Subscribe

Dusit Thani Public Company Limited (DUSIT.BK)

THB11.50 +0.00 (+0.00%)
TH SET Consumer Cyclical Travel Lodging
Address 319 Chamchuri Square Building 10330
Bangkok, TH
CEO Chanin Donavanik
IPO 2000-01-05
ISIN TH0007A10Z06

Explore sections of this company profile

Description

Dusit Thani Public Company Limited, established in Bangkok in 1948, is involved in the ownership and operation of hospitality properties across Thailand and internationally. The company's operations are divided into five key sectors: hotels and resorts, hospitality education, food services, property development, and related hospitality provisions. Under its accommodation division, Dusit Thani manages a diverse collection of hotels, including the Dusit Thani, Dusit Devarana, dusitD2, Dusit Princess, ASAI HOTELS, Elite Havens, and Dusit Residence brands. Complementing its lodging offerings, the company also oversees wellness facilities, namely Devarana Spa and Namm Spa, which offer an array of treatments such as massages, facials, body therapies, and exclusive programs. In the culinary domain, Dusit Thani operates healthy eating establishments, provides catering for food and beverage needs, and engages in food distribution. Its service portfolio further extends to offering expert hotel management and consultancy services. The company maintains a significant commitment to education through Dusit Thani College, which awards undergraduate and postgraduate degrees in hospitality, and the Dusit Thani Excellence Centre, providing specialized short courses and corporate training. It also operates culinary and hospitality colleges in Thailand, alongside providing catering solutions for educational institutions across Thailand, Cambodia, and Vietnam. In terms of real estate, Dusit Thani is involved in property leasing and acts as a manager for real estate investment trusts.

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
THB11.50 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
276.7K
Beta
0.28
Float Shares
146.60M
Free Float %
17.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -3.74% +1.98% -15.57% -4.63% -5.50% +39.19% -5.50% -16.26% -16.26% -16.26%
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
11.50
Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.34
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
0 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Travel Lodging: +6.0%
    -22.3% Q1'26: +37.4% (vs Q1'25)
  • EPS growth Travel Lodging: +9.2%
    -61.9% Q1'26: +359.4% (vs Q1'25)
  • FCF margin FCF growth · Travel Lodging: +22.6%
    -37.4% Q1'26: +21.4% (vs Q1'25)
  • EBIT margin Travel Lodging: +18.3%
    -7.7% Q1'26: +20.2% (vs Q1'25)
  • ROIC Travel Lodging: +5.5%
    -1.8% Q1'26: +6.9% (vs Q1'25)
  • Share dilution Travel Lodging: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Travel Lodging: 1.63×
    57.61× Q1'26: 5.43× (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 (0.30) × ERP
WACC = 24% × Ke + 76% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 11.50
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 2022
actual
Dec 2023
actual
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
4.09B
est: 3.59B (+14.0%)
5.38B
est: 5.25B (+2.5%)
10.11B
est: 8.82B (+14.6%)
7.85B
est: 8.67B (-9.4%)
25.64B
25.64B – 25.64B
+195.8% YoY
10.02B
9.56B – 10.47B
-60.9% YoY
9.69B
9.69B – 9.69B
-3.3% YoY
EBITDA
838.43M
est: 557.81M (+50.3%)
853.34M
est: 815.27M (+4.7%)
1.65B
est: 1.35B (+21.8%)
469.58M
est: 1.33B (-64.6%)
3.93B
3.93B – 3.93B
+195.8% YoY
1.53B
1.46B – 1.60B
-60.9% YoY
1.48B
1.48B – 1.48B
-3.3% YoY
EBIT
-70.23M
est: -371.92M (+81.1%)
-47.36M
est: -543.58M (+91.3%)
681.50M
est: -514.25M (+232.5%)
-607.93M
est: -505.26M (-20.3%)
-1.49B
-1.49B – -1.49B
-195.8% YoY
-583.95M
-610.44M – -557.45M
+60.9% YoY
-564.54M
-564.54M – -564.54M
+3.3% YoY
Net Income
-547.15M
est: -591.70M (+7.5%)
-569.82M
est: -278.94M (-104.3%)
-236.77M
est: -348.68M (+32.1%)
-453.31M
est: -431.10M (-5.2%)
2.81B
2.81B – 2.81B
+752.9% YoY
236.68M
236.68M – 236.68M
-91.6% YoY
253.59M
253.59M – 253.59M
+7.1% YoY
SGA
2.02B
est: 1.93B (+4.9%)
2.58B
est: 2.82B (-8.6%)
3.01B
est: 4.13B (-27.0%)
2.87B
est: 4.05B (-29.1%)
12.00B
12.00B – 12.00B
+195.8% YoY
4.69B
4.47B – 4.90B
-60.9% YoY
4.53B
4.53B – 4.53B
-3.3% YoY
EPS
-0.65
est: -0.70 (+7.1%)
-0.67
est: -0.33 (-103.0%)
-0.42
est: -0.41 (-1.8%)
-0.68
est: -0.51 (-33.3%)
3.33
3.33 – 3.33
+752.9% YoY
0.28
0.28 – 0.28
-91.6% YoY
0.30
0.30 – 0.30
+7.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-19 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-18 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-15 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-14 C- 1/5 1/5 1/5 1/5 1/5 1/5 3/5
2026-05-13 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-08 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-05 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-6.35B
OE per share TTM
-7.52
Owner's Yield
-72.99%
Maintenance CapEx ratio
988.14%
Maint CapEx / Avg PPE
323.0%

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
-170.3K
Shares Outstanding
845.29M

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
Chanin Donavanik Group Chief Executive Officer & Acting Chairman 660.0K male
Sansern Kraichitti Advisor to the Board 286.2K male
Chanut Piyaoui Founder and Advisor to the Board of Directors 10.9K female
Jean Jacques Cretallaz- Speich Gilles Chief Operating Officer male
La-ead Kovavisaruch Chief Investment and New Business Officer female
Mantanee Surakarnkul Vice President of Company Secretary Office, Head of Compliance & Company Secretary female
Marc Rudolf Hediger Senior Vice President of Development male
Michael Leong Vice President of Marketing male
Piyanuch Fuengparnitjaroen Head & Director of Internal Audit female
Prachoom Tantiprasertsuk Vice President of Sales female
Prateek Kumar Senior Vice President of Operations male
Siradej Donavanik VP of Operations & Interim MD of Dusit Hospitality Education 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