L
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 6.88bn
FY2015FY2024
Net income
THB 1.26bn
FY2015FY2024
Free cash flow
THB 710.4m
FY2015FY2024
Shareholders' equity
THB 16.13bn
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 6.88bn | THB 6.00bn | THB 4.75bn | THB 1.46bn | THB 2.82bn | THB 6.02bn | THB 5.38bn | THB 4.68bn | THB 4.88bn | THB 5.54bn |
| Gross profit | THB 3.06bn | THB 2.49bn | THB 1.82bn | THB 169.0m | THB 755.9m | THB 2.40bn | THB 2.15bn | THB 1.93bn | THB 1.99bn | THB 2.20bn |
| Operating income | THB 1.58bn | THB 718.2m | THB 124.2m | −THB 771.2m | −THB 617.5m | THB 628.5m | THB 308.9m | THB 311.4m | THB 751.5m | THB 315.8m |
| Net income | THB 1.26bn | THB 367.6m | THB 5.3m | −THB 1.03bn | −THB 968.2m | THB 364.1m | THB 80.0m | THB 59.5m | THB 380.3m | THB 175.3m |
| Diluted earnings per share | 7.56 | 2.21 | 0.03 | -6.18 | -5.81 | 2.18 | 0.48 | 0.36 | 2.28 | 1.05 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 32.20bn | THB 30.05bn | THB 22.68bn | THB 22.49bn | THB 22.87bn | THB 23.53bn | THB 20.83bn | THB 20.88bn | THB 20.73bn | THB 20.09bn |
| Cash and short-term investments | THB 1.57bn | THB 1.47bn | THB 1.20bn | THB 734.3m | THB 571.0m | THB 632.5m | THB 615.7m | THB 1.02bn | THB 682.7m | THB 946.5m |
| Total liabilities | THB 15.91bn | THB 14.82bn | THB 12.83bn | THB 12.67bn | THB 12.12bn | THB 11.31bn | THB 8.16bn | THB 8.22bn | THB 8.04bn | THB 8.42bn |
| Debt | THB 4.88bn | THB 5.30bn | THB 6.00bn | THB 6.64bn | THB 6.51bn | THB 6.00bn | THB 3.45bn | THB 3.73bn | THB 4.06bn | THB 4.34bn |
| Shareholders' equity | THB 16.13bn | THB 15.10bn | THB 9.72bn | THB 9.70bn | THB 10.63bn | THB 12.07bn | THB 12.42bn | THB 12.40bn | THB 12.40bn | THB 11.39bn |
| Shares outstanding | 167m | 167m | 167m | 167m | 167m | 167m | 167m | 167m | 167m | 167m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 1.48bn | THB 1.50bn | THB 1.51bn | THB 116.7m | THB 31.6m | THB 159.0m | THB 486.4m | THB 705.2m | THB 481.4m | −THB 199.6m |
| Capital spending | −THB 770.7m | −THB 569.1m | −THB 293.0m | −THB 85.6m | −THB 163.2m | −THB 930.6m | −THB 516.3m | −THB 197.9m | −THB 301.8m | −THB 455.2m |
| Free cash flow | THB 710.4m | THB 934.4m | THB 1.22bn | THB 31.1m | −THB 131.6m | −THB 771.6m | −THB 29.9m | THB 507.3m | THB 179.6m | −THB 654.8m |
| Dividends paid | −THB 225.0m | — | −THB 130.0m | −THB 2.3m | −THB 370.0m | −THB 1.68bn | −THB 63.3m | −THB 74.7m | −THB 80.0m | −THB 20.8m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 678.4m | THB 1.00bn | THB 2.65bn | THB 2.40bn | THB 1.14bn | THB 1.44bn | THB 1.89bn | THB 2.19bn |
| Gross profit | THB 216.1m | THB 430.8m | THB 1.37bn | THB 1.22bn | THB 341.3m | THB 560.1m | THB 931.5m | THB 699.1m |
| Operating income | −THB 279.4m | −THB 109.5m | THB 727.2m | THB 732.2m | THB 411.9m | THB 40.9m | THB 393.4m | THB 535.7m |
| Net income | −THB 326.2m | −THB 124.3m | THB 679.7m | THB 629.8m | THB 342.3m | THB 15.2m | THB 275.5m | THB 283.0m |
| Diluted earnings per share | -1.96 | -0.75 | 4.08 | 3.77 | 2.05 | 0.09 | 1.65 | 1.70 |
| Cash from operations | −THB 791.0m | THB 201.0m | THB 602.0m | THB 1.17bn | THB 220.0m | −THB 398.0m | THB 493.0m | THB 621.0m |
| Capital spending | −THB 309.0m | −THB 262.0m | −THB 194.0m | −THB 283.0m | −THB 240.0m | −THB 135.0m | −THB 111.0m | −THB 302.0m |
| Free cash flow | −THB 1.10bn | −THB 61.0m | THB 408.0m | THB 882.0m | −THB 20.0m | −THB 533.0m | THB 382.0m | THB 319.0m |
| Total assets | — | THB 33.54bn | THB 33.29bn | THB 32.20bn | THB 31.25bn | THB 30.75bn | THB 30.76bn | THB 30.05bn |
| Cash and short-term investments | — | — | — | THB 1.57bn | THB 928.0m | THB 1.07bn | THB 1.33bn | THB 1.47bn |
| Debt | — | THB 4.44bn | THB 4.12bn | THB 4.87bn | THB 5.14bn | THB 5.27bn | THB 4.77bn | THB 5.28bn |
| Shareholders' equity | — | THB 16.34bn | THB 16.73bn | THB 16.13bn | THB 15.49bn | THB 15.27bn | THB 15.46bn | THB 15.10bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 67.8% | 2.7% | 5.7% |
| Operating income | — | 20.2% | 48.7% |
| Net income | — | 28.2% | 52.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.0% | 39.5% | 38.3% | 39.5% |
| Operating margin | 17.8% | 8.6% | 5.9% | 6.5% |
| Net margin | 12.7% | 3.2% | 0.0% | 1.4% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 5.2 | 16.4 | — | -5.0 | -4.6 | 19.7 | 102.1 | 65.8 | 10.8 | 22.4 |
| Price to sales | 0.9 | 1.0 | 1.3 | 3.6 | 1.6 | 1.2 | 1.5 | 0.8 | 0.8 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 29 Apr 2025.
| FY2025 | FY2024 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 1.40 | 1.35 | 3.00 | 9.41 | 0.38 | 0.26 | 0.48 | 0.125 |
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.