I 
6.75
-2.17%
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 9.85bn
FY2016FY2025
Net income
THB 172.5m
FY2016FY2025
Free cash flow
THB 209.1m
FY2016FY2025
Shareholders' equity
THB 1.30bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 9.85bn | THB 9.01bn | THB 8.20bn | THB 8.69bn | THB 8.68bn | THB 6.96bn | THB 5.31bn | THB 5.05bn | THB 4.93bn | THB 4.93bn |
| Gross profit | THB 1.65bn | THB 1.55bn | THB 1.36bn | THB 1.38bn | THB 1.39bn | THB 1.02bn | THB 707.5m | THB 580.1m | THB 549.5m | THB 507.9m |
| Operating income | THB 230.7m | THB 231.1m | THB 87.0m | THB 76.0m | THB 261.5m | −THB 4.8m | THB 28.0m | −THB 18.7m | THB 66.8m | −THB 55.4m |
| Net income | THB 172.5m | THB 146.5m | THB 47.4m | THB 19.2m | THB 205.2m | −THB 41.2m | THB 24.4m | THB 42.2m | THB 63.4m | THB 15.4m |
| Diluted earnings per share | 0.47 | 0.40 | 0.13 | 0.05 | 0.56 | -0.11 | 0.07 | 0.15 | 0.22 | 0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.93bn | THB 3.68bn | THB 3.72bn | THB 3.96bn | THB 4.25bn | THB 3.94bn | THB 2.61bn | THB 1.49bn | THB 1.52bn | THB 1.81bn |
| Cash and short-term investments | THB 157.5m | THB 101.4m | THB 211.5m | THB 217.0m | THB 275.7m | THB 138.4m | THB 182.9m | THB 276.4m | THB 285.1m | THB 529.7m |
| Total liabilities | THB 2.62bn | THB 2.45bn | THB 2.57bn | THB 2.85bn | THB 3.06bn | THB 2.95bn | THB 1.57bn | THB 664.1m | THB 680.0m | THB 766.8m |
| Debt | THB 1.78bn | THB 1.68bn | THB 1.73bn | THB 1.95bn | THB 2.01bn | THB 2.05bn | THB 682.5m | THB 59.7m | THB 63.1m | — |
| Shareholders' equity | THB 1.30bn | THB 1.23bn | THB 1.15bn | THB 1.10bn | THB 1.19bn | THB 984.6m | THB 1.03bn | THB 829.8m | THB 839.2m | THB 1.04bn |
| Shares outstanding | 366m | 366m | 366m | 366m | 366m | 366m | 366m | 286m | 286m | 349m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 320.6m | THB 452.4m | THB 395.6m | THB 442.2m | THB 472.8m | THB 269.4m | −THB 98.6m | THB 113.1m | THB 42.6m | THB 97.3m |
| Capital spending | −THB 111.5m | −THB 87.0m | −THB 77.9m | −THB 188.0m | −THB 84.9m | −THB 99.1m | −THB 78.6m | −THB 79.5m | −THB 38.8m | −THB 16.8m |
| Free cash flow | THB 209.1m | THB 365.4m | THB 317.7m | THB 254.2m | THB 387.9m | THB 170.3m | −THB 177.2m | THB 33.6m | THB 3.8m | THB 80.5m |
| Dividends paid | −THB 98.9m | −THB 62.3m | −THB 256 | −THB 109.9m | −THB 109.9m | −THB 11.0m | −THB 20.0m | −THB 51.6m | −THB 14.0m | −THB 17.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.92bn | THB 2.85bn | THB 2.72bn | THB 2.48bn | THB 2.33bn | THB 2.31bn | THB 2.26bn | THB 2.25bn |
| Gross profit | THB 563.2m | THB 525.4m | THB 479.5m | THB 430.9m | THB 427.0m | THB 398.5m | THB 394.5m | THB 383.0m |
| Operating income | THB 135.3m | THB 108.8m | THB 70.6m | THB 49.1m | THB 69.6m | THB 44.7m | THB 64.6m | THB 55.4m |
| Net income | THB 109.1m | THB 91.7m | THB 55.0m | THB 39.5m | THB 49.1m | THB 28.9m | THB 41.9m | THB 33.8m |
| Diluted earnings per share | 0.30 | 0.25 | 0.15 | 0.11 | 0.13 | 0.08 | 0.11 | 0.09 |
| Cash from operations | −THB 102.0m | THB 11.0m | THB 110.0m | THB 14.0m | THB 27.0m | THB 156.0m | THB 88.0m | THB 66.0m |
| Capital spending | −THB 32.0m | −THB 24.0m | −THB 30.0m | −THB 27.0m | −THB 30.0m | −THB 22.0m | −THB 19.0m | −THB 20.0m |
| Free cash flow | −THB 134.0m | −THB 13.0m | THB 80.0m | −THB 13.0m | −THB 3.0m | THB 134.0m | THB 69.0m | THB 46.0m |
| Total assets | THB 4.50bn | THB 4.79bn | THB 3.93bn | THB 4.04bn | THB 3.84bn | THB 3.92bn | THB 3.68bn | THB 3.63bn |
| Cash and short-term investments | — | THB 115.2m | THB 157.5m | THB 101.6m | THB 108.4m | THB 108.0m | THB 101.4m | THB 125.1m |
| Debt | — | THB 1.63bn | THB 1.82bn | THB 1.50bn | THB 1.40bn | THB 1.25bn | THB 1.30bn | THB 1.21bn |
| Shareholders' equity | THB 1.43bn | THB 1.39bn | THB 1.30bn | THB 1.25bn | THB 1.24bn | THB 1.26bn | THB 1.23bn | THB 1.19bn |
Financial ratios
Data as of 2 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 16.7% | 17.2% | 16.6% | 15.8% | 16.0% | 14.7% |
| Operating margin | 2.3% | 2.6% | 1.1% | 0.9% | 3.0% | -0.1% |
| Net margin | 1.8% | 1.6% | 0.6% | 0.2% | 2.4% | -0.6% |
| Return on equity | 13.2% | 11.9% | 4.1% | 1.7% | 17.2% | -4.2% |
| Return on assets | 4.4% | 4.0% | 1.3% | 0.5% | 4.8% | -1.0% |
| Free cash flow yield | 18.0% | 22.5% | 19.7% | 26.3% | 23.2% | 15.4% |
| Revenue growth | 9.2% | 9.9% | -5.7% | 0.1% | 24.7% | 31.0% |
| Earnings growth | 17.7% | 209.2% | 146.5% | -90.6% | -598.6% | -268.5% |
| Current ratio | 1.01x | 0.95x | 0.92x | 0.87x | 0.92x | 0.86x |
| Debt to equity | 1.19x | 1.05x | 1.13x | 1.19x | 0.94x | 1.03x |
| Equity ratio | 33.2% | 33.4% | 30.9% | 27.9% | 28.1% | 25.0% |
| Interest coverage | 3.74x | 3.49x | 1.34x | 1.26x | 5.74x | -0.09x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.2% | 7.2% | 7.1% |
| Operating income | 44.8% | — | 26.6% |
| Net income | 107.8% | — | 22.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.0% | 16.6% | 16.2% | 14.6% |
| Operating margin | 2.4% | 1.7% | 1.7% | 1.2% |
| Net margin | 1.7% | 1.1% | 1.1% | 0.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.4 | 11.3 | 23.5 | 90.4 | 29.4 | -21.0 | 43.2 | 22.3 | 21.4 | 71.0 |
| Price to sales | 0.1 | 0.2 | 0.1 | 0.2 | 0.7 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 17 Apr 2026.
| FY2026 | FY2025 | FY2024 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.21 | 0.27 | 0.17 | 0.30 | 0.03 | 0.07 | 0.18 | 0.04 |
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.