Bangkok Dusit Medical Services Public Company Limited (BDUUY) Financial Statements
$23.41OTC: BDUUYMarket Cap $9.30B
Bangkok Dusit Medical Services Public Company Limited most recently reported annual revenue of $106.9B, net profit of $15.2B. Revenue grew at an average annual rate of 9.4% over the last 5 fiscal years. See the full income statement, balance sheet, and cash flow statement below, plus valuation and return ratios.
Bangkok Dusit Medical Services Public Company Limited: Revenue rose from $68.0B in 2016 to $106.9B in 2025, a change of +57.2% over 9 years; net profit was positive in all 10 reported years; operating margin was broadly flat at about 16.6%; the most recent year shows net profit of $15.2B.
Income Statement — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Revenue
$68.0B
$71.9B
$78.4B
$82.7B
$68.1B
$74.5B
$91.9B
$100.9B
$107.9B
$106.9B
Operating Expenses
$56.6B
$60.2B
$64.9B
$69.5B
$57.1B
$63.2B
$74.9B
$81.9B
$87.4B
$89.2B
Operating Profit
$11.3B
$11.8B
$13.5B
$13.2B
$11.0B
$11.2B
$17.0B
$18.9B
$20.5B
$17.7B
Operating Margin
16.7%
16.4%
17.3%
15.9%
16.1%
15.1%
18.5%
18.8%
19.0%
16.6%
Other Income
$-651.0M
$2.8B
$-1.1B
$204.0M
$-559.0M
$-634.0M
$-510.0M
$-284.0M
$-183.0M
$1.5B
Interest
$881.0M
$1.5B
$1.2B
$929.0M
$871.0M
$728.0M
$632.0M
$547.0M
$433.0M
$342.0M
Depreciation
$4.8B
$5.2B
$5.3B
$5.7B
$6.4B
$6.3B
$6.0B
$5.8B
$6.1B
$6.6B
Profit Before Tax
$10.7B
$13.1B
$12.4B
$19.9B
$10.4B
$10.6B
$16.5B
$18.7B
$20.3B
$19.2B
Tax
$18.0M
$19.5M
$22.1M
$19.5M
$26.4M
$19.9M
$19.6M
$20.1M
$18.6M
$18.4M
Net Profit
$8.4B
$10.2B
$9.2B
$15.5B
$7.2B
$7.9B
$12.6B
$14.4B
$16.0B
$15.2B
EPS
$21.60
$26.40
$23.60
$39.60
$18.00
$20.00
$31.60
$36.00
$40.40
$38.00
Dividend Payout
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Quarterly Results — Last 12 Quarters (USD millions)
8 duplicate period labels in the source data were collapsed.
Metric
Jun '23
Sep '23
Dec '23
Mar '24
Jun '24
Sep '24
Dec '24
Mar '25
Jun '25
Sep '25
Dec '25
Mar '26
Revenue
$24.1B
$26.4B
$26.3B
$26.6B
$25.7B
$28.2B
$27.4B
$28.1B
$26.7B
$28.2B
$27.9B
$29.1B
Operating Expenses
$20.0B
$21.3B
$21.2B
$21.6B
$21.4B
$22.5B
$22.1B
$22.5B
$22.2B
$22.8B
$23.9B
$24.1B
Operating Profit
$4.1B
$5.1B
$5.2B
$5.0B
$4.3B
$5.6B
$5.3B
$5.6B
$4.5B
$5.5B
$4.0B
$5.0B
Operating Margin
16.9%
19.4%
19.6%
18.7%
16.6%
19.9%
19.4%
20.0%
16.9%
19.3%
14.3%
17.2%
Interest
$134.0M
$122.0M
$126.0M
$113.0M
$111.0M
$102.0M
$108.0M
$97.0M
$96.0M
$79.0M
$82.0M
$76.0M
Profit Before Tax
$4.0B
$5.1B
$5.1B
$5.2B
$4.2B
$5.6B
$5.3B
$5.6B
$4.5B
$5.4B
$4.5B
$5.4B
Tax
$20.4M
$20.2M
$20.3M
$19.9M
$17.9M
$20.7M
$15.9M
$19.4M
$18.8M
$17.9M
$17.5M
$19.4M
Net Profit
$3.1B
$3.9B
$4.0B
$4.1B
$3.3B
$4.2B
$4.3B
$4.3B
$3.5B
$4.3B
$3.6B
$4.2B
EPS
$7.60
$9.60
$10.00
$10.40
$8.40
$10.80
$10.80
$10.80
$8.80
$10.80
$9.20
$10.40
Over the 10 years reported for Bangkok Dusit Medical Services Public Company Limited, borrowings decreased from $31.9B in 2016 to $17.5B in 2025, cash stood at $6.3B in the latest year, shareholders' equity was $1.6B, current assets covered current liabilities 0.98 times.
Balance Sheet — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Total Assets
$106.9B
$122.6B
$133.5B
$133.7B
$136.1B
$128.5B
$141.5B
$143.6B
$151.5B
$158.0B
Current Assets
$12.6B
$14.4B
$15.2B
$16.3B
$30.0B
$24.4B
$27.8B
$23.5B
$23.7B
$23.1B
Cash
$4.2B
$5.1B
$5.0B
$4.7B
$19.7B
$10.9B
$12.7B
$7.8B
$7.4B
$6.3B
Inventory
$1.5B
$1.7B
$1.8B
$1.8B
$1.9B
$2.0B
$2.2B
$2.4B
$2.6B
$3.4B
Receivables
$6.0B
$6.7B
$7.1B
$8.5B
$6.9B
$8.8B
$10.2B
$11.3B
$12.0B
$12.0B
Fixed Assets
$56.5B
$71.6B
$74.5B
$78.4B
$84.6B
$82.6B
$91.5B
$97.3B
$104.0B
$109.5B
Capital Work in Progress
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Investments
$17.2B
$17.0B
$24.0B
$19.0B
$2.7B
$3.2B
$4.3B
$3.8B
$3.8B
$4.6B
Other Assets
$16.9B
$17.5B
$17.5B
$17.5B
$17.5B
$17.5B
$17.5B
$17.5B
$17.5B
$17.5B
Total Liabilities
$48.6B
$56.8B
$60.1B
$46.5B
$44.6B
$40.7B
$47.8B
$44.7B
$47.6B
$48.0B
Current Liabilities
$17.9B
$13.4B
$28.5B
$19.3B
$11.2B
$15.9B
$20.6B
$18.4B
$22.0B
$23.6B
Borrowings
$31.9B
$39.3B
$39.9B
$24.4B
$24.2B
$18.8B
$23.6B
$18.1B
$18.4B
$17.5B
Other Liabilities
$16.7B
$17.4B
$20.1B
$22.1B
$20.3B
$21.9B
$24.2B
$26.6B
$29.2B
$30.5B
Equity
$1.5B
$1.5B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
$1.6B
Reserves
$55.7B
$63.1B
$70.3B
$83.8B
$87.9B
$83.8B
$89.9B
$95.4B
$100.0B
$105.9B
For Bangkok Dusit Medical Services Public Company Limited, operating cash flow was positive in 10 of 10 reported years; free cash flow in the latest year was $12.5B; free cash flow was positive in 9 of 10 years; financing activities used $742.0M in the latest year, which covers debt repayment, dividends and buybacks.
Cash Flow Statement — 10 Years (USD millions)
Metric
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating Cash Flow
$12.4B
$10.9B
$14.8B
$14.5B
$11.7B
$14.6B
$20.3B
$20.8B
$23.0B
$22.5B
Investing Cash Flow
$-18.9B
$-27.8B
$-21.1B
$-5.2B
$5.7B
$-9.1B
$-11.0B
$-16.1B
$-23.1B
$-20.3B
Financing Cash Flow
$-386.0M
$-153.0M
$-238.0M
$-263.0M
$-246.0M
$-187.0M
$-2.0B
$-687.0M
$-292.0M
$-742.0M
Net Cash Flow
$-1.3B
$874.0M
$-58.0M
$-337.0M
$15.0B
$-8.7B
$1.7B
$-4.9B
$-422.0M
$-472.0M
Free Cash Flow
$3.5B
$-4.7B
$7.1B
$6.6B
$5.0B
$10.2B
$15.2B
$12.5B
$11.3B
$12.5B
Valuation & Return Ratios
Metric
Value
PEG Ratio
-5.10
EV / EBITDA
12.24
FCF Yield
4.10%
Quick Ratio
0.98
Interest Coverage
55.58
Return 1Y
-23.62%
Return 3Y
-13.53%
Return 5Y
18.71%
Bangkok Dusit Medical Services Public Company Limited (BDUUY) financials — frequently asked questions
What is Bangkok Dusit Medical Services Public Company Limited's annual revenue?
Bangkok Dusit Medical Services Public Company Limited (BDUUY) reported annual revenue of $106.9B in its most recent fiscal year.
What is Bangkok Dusit Medical Services Public Company Limited's net profit?
Bangkok Dusit Medical Services Public Company Limited (BDUUY) reported net profit of $15.2B in its most recent fiscal year.
What is BDUUY EV/EBITDA?
Bangkok Dusit Medical Services Public Company Limited's enterprise value to EBITDA (EV/EBITDA) ratio is 12.24.