4.50
+0.90%
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 2.23bn
FY2017FY2025
Net income
THB 77.9m
FY2017FY2025
Free cash flow
THB 166.6m
FY2017FY2025
Shareholders' equity
THB 967.6m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.23bn | THB 1.98bn | THB 1.64bn | THB 1.52bn | THB 1.20bn | THB 1.06bn | THB 906.2m | THB 781.4m | THB 701.3m |
| Gross profit | THB 501.5m | THB 464.7m | THB 377.2m | THB 376.3m | THB 276.3m | THB 232.9m | THB 182.0m | THB 138.0m | THB 116.9m |
| Operating income | THB 73.5m | THB 107.4m | THB 103.0m | THB 148.4m | THB 102.6m | THB 73.5m | THB 32.5m | −THB 1.5m | −THB 5.9m |
| Net income | THB 77.9m | THB 78.3m | THB 74.7m | THB 118.2m | THB 79.7m | THB 52.1m | THB 21.8m | THB 389,401 | −THB 9.3m |
| Diluted earnings per share | 0.29 | 0.29 | 0.27 | 0.43 | 0.29 | 0.19 | 0.08 | 0.00 | -0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.60bn | THB 1.50bn | THB 1.38bn | THB 1.29bn | THB 1.12bn | THB 398.2m | THB 296.6m | THB 242.9m | THB 277.3m |
| Cash and short-term investments | THB 549.3m | THB 516.6m | THB 557.9m | THB 653.3m | THB 705.0m | THB 34.8m | THB 27.4m | THB 11.2m | THB 4.5m |
| Total liabilities | THB 630.3m | THB 493.2m | THB 414.3m | THB 346.2m | THB 252.4m | THB 273.2m | THB 188.5m | THB 156.5m | THB 191.4m |
| Debt | THB 318.4m | THB 296.5m | THB 224.3m | THB 167.3m | THB 118.0m | THB 142.4m | THB 56.3m | THB 91.7m | THB 126.5m |
| Shareholders' equity | THB 967.6m | THB 1.01bn | THB 968.1m | THB 942.0m | THB 865.9m | THB 125.0m | THB 108.1m | THB 86.3m | THB 85.9m |
| Shares outstanding | 266m | 272m | 272m | 272m | 272m | 272m | 259m | 259m | 259m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 198.8m | THB 88.8m | THB 91.3m | THB 136.2m | THB 85.2m | THB 97.0m | THB 80.5m | THB 27.5m | — |
| Capital spending | −THB 32.2m | −THB 78.5m | −THB 82.9m | −THB 120.7m | −THB 14.8m | −THB 14.8m | −THB 23.5m | −THB 9.8m | — |
| Free cash flow | THB 166.6m | THB 10.3m | THB 8.4m | THB 15.5m | THB 70.4m | THB 82.2m | THB 57.1m | THB 17.7m | — |
| Dividends paid | −THB 46.2m | −THB 40.8m | −THB 49.0m | −THB 43.5m | −THB 38.0m | −THB 55.2m | −THB 55.2m | −THB 55.2m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 526.8m | THB 585.1m | THB 565.1m | THB 545.6m | THB 548.3m | THB 569.8m | THB 526.5m | THB 503.2m |
| Gross profit | THB 126.6m | THB 139.0m | THB 148.7m | THB 128.3m | THB 133.5m | THB 131.9m | THB 135.1m | THB 117.1m |
| Operating income | THB 4.2m | THB 15.2m | THB 24.9m | THB 19.7m | THB 24.1m | THB 28.0m | THB 38.6m | THB 22.9m |
| Net income | THB 311,470 | THB 18.5m | THB 27.8m | THB 12.8m | THB 16.8m | THB 20.5m | THB 31.2m | THB 16.8m |
| Diluted earnings per share | 0.00 | 0.07 | 0.10 | 0.05 | 0.06 | 0.08 | 0.11 | 0.06 |
| Cash from operations | −THB 24.0m | THB 35.0m | THB 69.0m | THB 41.0m | THB 36.0m | THB 47.0m | THB 26.0m | THB 25.0m |
| Capital spending | −THB 9.0m | −THB 3.0m | −THB 9.0m | −THB 2.0m | −THB 13.0m | −THB 7.0m | −THB 11.0m | −THB 21.0m |
| Free cash flow | −THB 33.0m | THB 32.0m | THB 60.0m | THB 39.0m | THB 23.0m | THB 40.0m | THB 15.0m | THB 4.0m |
| Total assets | THB 1.39bn | THB 1.56bn | THB 1.60bn | THB 1.50bn | THB 1.49bn | THB 1.55bn | THB 1.50bn | THB 1.50bn |
| Cash and short-term investments | — | THB 531.3m | THB 549.3m | THB 510.0m | THB 497.9m | THB 547.7m | THB 516.6m | THB 525.8m |
| Debt | — | THB 46.0m | THB 89.3m | THB 42.2m | THB 79.5m | THB 75.2m | THB 36.2m | THB 34.6m |
| Shareholders' equity | THB 878.2m | THB 949.6m | THB 967.6m | THB 973.1m | THB 968.8m | THB 1.03bn | THB 1.01bn | THB 974.3m |
Financial ratios
Data as of 30 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 22.5% | 23.5% | 23.1% | 24.8% | 23.1% | 21.9% |
| Operating margin | 2.8% | 5.6% | 6.3% | 9.8% | 8.6% | 6.9% |
| Net margin | 3.5% | 4.0% | 4.6% | 7.8% | 6.6% | 4.9% |
| Return on equity | 8.0% | 7.8% | 7.7% | 12.6% | 9.2% | 41.7% |
| Return on assets | 4.9% | 5.2% | 5.4% | 9.2% | 7.1% | 13.1% |
| Free cash flow yield | 16.7% | 7.3% | 7.5% | 11.2% | — | — |
| Revenue growth | 12.7% | 20.9% | 7.6% | 26.8% | 12.7% | 17.4% |
| Earnings growth | -0.5% | 4.8% | -36.8% | 48.4% | 53.0% | 139.2% |
| Current ratio | 3.40x | 4.05x | 4.26x | 4.76x | 6.14x | 1.11x |
| Debt to equity | 0.05x | 0.04x | 0.03x | 0.02x | 0.02x | 0.36x |
| Equity ratio | 60.6% | 67.1% | 70.0% | 73.1% | 77.4% | 31.4% |
| Interest coverage | 3.71x | 8.09x | 11.47x | 25.95x | 19.23x | 10.52x |
| Buybacks as a share of market value | 2.1% | 0.0% | 0.0% | 0.0% | 0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.6% | 15.9% | — |
| Operating income | -20.9% | -0.0% | — |
| Net income | -13.0% | 8.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.0% | 23.4% | 23.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 24.6 | 35.5 | 37.9 | 56.6 | 61.8 |
| Price to sales | 0.9 | 1.4 | 1.7 | 4.4 | 4.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 14 Mar 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Paid in the year | 0.17 | 0.15 | 0.18 | 0.16 |
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.