D
177.00
-5.35%
Close of 6 Nov 2026, in THB
At a glance
Figures in THB, from our data supplier.
Revenue
THB 198.15bn
FY2016FY2025
Net income
THB 24.81bn
FY2016FY2025
Free cash flow
THB 12.31bn
FY2016FY2025
Shareholders' equity
THB 96.73bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 198.15bn | THB 164.73bn | THB 146.37bn | THB 118.56bn | THB 84.32bn | THB 63.21bn | THB 51.17bn | THB 53.07bn | THB 49.27bn | THB 46.89bn |
| Gross profit | THB 52.11bn | THB 40.50bn | THB 33.49bn | THB 27.94bn | THB 17.36bn | THB 15.12bn | THB 10.47bn | THB 12.12bn | THB 12.55bn | THB 12.42bn |
| Research and development | THB 5.94bn | THB 4.00bn | THB 3.88bn | THB 3.74bn | THB 3.17bn | THB 2.62bn | THB 2.71bn | THB 2.04bn | THB 2.69bn | THB 2.52bn |
| Operating income | THB 26.33bn | THB 19.63bn | THB 19.42bn | THB 15.77bn | THB 6.75bn | THB 7.09bn | THB 2.94bn | THB 5.17bn | THB 6.53bn | THB 5.55bn |
| Net income | THB 24.81bn | THB 18.94bn | THB 18.42bn | THB 15.34bn | THB 6.70bn | THB 7.10bn | THB 2.96bn | THB 5.14bn | THB 4.93bn | THB 5.52bn |
| Diluted earnings per share | 1.99 | 1.52 | 1.48 | 1.23 | 0.54 | 0.57 | 0.24 | 0.41 | 0.40 | 0.44 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 154.13bn | THB 123.10bn | THB 108.14bn | THB 90.98bn | THB 69.34bn | THB 57.22bn | THB 45.96bn | THB 48.20bn | THB 46.15bn | THB 46.32bn |
| Cash and short-term investments | THB 20.29bn | THB 15.70bn | THB 7.62bn | THB 10.14bn | THB 6.57bn | THB 14.09bn | THB 12.40bn | THB 15.83bn | THB 17.54bn | THB 20.12bn |
| Total liabilities | THB 57.40bn | THB 43.15bn | THB 40.61bn | THB 36.30bn | THB 27.93bn | THB 19.61bn | THB 12.95bn | THB 14.26bn | THB 13.68bn | THB 14.43bn |
| Debt | THB 1.33bn | THB 1.46bn | THB 3.58bn | THB 1.94bn | THB 2.18bn | THB 180.6m | — | — | THB 228.7m | THB 321.1m |
| Shareholders' equity | THB 96.73bn | THB 79.94bn | THB 67.54bn | THB 54.68bn | THB 41.40bn | THB 37.61bn | THB 33.01bn | THB 33.94bn | THB 32.46bn | THB 31.89bn |
| Shares outstanding | 12,474m | 12,474m | 12,474m | 12,474m | 12,440m | 12,468m | 12,443m | 12,476m | 12,477m | 12,456m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 28.08bn | THB 31.25bn | THB 13.31bn | THB 12.19bn | THB 1.78bn | THB 7.23bn | THB 5.17bn | THB 4.28bn | THB 4.48bn | THB 5.33bn |
| Capital spending | −THB 15.77bn | −THB 14.93bn | −THB 11.59bn | −THB 6.53bn | −THB 7.94bn | −THB 3.41bn | −THB 5.39bn | −THB 2.31bn | −THB 2.03bn | −THB 2.07bn |
| Free cash flow | THB 12.31bn | THB 16.32bn | THB 1.72bn | THB 5.66bn | −THB 6.16bn | THB 3.82bn | −THB 221.8m | THB 1.97bn | THB 2.44bn | THB 3.26bn |
| Dividends paid | −THB 5.74bn | −THB 5.61bn | −THB 4.99bn | −THB 2.12bn | −THB 4.12bn | −THB 2.25bn | −THB 2.87bn | −THB 2.74bn | −THB 3.74bn | −THB 3.87bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 65.19bn | THB 61.39bn | THB 57.71bn | THB 53.21bn | THB 44.49bn | THB 42.74bn | THB 41.75bn | THB 43.23bn |
| Gross profit | THB 17.47bn | THB 19.47bn | THB 16.49bn | THB 15.08bn | THB 11.11bn | THB 10.93bn | THB 9.38bn | THB 11.93bn |
| Operating income | THB 6.79bn | THB 9.69bn | THB 8.02bn | THB 7.50bn | THB 5.32bn | THB 6.23bn | THB 2.55bn | THB 5.99bn |
| Net income | THB 6.07bn | THB 9.08bn | THB 7.26bn | THB 7.44bn | THB 4.63bn | THB 5.49bn | THB 2.16bn | THB 5.91bn |
| Diluted earnings per share | 0.49 | 0.73 | 0.58 | 0.60 | 0.37 | 0.44 | 0.17 | 0.47 |
| Cash from operations | THB 10.58bn | THB 3.02bn | THB 11.97bn | THB 5.14bn | THB 6.49bn | THB 4.48bn | THB 7.03bn | THB 11.64bn |
| Capital spending | −THB 5.93bn | −THB 5.22bn | −THB 3.37bn | −THB 3.66bn | −THB 5.67bn | −THB 3.11bn | −THB 5.35bn | −THB 2.07bn |
| Free cash flow | THB 4.65bn | −THB 2.20bn | THB 8.60bn | THB 1.48bn | THB 822.0m | THB 1.38bn | THB 1.68bn | THB 9.58bn |
| Total assets | THB 191.94bn | THB 174.21bn | THB 154.13bn | THB 144.79bn | THB 132.71bn | THB 129.89bn | THB 123.10bn | THB 118.76bn |
| Cash and short-term investments | — | THB 19.05bn | THB 20.29bn | THB 13.34bn | THB 12.97bn | THB 17.13bn | THB 15.70bn | THB 12.59bn |
| Debt | THB 638.1m | THB 1.35bn | THB 1.33bn | THB 733.6m | THB 1.36bn | THB 1.34bn | THB 1.33bn | THB 1.31bn |
| Shareholders' equity | THB 105.42bn | THB 106.51bn | THB 96.73bn | THB 90.77bn | THB 84.02bn | THB 85.58bn | THB 79.94bn | THB 77.21bn |
Financial ratios
Data as of 27 Aug 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 26.3% | 24.6% | 22.9% | 23.6% | 20.6% | 23.9% |
| Operating margin | 13.3% | 11.9% | 13.3% | 13.3% | 8.0% | 11.2% |
| Net margin | 12.5% | 11.5% | 12.6% | 12.9% | 7.9% | 11.2% |
| Return on equity | 25.7% | 23.7% | 27.3% | 28.1% | 16.2% | 18.9% |
| Return on assets | 16.1% | 15.4% | 17.0% | 16.9% | 9.7% | 12.4% |
| Free cash flow yield | 1.4% | 1.5% | 0.8% | 0.6% | 0.3% | 0.3% |
| Revenue growth | 20.3% | 12.5% | 23.5% | 40.6% | 33.4% | 23.5% |
| Earnings growth | 31.0% | 2.8% | 20.1% | 129.1% | -5.7% | 139.9% |
| Current ratio | 1.99x | 2.16x | 2.09x | 2.02x | 1.97x | 2.47x |
| Debt to equity | 0.01x | 0.02x | 0.05x | 0.03x | 0.05x | 0.00x |
| Equity ratio | 62.8% | 64.9% | 62.5% | 60.1% | 59.7% | 65.7% |
| Interest coverage | 413.35x | 117.57x | 177.60x | 807.79x | 1676.12x | 6069.98x |
| R&D as a share of sales | 3.0% | 2.4% | 2.6% | 3.2% | 3.8% | 4.1% |
| Buybacks as a share of market value | 0.0% | -0.0% | 0.0% | -0.3% | 0.2% | -0.2% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.7% | 25.7% | 15.5% |
| Operating income | 18.6% | 30.0% | 14.8% |
| Net income | 17.4% | 28.4% | 14.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 25.5% | 24.5% | 24.1% | 24.1% |
| Operating margin | 12.7% | 12.9% | 12.3% | 11.9% |
| Net margin | 12.1% | 12.3% | 11.8% | 11.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 87.0 | 100.4 | 59.6 | 67.5 | 76.5 | 85.3 | 22.5 | 16.9 | 18.5 | 18.4 |
| Price to sales | 10.9 | 11.6 | 7.5 | 8.7 | 6.1 | 9.6 | 1.3 | 1.6 | 1.9 | 2.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 29 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.60 | 0.46 | 0.45 | 0.40 | 0.17 | 0.33 | 0.18 | 0.23 |
- 10-for-1 split · 28 Apr 2023
- 10-for-1 split · 1 Nov 2001
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.