4.54
-1.30%
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 2.48bn
FY2016FY2025
Net income
THB 393.6m
FY2016FY2025
Free cash flow
THB 239.2m
FY2016FY2025
Shareholders' equity
THB 3.99bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.48bn | THB 2.40bn | THB 1.76bn | THB 2.79bn | THB 2.94bn | THB 1.61bn | THB 2.71bn | THB 2.77bn | THB 2.29bn | THB 2.08bn |
| Gross profit | THB 461.0m | THB 420.2m | THB 381.3m | THB 611.5m | THB 527.2m | THB 334.1m | THB 438.1m | THB 484.6m | THB 531.4m | THB 465.2m |
| Operating income | THB 63.4m | THB 68.7m | THB 63.4m | THB 206.0m | THB 414.4m | THB 191.0m | THB 185.2m | THB 112.5m | THB 142.4m | THB 89.2m |
| Net income | THB 393.6m | THB 441.4m | THB 866.2m | THB 795.7m | THB 367.0m | THB 162.5m | THB 164.5m | THB 150.7m | THB 129.6m | THB 89.4m |
| Diluted earnings per share | 0.51 | 0.56 | 1.05 | 1.15 | 0.51 | 0.26 | 0.27 | 0.25 | 0.21 | 0.21 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 5.01bn | THB 4.89bn | THB 4.64bn | THB 3.68bn | THB 2.95bn | THB 2.41bn | THB 2.23bn | THB 1.90bn | THB 1.56bn | THB 1.06bn |
| Cash and short-term investments | THB 104.6m | THB 165.1m | THB 310.2m | THB 540.0m | THB 168.1m | THB 110.5m | THB 262.5m | THB 731.8m | THB 750.6m | THB 230.3m |
| Total liabilities | THB 1.02bn | THB 963.5m | THB 878.5m | THB 1.01bn | THB 1.20bn | THB 1.11bn | THB 946.7m | THB 697.6m | THB 440.6m | THB 722.6m |
| Debt | THB 545.0m | THB 495.8m | THB 534.8m | THB 652.9m | THB 616.9m | THB 732.7m | THB 323.0m | THB 33.1m | THB 43.6m | THB 86.7m |
| Shareholders' equity | THB 3.99bn | THB 3.92bn | THB 3.76bn | THB 2.67bn | THB 1.75bn | THB 1.29bn | THB 1.28bn | THB 1.20bn | THB 1.11bn | THB 341.2m |
| Shares outstanding | 769m | 783m | 828m | 693m | 714m | 625m | 614m | 611m | 613m | 433m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 255.2m | THB 168.3m | THB 96.0m | THB 359.1m | THB 111.2m | THB 75.1m | THB 29.3m | THB 202.5m | THB 2.8m | THB 141.0m |
| Capital spending | −THB 16.0m | −THB 42.2m | −THB 13.3m | −THB 26.6m | −THB 18.3m | −THB 29.0m | −THB 81.9m | −THB 35.0m | −THB 90.0m | −THB 31.0m |
| Free cash flow | THB 239.2m | THB 126.1m | THB 82.8m | THB 332.5m | THB 92.9m | THB 46.1m | −THB 52.6m | THB 167.5m | −THB 87.1m | THB 110.0m |
| Dividends paid | −THB 231.5m | −THB 234.9m | −THB 456.2m | −THB 282.3m | −THB 121.0m | −THB 91.4m | −THB 103.1m | −THB 66.4m | −THB 129.1m | −THB 129.1m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 725.6m | THB 604.9m | THB 689.9m | THB 614.0m | THB 642.6m | THB 531.3m | THB 720.9m | THB 639.2m |
| Gross profit | THB 135.1m | THB 111.9m | THB 111.2m | THB 131.7m | THB 116.9m | THB 101.3m | THB 118.3m | THB 100.7m |
| Operating income | THB 33.6m | THB 14.6m | THB 16.7m | THB 28.4m | THB 18.9m | THB 6.9m | THB 16.5m | THB 15.6m |
| Net income | THB 140.9m | THB 95.0m | THB 110.2m | THB 101.2m | THB 73.5m | THB 108.6m | THB 120.2m | THB 101.9m |
| Diluted earnings per share | 0.18 | 0.12 | 0.14 | 0.13 | 0.10 | 0.14 | 0.15 | 0.13 |
| Cash from operations | THB 61.0m | THB 8.0m | THB 178.0m | THB 85.0m | THB 39.0m | −THB 50.0m | THB 90.0m | THB 14.0m |
| Capital spending | −THB 3.0m | −THB 2.0m | −THB 7.0m | −THB 2.0m | −THB 3.0m | −THB 2.0m | −THB 17.0m | −THB 7.0m |
| Free cash flow | THB 58.0m | THB 6.0m | THB 171.0m | THB 83.0m | THB 36.0m | −THB 52.0m | THB 73.0m | THB 7.0m |
| Total assets | THB 5.15bn | THB 5.03bn | THB 5.01bn | THB 4.89bn | THB 4.91bn | THB 4.75bn | THB 4.89bn | THB 4.84bn |
| Cash and short-term investments | THB 86.4m | THB 105.9m | THB 104.6m | THB 50.5m | THB 96.9m | THB 47.5m | THB 165.1m | THB 49.5m |
| Debt | THB 543.5m | THB 497.1m | THB 534.2m | THB 475.5m | THB 631.3m | THB 401.2m | THB 437.4m | THB 607.0m |
| Shareholders' equity | THB 4.13bn | THB 4.10bn | THB 3.99bn | THB 3.89bn | THB 3.87bn | THB 4.00bn | THB 3.92bn | THB 3.81bn |
Financial ratios
Data as of 26 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 18.6% | 17.5% | 21.6% | 21.9% | 17.9% | 20.8% |
| Operating margin | 17.4% | 20.3% | 51.4% | 30.0% | 14.1% | 12.0% |
| Net margin | 15.9% | 18.4% | 49.1% | 28.5% | 12.5% | 10.1% |
| Return on equity | 9.9% | 11.3% | 23.0% | 29.8% | 21.0% | 12.6% |
| Return on assets | 7.8% | 9.0% | 18.7% | 21.6% | 12.4% | 6.8% |
| Free cash flow yield | 7.5% | 5.7% | 2.8% | 11.9% | 3.9% | 3.6% |
| Revenue growth | 3.3% | 35.9% | -36.7% | -5.1% | 82.9% | -40.7% |
| Earnings growth | -10.8% | -49.0% | 8.9% | 116.8% | 125.8% | -1.2% |
| Current ratio | 0.81x | 1.16x | 1.40x | 2.06x | 1.25x | 0.94x |
| Debt to equity | 0.12x | 0.11x | 0.12x | 0.23x | 0.31x | 0.45x |
| Equity ratio | 79.7% | 80.3% | 81.1% | 72.6% | 59.2% | 53.7% |
| Interest coverage | 14.80x | 14.61x | 27.12x | 24.87x | 14.80x | 6.13x |
| Buybacks as a share of market value | 1.8% | 5.4% | -19.5% | 3.1% | -14.3% | -1.8% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.9% | 9.0% | 4.9% |
| Operating income | -32.5% | -19.8% | 12.7% |
| Net income | -20.9% | 19.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.1% | 19.9% | 19.6% | 19.5% |
| Operating margin | 2.7% | 4.3% | 7.2% | 6.1% |
| Net margin | 17.1% | 26.5% | 21.7% | 14.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.9 | 9.9 | 9.5 | 11.5 | 28.8 | 24.6 | 19.3 | 20.1 | 39.2 |
| Price to sales | 1.3 | 1.8 | 4.7 | 3.3 | 3.6 | 2.5 | 1.2 | 1.1 | 2.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 28 Apr 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.15 | 0.30 | 0.30 | 0.60 | 0.447 | 0.20 | 0.15 | 0.17 |
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.