7.50
-1.32%
Close of 9 Nov 2026, in THB
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in THB, from our data supplier.
Revenue
THB 9.23bn
FY2016FY2025
Net income
THB 1.08bn
FY2016FY2025
Free cash flow
−THB 2.19bn
FY2016FY2025
Shareholders' equity
THB 8.94bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 9.23bn | THB 9.79bn | THB 6.77bn | THB 5.48bn | THB 4.93bn | THB 4.21bn | THB 2.62bn | THB 4.35bn | THB 836.6m | THB 2.01bn |
| Gross profit | THB 3.79bn | THB 4.01bn | THB 2.76bn | THB 2.40bn | THB 2.20bn | THB 1.86bn | THB 1.03bn | THB 1.33bn | THB 268.5m | THB 547.8m |
| Operating income | THB 1.62bn | THB 1.99bn | THB 1.52bn | THB 1.17bn | THB 1.42bn | THB 1.07bn | THB 398.7m | THB 744.7m | −THB 55.5m | THB 274.0m |
| Net income | THB 1.08bn | THB 1.46bn | THB 1.09bn | THB 1.12bn | THB 951.4m | THB 873.9m | THB 324.7m | THB 407.9m | −THB 69.9m | THB 110.9m |
| Diluted earnings per share | 1.20 | 1.62 | 1.21 | 1.31 | 1.11 | 1.02 | 0.38 | 0.48 | -0.08 | 0.13 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 40.16bn | THB 31.83bn | THB 24.36bn | THB 15.54bn | THB 11.34bn | THB 8.16bn | THB 6.86bn | THB 5.49bn | THB 4.35bn | THB 2.56bn |
| Cash and short-term investments | THB 1.59bn | THB 1.42bn | THB 1.30bn | THB 750.9m | THB 1.29bn | THB 316.9m | THB 283.1m | THB 328.7m | THB 72.6m | THB 87.2m |
| Total liabilities | THB 30.30bn | THB 23.20bn | THB 16.88bn | THB 9.58bn | THB 6.40bn | THB 5.86bn | THB 5.14bn | THB 4.70bn | THB 4.10bn | THB 2.16bn |
| Debt | THB 15.72bn | THB 13.89bn | THB 12.84bn | THB 7.78bn | THB 4.69bn | THB 4.02bn | THB 3.83bn | THB 3.85bn | THB 3.47bn | THB 1.87bn |
| Shareholders' equity | THB 8.94bn | THB 7.81bn | THB 6.58bn | THB 5.62bn | THB 4.84bn | THB 2.33bn | THB 1.74bn | THB 788.0m | THB 184.4m | THB 213.2m |
| Shares outstanding | 900m | 900m | 899m | 856m | 856m | 856m | 856m | 856m | 856m | 856m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 1.50bn | THB 685.9m | −THB 2.56bn | −THB 2.97bn | −THB 1.18bn | THB 239.8m | −THB 397.5m | −THB 216.0m | −THB 1.19bn | −THB 231.3m |
| Capital spending | −THB 681.1m | −THB 661.6m | −THB 438.6m | −THB 180.8m | −THB 98.4m | −THB 74.7m | −THB 131.9m | −THB 42.0m | −THB 12.9m | −THB 69.3m |
| Free cash flow | −THB 2.19bn | THB 24.3m | −THB 3.00bn | −THB 3.15bn | −THB 1.28bn | THB 165.1m | −THB 529.4m | −THB 258.0m | −THB 1.20bn | −THB 300.6m |
| Dividends paid | — | −THB 224.8m | −THB 447.1m | −THB 575.1m | −THB 249.9m | −THB 289.9m | −THB 289.9m | −THB 289.9m | −THB 23.8m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 3.50bn | THB 2.13bn | THB 3.16bn | THB 2.58bn | THB 1.79bn | THB 1.69bn | THB 2.16bn | THB 3.13bn |
| Gross profit | THB 1.55bn | THB 884.4m | THB 1.26bn | THB 1.13bn | THB 768.4m | THB 638.6m | THB 894.9m | THB 1.22bn |
| Operating income | THB 729.2m | THB 314.7m | THB 641.5m | THB 489.5m | THB 330.7m | THB 284.5m | THB 263.3m | THB 644.9m |
| Net income | THB 562.9m | THB 229.6m | THB 388.3m | THB 289.5m | THB 198.5m | THB 201.4m | THB 156.7m | THB 450.6m |
| Diluted earnings per share | 0.63 | 0.26 | 0.43 | 0.32 | 0.22 | 0.22 | 0.17 | 0.50 |
| Cash from operations | THB 2.25bn | −THB 569.0m | −THB 306.0m | −THB 862.0m | −THB 481.0m | THB 51.0m | −THB 812.0m | −THB 36.0m |
| Capital spending | −THB 992.0m | −THB 604.0m | −THB 273.0m | −THB 59.0m | −THB 78.0m | −THB 146.0m | −THB 256.0m | −THB 216.0m |
| Free cash flow | THB 1.26bn | −THB 1.17bn | −THB 579.0m | −THB 921.0m | −THB 559.0m | −THB 95.0m | −THB 1.07bn | −THB 252.0m |
| Total assets | THB 45.77bn | THB 44.20bn | THB 40.16bn | THB 37.69bn | THB 35.70bn | THB 33.70bn | THB 31.83bn | THB 30.17bn |
| Cash and short-term investments | THB 1.61bn | THB 1.96bn | THB 1.59bn | THB 1.29bn | THB 1.30bn | THB 1.56bn | THB 1.42bn | THB 1.97bn |
| Debt | THB 9.31bn | THB 17.35bn | THB 15.68bn | THB 14.98bn | THB 14.02bn | THB 13.69bn | THB 13.77bn | THB 13.06bn |
| Shareholders' equity | THB 9.28bn | THB 9.17bn | THB 8.94bn | THB 8.49bn | THB 8.21bn | THB 8.01bn | THB 7.81bn | THB 7.66bn |
Financial ratios
Data as of 12 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 41.1% | 41.0% | 40.8% | 43.8% | 44.7% | 44.2% |
| Operating margin | 17.6% | 20.6% | 22.9% | 30.2% | 28.3% | 25.5% |
| Net margin | 11.7% | 14.9% | 16.1% | 20.4% | 19.3% | 20.8% |
| Return on equity | 12.1% | 18.6% | 16.6% | 19.9% | 19.7% | 37.5% |
| Return on assets | 2.7% | 4.6% | 4.5% | 7.2% | 8.4% | 10.7% |
| Free cash flow yield | -12.0% | 19.6% | -30.8% | -42.5% | -16.5% | 4.8% |
| Revenue growth | -5.8% | 44.6% | 23.5% | 11.3% | 17.2% | 60.2% |
| Earnings growth | -26.0% | 33.4% | -2.4% | 17.6% | 8.9% | 169.1% |
| Current ratio | 1.38x | 1.57x | 2.90x | 3.25x | 3.87x | 2.35x |
| Debt to equity | 1.76x | 1.76x | 1.94x | 1.37x | 0.95x | 1.72x |
| Equity ratio | 22.3% | 24.5% | 27.0% | 36.2% | 42.7% | 28.5% |
| Interest coverage | 5.12x | 31.95x | 137.28x | 464.86x | 332.52x | 127.07x |
| Buybacks as a share of market value | 0.0% | -0.1% | -5.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.9% | 17.0% | — |
| Operating income | 11.6% | 8.7% | — |
| Net income | -1.2% | 4.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 41.1% | 41.5% | 42.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 5.0 | 4.9 | 6.9 | 6.3 | 7.3 |
| Price to sales | 0.6 | 0.7 | 1.1 | 1.3 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 30 Apr 2026.
| FY2026 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Paid in the year | 0.50 | 0.25 | 0.523 | 0.40 | 0.022 |
- 9-for-8 split · 25 Aug 2021
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.