Bangkok Dusit Medical Services PCL (BKK:BDMS)
Thailand flag Thailand · Delayed Price · Currency is THB
21.40
+0.30 (1.42%)
Jun 6, 2025, 4:39 PM ICT

BKK:BDMS Income Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
109,342107,867100,85391,93474,45168,074
Upgrade
Other Revenue
1,5321,4841,2581,0341,263-
Upgrade
Revenue
110,874109,351102,11092,96875,71468,074
Upgrade
Revenue Growth (YoY)
5.87%7.09%9.83%22.79%11.22%-17.71%
Upgrade
Cost of Revenue
69,02168,07163,41258,32949,49746,371
Upgrade
Gross Profit
41,85341,28038,69834,63826,21721,703
Upgrade
Selling, General & Admin
21,08820,82819,80617,65514,99414,161
Upgrade
Operating Expenses
21,08820,82819,80617,65514,99414,161
Upgrade
Operating Income
20,76520,45218,89216,98411,2237,542
Upgrade
Interest Expense
-417.96-433.39-546.59-632.07-728.46-870.93
Upgrade
Interest & Investment Income
220.1236.55216.8887.9377.7244.5
Upgrade
Earnings From Equity Investments
81.7275.9889.3941.8221.11272.95
Upgrade
Other Non Operating Income (Expenses)
-----983.06
Upgrade
EBT Excluding Unusual Items
20,64920,33118,65216,48110,5947,972
Upgrade
Gain (Loss) on Sale of Investments
-----2,429
Upgrade
Pretax Income
20,64920,33118,65216,48110,59410,401
Upgrade
Income Tax Expense
3,8313,7923,7723,2272,1032,751
Upgrade
Earnings From Continuing Operations
16,81816,53914,88013,2548,4907,649
Upgrade
Minority Interest in Earnings
-557.91-552.13-522.67-648.03-554.3-435.01
Upgrade
Net Income
16,26015,98714,35812,6067,9367,214
Upgrade
Net Income to Common
16,26015,98714,35812,6067,9367,214
Upgrade
Net Income Growth
8.67%11.35%13.89%58.85%10.01%-53.51%
Upgrade
Shares Outstanding (Basic)
15,89215,89215,89215,89215,89215,892
Upgrade
Shares Outstanding (Diluted)
15,89215,89215,89215,89215,89215,892
Upgrade
Shares Change (YoY)
-----0.95%
Upgrade
EPS (Basic)
1.021.010.900.790.500.45
Upgrade
EPS (Diluted)
1.021.010.900.790.500.45
Upgrade
EPS Growth
8.67%11.35%13.89%58.85%10.01%-53.94%
Upgrade
Free Cash Flow
11,34512,22813,08815,86110,5865,346
Upgrade
Free Cash Flow Per Share
0.710.770.821.000.670.34
Upgrade
Dividend Per Share
0.7500.7500.7000.6000.4500.550
Upgrade
Dividend Growth
7.14%7.14%16.67%33.33%-18.18%-
Upgrade
Gross Margin
37.75%37.75%37.90%37.26%34.63%31.88%
Upgrade
Operating Margin
18.73%18.70%18.50%18.27%14.82%11.08%
Upgrade
Profit Margin
14.67%14.62%14.06%13.56%10.48%10.60%
Upgrade
Free Cash Flow Margin
10.23%11.18%12.82%17.06%13.98%7.85%
Upgrade
EBITDA
26,49426,14124,33722,51217,07313,498
Upgrade
EBITDA Margin
23.90%23.91%23.83%24.21%22.55%19.83%
Upgrade
D&A For EBITDA
5,7295,6895,4455,5285,8505,956
Upgrade
EBIT
20,76520,45218,89216,98411,2237,542
Upgrade
EBIT Margin
18.73%18.70%18.50%18.27%14.82%11.08%
Upgrade
Effective Tax Rate
18.55%18.65%20.22%19.58%19.86%26.45%
Upgrade
Revenue as Reported
110,936109,413102,15492,97675,71971,492
Upgrade
Advertising Expenses
-1,046914718499546
Upgrade
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.