1.71
-0.58%
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 579.0m
FY2018FY2025
Net income
THB 41.8m
FY2018FY2025
Free cash flow
−THB 108.5m
FY2018FY2025
Shareholders' equity
THB 466.7m
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 579.0m | THB 488.9m | THB 686.6m | THB 548.4m | THB 369.4m | THB 374.4m | THB 282.6m | THB 218.2m |
| Gross profit | THB 82.7m | THB 76.6m | THB 112.9m | THB 100.0m | THB 69.2m | THB 65.4m | THB 56.9m | THB 45.7m |
| Operating income | THB 42.7m | THB 36.7m | THB 73.7m | THB 68.5m | THB 40.4m | THB 37.9m | THB 28.0m | THB 22.0m |
| Net income | THB 41.8m | THB 34.1m | THB 62.8m | THB 55.3m | THB 32.6m | THB 28.8m | THB 21.3m | THB 14.9m |
| Diluted earnings per share | 0.20 | 0.16 | 0.30 | 0.25 | 0.15 | 0.14 | 0.10 | 0.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | THB 702.6m | THB 574.3m | THB 576.1m | THB 666.5m | THB 264.4m | THB 293.6m | THB 233.5m | THB 153.6m |
| Cash and short-term investments | THB 59.2m | THB 174.8m | THB 175.5m | THB 252.2m | THB 29.4m | THB 60.3m | THB 17.6m | THB 7.1m |
| Total liabilities | THB 235.9m | THB 117.6m | THB 128.0m | THB 217.0m | THB 76.0m | THB 110.3m | THB 129.0m | THB 69.8m |
| Debt | THB 20.0m | — | THB 249,071 | THB 611,041 | THB 959,509 | THB 17.3m | THB 49.4m | THB 17.6m |
| Shareholders' equity | THB 466.7m | THB 456.7m | THB 448.1m | THB 449.4m | THB 188.3m | THB 183.3m | THB 104.5m | THB 83.8m |
| Shares outstanding | 209m | 209m | 209m | 220m | 220m | 209m | 209m | 209m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 108.0m | THB 36.0m | −THB 4.0m | THB 82.8m | THB 15.2m | THB 60.8m | −THB 6.0m | — |
| Capital spending | −THB 489,882 | −THB 1.9m | −THB 9.9m | −THB 4.9m | −THB 1.3m | −THB 32.7m | −THB 13.5m | — |
| Free cash flow | −THB 108.5m | THB 34.1m | −THB 13.9m | THB 78.0m | THB 13.9m | THB 28.1m | −THB 19.5m | — |
| Dividends paid | −THB 32.0m | −THB 25.9m | −THB 26.4m | −THB 52.5m | −THB 27.8m | −THB 50.0m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 172.9m | THB 192.5m | THB 134.0m | THB 199.5m | THB 124.2m | THB 121.3m | THB 170.5m | THB 111.7m |
| Gross profit | THB 20.4m | THB 18.1m | THB 21.4m | THB 27.2m | THB 21.5m | THB 18.4m | THB 22.5m | THB 20.9m |
| Operating income | THB 8.4m | THB 5.9m | THB 11.0m | THB 15.4m | THB 9.9m | THB 6.7m | THB 12.0m | THB 10.5m |
| Net income | THB 7.6m | THB 5.8m | THB 13.0m | THB 13.3m | THB 8.9m | THB 6.5m | THB 10.9m | THB 9.5m |
| Diluted earnings per share | 0.04 | 0.03 | 0.06 | 0.06 | 0.04 | 0.03 | 0.05 | 0.05 |
| Cash from operations | THB 84.0m | −THB 89.0m | −THB 17.0m | THB 1.0m | −THB 69.0m | −THB 23.0m | THB 31.0m | −THB 22.0m |
| Capital spending | — | — | — | — | — | — | −THB 1.0m | — |
| Free cash flow | — | — | — | — | — | — | THB 30.0m | — |
| Total assets | THB 645.7m | THB 721.5m | THB 702.6m | THB 607.4m | THB 539.5m | THB 589.4m | THB 574.3m | THB 527.0m |
| Cash and short-term investments | THB 75.7m | THB 67.9m | THB 59.2m | THB 60.0m | THB 77.7m | THB 155.6m | THB 174.8m | THB 168.3m |
| Debt | THB 56.4m | THB 114.0m | THB 20.0m | — | THB 22.0m | — | — | — |
| Shareholders' equity | THB 445.2m | THB 472.5m | THB 466.7m | THB 453.5m | THB 440.1m | THB 463.2m | THB 456.7m | THB 445.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 1.8% | 9.1% | — |
| Operating income | -14.6% | 2.4% | — |
| Net income | -8.9% | 7.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.9% | 16.2% | 16.6% | — |
| Operating margin | 7.4% | 9.6% | 9.8% | — |
| Net margin | 7.1% | 8.4% | 8.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 7.6 | 8.6 | 10.2 | 16.7 |
| Price to sales | 0.6 | 0.6 | 0.9 | 1.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 4 Mar 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 0.153 | 0.124 | 0.12 |
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.