – 2.31B
+1.1% YoY
2.40B
2.40B – 2.40B
+4.0% YoY
EBIT
1.15B
est: 1.46B (-21.2%)
1.31B
est: 1.39B (-5.3%)
1.38B
1.38B – 1.38B
-0.6% YoY
1.39B
1.39B – 1.39B
+1.1% YoY
1.45B
1.45B – 1.45B
+4.0% YoY
Net Income
897.43M
est: 1.03B (-12.8%)
1.07B
est: 1.02B (+5.6%)
1.00B
1.00B – 1.00B
-1.2% YoY
1.03B
1.03B – 1.03B
+2.4% YoY
1.06B
1.06B – 1.06B
+3.4% YoY
SGA
250.69M
est: 317.29M (-21.0%)
263.42M
est: 301.93M (-12.8%)
300.06M
300.06M – 300.06M
-0.6% YoY
303.26M
303.26M – 303.26M
+1.1% YoY
315.38M
315.38M – 315.38M
+4.0% YoY
EPS
0.76
est: 0.87 (-12.7%)
0.91
est: 0.86 (+5.8%)
0.85
0.85 – 0.85
-1.2% YoY
0.87
0.87 – 0.87
+2.4% YoY
0.90
0.90 – 0.90
+3.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-08 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-07 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-06 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-05 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-29 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-28 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-27 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.76B
OE per share TTM
1.49
Owner's Yield
13.52%
Maintenance CapEx ratio
1.69%
Maint CapEx / Avg PPE
3.8%

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
2.93M
Shares Outstanding
1.18B

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
Anoma Urit Chief Operating Officer & Executive Vice President of Operations female
Atchara Chareonporn Chief of Sustainable Development Officer female
Bongkodrat Tangchukul Executive Vice President of Business & Finance and Chief Financial Officer female
Chaiphat Themeyabutr First Vice President of Business & Finance and Investor Relations and Acting VP of Finance & Accounting male
Prakaipim Tanrangsan Vice President of Legal & Compliance female
Rumphai Chompoo Vice President of Human Resource & Quality Management System female
Sakda Panwai MD & Director
Somthavin Krasairsin Vice President of Administrative & Purchasing Department female
Tarnin Phanichewa Chief Executive Officer & Director male
Tawan Boonyawat Chief of New Business Venture 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