Subscribe

Minor International Public Company Limited (MINT.BK)

THB23.20 +0.10 (+0.43%)
TH SET Consumer Cyclical Travel Lodging
Address 88 The Parq Building 10110
Bangkok, BKK, TH
CEO Emmanuel Jude Dillipraj Rajakarier
Website minor.com
IPO 2000-01-04
ISIN TH0128B10Z09

Explore sections of this company profile

Also trades on Other OTC · MINOF (USD) Other OTC · MNILY (USD) Stock Exchange of Thailand · MINT-R.BK (THB) Stock Exchange of Thailand · MINT.BK (THB) Stuttgart Stock Exchange · 8MI.SG (EUR)
Description

Minor International Public Company Limited, together with its subsidiaries, operates as a hospitality, restaurant, and lifestyle company in Thailand, Australia, New Zealand, Europe, Latin America, Maldives, the Middle East, the People’s Republic of China, and internationally. The company operates through three segments: Hotel, Mixed use and others, and Restaurant. The company operates hotels and restaurants, entertainment venues, food and beverage outlets, property rental business, spa services, and management operations, as well as real estates for sales, distribution, and manufacturing. In addition, the company is involved in the food and beverage sale, hotel management, supply chain management, distribution, management, vacation club point sale, entertainment, franchise, airport lounge, and healthcare businesses; property investment, development, and sales activities; operation of shopping mall and school; and manufacture and sale of cheese and ice-cream. The company was formerly known as Royal Garden Resorts Plc. and changed its name to Minor International Public Company Limited in 2005. Minor International Public Company Limited was founded in 1978 and is headquartered 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
THB23.20 +0.10 (+0.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
37M
Beta
0.44
Float Shares
2.85B
Free Float %
50.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +4.83% -4.82% -18.88% +1.88% -10.70% -14.06% -33.74% -23.86% -43.52% +407.01%
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
23.20
DCF (Unlevered) 5,088.41 +21,832.8%
DCF (Levered) 2,597.06 +11,094.2%

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 2026-05 Change
Strong Buy 3 0
Buy 16 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.82
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Travel Lodging: +6.0%
    -0.5% Q1'26: +5.0% (vs Q1'25)
  • ✓
    EPS growth Travel Lodging: +9.2%
    +21.7% ★ Q1'26: +2,450.0% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Travel Lodging: +22.6%
    +9.1% Q1'26: -0.4% (vs Q1'25)
  • ✗
    EBIT margin Travel Lodging: +18.3%
    +10.9% Q1'26: +4.6% (vs Q1'25)
  • ✗
    ROIC Travel Lodging: +5.5%
    +3.8% Q1'26: +2.5% (vs Q1'25)
  • ✗
    Share dilution Travel Lodging: +0.0%
    +0.2% Q1'26: -0.4% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Travel Lodging: 1.63×
    7.51× Q1'26: 15.31× (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 (0.42) × ERP
WACC = 29% × Ke + 71% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 4,041.79 Current price: 23.20
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 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
16 Rev. Ana.
11 EPS Ana. 		Dec 2027
16 Rev. Ana.
12 EPS Ana. 		Dec 2028
9 Rev. Ana.
6 EPS Ana.
Revenue
42.44B
est: 42.67B (-0.5%)
51.16B
est: 52.11B (-1.8%)
55.04B
est: 55.82B (-1.4%)
75.39B
est: 63.38B (+18.9%)
119.02B
est: 119.46B (-0.4%)
55.95B
est: 57.70B (-3.0%)
69.48B
est: 67.28B (+3.3%)
119.93B
est: 117.55B (+2.0%)
149.34B
est: 161.11B (-7.3%)
161.35B
est: 162.13B (-0.5%)
160.62B
est: 164.38B (-2.3%)
168.53B
160.53B – 183.07B
+2.5% YoY
176.10B
166.74B – 190.91B
+4.5% YoY
183.55B
183.22B – 183.88B
+4.2% YoY
EBITDA
9.77B
est: 8.72B (+12.0%)
12.54B
est: 10.65B (+17.7%)
11.00B
est: 11.41B (-3.6%)
14.97B
est: 12.96B (+15.5%)
25.19B
est: 24.42B (+3.2%)
930.70M
est: 11.80B (-92.1%)
11.25B
est: 13.75B (-18.2%)
35.00B
est: 24.03B (+45.7%)
41.25B
est: 49.62B (-16.9%)
44.44B
est: 49.94B (-11.0%)
39.00B
est: 50.63B (-23.0%)
51.91B
49.45B – 56.39B
+2.5% YoY
54.24B
51.36B – 58.80B
+4.5% YoY
56.54B
56.43B – 56.64B
+4.2% YoY
EBIT
8.85B
est: -150.60M (+5,974.0%)
8.86B
est: -183.90M (+4,915.2%)
7.09B
est: -197.00M (+3,698.8%)
9.47B
est: -223.70M (+4,333.9%)
16.54B
est: -421.60M (+4,023.4%)
-17.70B
est: -203.65M (-8,589.3%)
-8.83B
est: -237.44M (-3,617.8%)
15.80B
est: -414.86M (+3,908.0%)
20.85B
est: 48.06B (-56.6%)
22.99B
est: 48.37B (-52.5%)
17.53B
est: 49.04B (-64.3%)
50.28B
47.89B – 54.62B
+2.5% YoY
52.53B
49.74B – 56.95B
+4.5% YoY
54.76B
54.66B – 54.86B
+4.2% YoY
Net Income
7.04B
est: 6.39B (+10.1%)
6.59B
est: 8.60B (-23.4%)
5.42B
est: 6.95B (-22.1%)
5.44B
est: 7.04B (-22.7%)
10.70B
est: 9.49B (+12.7%)
-22.70B
est: -20.87B (-8.8%)
-14.18B
est: -14.24B (+0.5%)
4.29B
est: 2.75B (+56.0%)
5.41B
est: 5.34B (+1.3%)
7.75B
est: 7.95B (-2.5%)
9.01B
est: 7.30B (+23.3%)
9.42B
8.70B – 10.13B
+28.9% YoY
11.26B
9.74B – 11.73B
+19.6% YoY
12.61B
11.03B – 13.47B
+12.0% YoY
SGA
21.47B
est: 17.50B (+22.7%)
25.76B
est: 21.37B (+20.5%)
27.83B
est: 22.90B (+21.6%)
36.94B
est: 26.00B (+42.1%)
47.33B
est: 49.00B (-3.4%)
27.86B
est: 23.67B (+17.7%)
38.76B
est: 27.60B (+40.4%)
42.11B
est: 48.22B (-12.7%)
48.59B
est: 60.14B (-19.2%)
51.44B
est: 60.53B (-15.0%)
50.34B
est: 61.36B (-18.0%)
62.91B
59.93B – 68.34B
+2.5% YoY
65.74B
62.25B – 71.27B
+4.5% YoY
68.52B
68.40B – 68.64B
+4.2% YoY
EPS
1.58
est: 1.13 (+39.9%)
1.47
est: 1.52 (-3.3%)
1.20
est: 1.23 (-2.3%)
0.92
est: 1.24 (-26.0%)
2.01
est: 1.68 (+19.9%)
-4.71
est: -3.69 (-27.7%)
-2.83
est: -2.52 (-12.5%)
0.54
est: 0.48 (+11.6%)
0.65
est: 0.95 (-31.5%)
1.06
est: 1.37 (-22.7%)
1.29
est: 1.48 (-13.0%)
1.69
1.53 – 1.79
+14.0% YoY
1.89
1.72 – 2.07
+12.0% YoY
2.15
1.95 – 2.38
+13.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-11 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-06 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-05 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-29 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-28 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-27 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 A- 4/5 5/5 4/5 4/5 1/5 4/5 3/5
2026-04-23 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-22 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-21 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-20 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-17 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-16 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
17.82B
OE per share TTM
3.14
Owner's Yield
14.92%
Maintenance CapEx ratio
20.33%
Maint CapEx / Avg PPE
166.0%

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 Held by 14 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 UBS MSCI EM Socially Responsible UCITS ETF USD dis UETE.DE 0.07% 694.1K 0.24%
2 UBS MSCI EM Socially Responsible UCITS ETF USD dis UC79.L 0.07% 2.57M 0.24%
3 Dimensional - Emerging Markets High Profitability ETF DEHP 0.04% 195.2K 0.44%
4 State Street SPDR MSCI Emerging Markets Fossil Fuel Reserves Free ETF EEMX 0.02% 37.7K 0.30%
5 UBS Core MSCI EM UCITS ETF USD dis UB30.L 0.02% 2.09M 0.15%
6 Invesco MSCI Emerging Markets UCITS ETF MXFS.L 0.02% 76.0K 0.09%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.01% 1.02M 0.28%
8 UBS MSCI ACWI Socially Responsible UCITS ETF hGBP dis AWSG.L 0.01% 280.3K 0.28%
9 UBS MSCI ACWI Socially Responsible UCITS ETF hUSD acc AWSR.L 0.01% 275.1K 0.28%
10 UBS MSCI ACWI Socially Responsible UCITS ETF hEUR acc AW1R.DE 0.01% 268.8K 0.28%

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
263.9K
Shares Outstanding
5.62B

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
Emmanuel Jude Dillipraj Rajakarier Group Chief Executive Officer, Chief Operating Officer & Director 770.0K male
Chaiyapat Paitoon Chief Financial Officer & Chief Strategy Officer — male
Chompan Kulnides Chief Sustainability Officer — female
Kosin Kenneth Chantikul Chief Investment Officer — male
Michael Murray MacDonald Chief Technology Officer — male
Namida Artispong Group Director - Investor Relations — female
Saranya Soontaros Corporate Secretary — female
Stephen Andrew Chojnaki Chief Commercial Officer & General Counsel — male
Aurakanda Attavipach Chief People Officer — female
Torpong Muadchaiyaphum Group Director of Internal Audit & Risk Management and Head of Internal Audit — 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

Related companies

Largest companies in Travel Lodging