1.21
-0.82%
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 703.8m
FY2019FY2025
Net income
THB 44.4m
FY2019FY2025
Free cash flow
−THB 30.1m
FY2019FY2025
Shareholders' equity
THB 540.1m
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | THB 703.8m | THB 596.8m | THB 456.1m | THB 377.6m | THB 309.4m | THB 211.5m | THB 181.5m |
| Gross profit | THB 131.1m | THB 96.0m | THB 82.7m | THB 71.8m | THB 62.2m | THB 36.7m | THB 31.5m |
| Operating income | THB 57.5m | THB 27.8m | THB 21.3m | THB 30.5m | THB 26.5m | −THB 20.1m | THB 4.5m |
| Net income | THB 44.4m | THB 19.2m | THB 14.2m | THB 21.2m | THB 16.8m | −THB 26.6m | THB 989,929 |
| Diluted earnings per share | 0.15 | 0.06 | 0.05 | 0.07 | 0.06 | -0.09 | 0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | THB 841.0m | THB 761.6m | THB 661.6m | THB 682.2m | THB 388.6m | THB 278.6m | THB 224.5m |
| Cash and short-term investments | THB 93.1m | THB 100.1m | THB 88.1m | THB 268.8m | THB 49.1m | THB 8.3m | THB 3.1m |
| Total liabilities | THB 298.1m | THB 255.8m | THB 167.9m | THB 195.3m | THB 155.8m | THB 242.7m | THB 164.0m |
| Debt | THB 84.5m | THB 60.7m | THB 52.5m | THB 90.2m | THB 55.9m | THB 146.4m | THB 88.6m |
| Shareholders' equity | THB 540.1m | THB 502.7m | THB 489.9m | THB 485.5m | THB 232.7m | THB 35.9m | THB 47.8m |
| Shares outstanding | 300m | 300m | 300m | 300m | 300m | 300m | 300m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | THB 36.7m | THB 63.3m | THB 1.6m | THB 52.0m | THB 715,056 | −THB 3.6m | THB 9.4m |
| Capital spending | −THB 66.8m | −THB 66.7m | −THB 145.9m | −THB 97.3m | −THB 41.4m | −THB 7.4m | −THB 23.6m |
| Free cash flow | −THB 30.1m | −THB 3.4m | −THB 144.3m | −THB 45.3m | −THB 40.6m | −THB 11.0m | −THB 14.2m |
| Dividends paid | −THB 7.0m | −THB 4.2m | −THB 9.8m | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 175.8m | THB 174.5m | THB 181.2m | THB 180.3m | THB 173.3m | THB 169.1m | THB 164.2m | THB 158.2m |
| Gross profit | THB 30.3m | THB 32.1m | THB 32.8m | THB 36.9m | THB 30.7m | THB 32.2m | THB 26.5m | THB 21.7m |
| Operating income | THB 8.5m | THB 9.8m | THB 14.2m | THB 18.3m | THB 13.3m | THB 15.2m | THB 10.4m | THB 5.7m |
| Net income | THB 5.7m | THB 7.3m | THB 10.9m | THB 12.3m | THB 9.8m | THB 11.3m | THB 7.5m | THB 2.8m |
| Diluted earnings per share | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.04 | 0.02 | 0.01 |
| Cash from operations | THB 25.0m | −THB 5.0m | — | THB 31.0m | THB 8.0m | THB 1.0m | THB 21.0m | THB 14.0m |
| Capital spending | −THB 12.0m | −THB 11.0m | −THB 15.0m | −THB 21.0m | −THB 8.0m | −THB 22.0m | −THB 19.0m | −THB 15.0m |
| Free cash flow | THB 13.0m | −THB 16.0m | — | THB 10.0m | THB 0 | −THB 21.0m | THB 2.0m | −THB 1.0m |
| Total assets | THB 868.6m | THB 840.5m | THB 841.0m | THB 806.7m | THB 781.1m | THB 765.0m | THB 761.6m | THB 752.4m |
| Cash and short-term investments | — | THB 78.4m | THB 93.1m | THB 92.7m | THB 91.4m | THB 91.6m | THB 100.1m | THB 101.5m |
| Debt | THB 18.6m | THB 67.6m | THB 76.5m | THB 52.4m | THB 55.7m | THB 57.4m | THB 59.3m | THB 60.8m |
| Shareholders' equity | THB 549.1m | THB 547.4m | THB 540.1m | THB 529.2m | THB 516.9m | THB 514.1m | THB 502.7m | THB 497.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 23.1% | 27.2% | — |
| Operating income | 23.5% | — | — |
| Net income | 27.9% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.5% | 17.9% | 18.1% | — |
| Operating margin | 6.6% | 6.4% | 5.4% | — |
| Net margin | 4.9% | 4.6% | 3.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 13.4 | 28.8 | 54.9 | 52.1 |
| Price to sales | 0.8 | 0.9 | 1.7 | 2.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 7 May 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 0.023 | 0.014 | 0.033 |
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.