M 
20.30
0.00%
Close of 3 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 362.2m
FY2016FY2025
Net income
THB 39.8m
FY2016FY2025
Free cash flow
THB 92.1m
FY2016FY2025
Shareholders' equity
THB 476.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 362.2m | THB 375.6m | THB 324.0m | THB 164.7m | THB 22.8m | THB 105.8m | THB 333.7m | THB 330.6m | THB 328.4m | THB 325.4m |
| Gross profit | THB 148.5m | THB 164.9m | THB 118.9m | THB 11.3m | −THB 68.8m | −THB 23.8m | THB 104.6m | THB 102.9m | THB 101.0m | THB 89.8m |
| Operating income | THB 59.8m | THB 78.2m | THB 46.0m | −THB 30.2m | −THB 48.4m | −THB 68.9m | THB 42.9m | THB 41.3m | THB 41.1m | THB 30.3m |
| Net income | THB 39.8m | THB 50.8m | THB 34.7m | −THB 39.9m | −THB 48.8m | −THB 74.1m | THB 25.3m | THB 20.2m | THB 19.0m | THB 3.8m |
| Diluted earnings per share | 1.48 | 1.89 | 1.29 | -1.48 | -1.82 | -2.75 | 0.94 | 0.75 | 0.70 | 0.14 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 645.3m | THB 691.7m | THB 759.0m | THB 811.3m | THB 835.4m | THB 848.8m | THB 785.4m | THB 842.8m | THB 931.5m | THB 987.3m |
| Cash and short-term investments | — | THB 40.3m | THB 75.6m | THB 95.8m | THB 89.5m | THB 53.5m | THB 55.0m | THB 64.1m | THB 100.8m | THB 81.8m |
| Total liabilities | THB 168.9m | THB 253.1m | THB 371.3m | THB 458.3m | THB 445.2m | THB 409.8m | THB 259.6m | THB 342.7m | THB 451.6m | THB 526.3m |
| Debt | THB 26.0m | THB 203.4m | THB 334.8m | THB 417.6m | THB 422.2m | THB 386.7m | THB 224.0m | THB 308.0m | THB 412.1m | THB 490.2m |
| Shareholders' equity | THB 476.4m | THB 438.5m | THB 387.7m | THB 353.0m | THB 390.2m | THB 439.1m | THB 525.8m | THB 500.1m | THB 479.9m | THB 461.0m |
| Shares outstanding | 27m | 27m | 27m | 27m | 27m | 27m | 27m | 27m | 27m | 27m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 93.5m | THB 115.0m | THB 67.6m | THB 19.7m | −THB 75.2m | −THB 41.3m | THB 75.9m | THB 71.8m | THB 87.5m | THB 57.8m |
| Capital spending | −THB 1.4m | — | −THB 56,000 | −THB 175,000 | −THB 5.3m | −THB 388,441 | −THB 216,500 | −THB 3.6m | −THB 5.7m | −THB 2.3m |
| Free cash flow | THB 92.1m | THB 115.0m | THB 67.5m | THB 19.5m | −THB 80.5m | −THB 41.7m | THB 75.7m | THB 68.2m | THB 81.8m | THB 55.4m |
| Dividends paid | — | −THB 154,987 | — | — | −THB 469 | −THB 11.8m | −THB 11.8m | −THB 11.8m | −THB 11.8m | −THB 2,790 |
Latest quarters
By quarter end
| Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 94.7m | THB 94.9m | THB 74.9m | THB 97.7m | THB 102.3m | THB 99.6m | THB 80.5m | THB 93.1m |
| Gross profit | THB 39.7m | THB 37.4m | THB 26.9m | THB 44.6m | THB 44.9m | THB 44.0m | THB 33.6m | THB 42.3m |
| Operating income | THB 14.4m | THB 16.8m | THB 6.6m | THB 22.0m | THB 18.1m | THB 25.8m | THB 12.9m | THB 21.1m |
| Net income | THB 10.2m | THB 11.8m | THB 3.7m | THB 14.1m | THB 12.0m | THB 18.2m | THB 6.9m | THB 13.8m |
| Diluted earnings per share | 0.38 | 0.44 | 0.14 | 0.52 | 0.44 | 0.68 | 0.26 | 0.51 |
| Cash from operations | THB 19.0m | THB 31.0m | THB 19.0m | THB 22.0m | THB 33.0m | THB 24.0m | THB 30.0m | THB 26.0m |
| Capital spending | — | — | −THB 1.0m | −THB 8.0m | — | — | −THB 8.0m | −THB 3.0m |
| Free cash flow | — | — | THB 18.0m | THB 14.0m | — | — | THB 22.0m | THB 23.0m |
| Total assets | THB 645.3m | THB 669.5m | THB 668.5m | THB 669.2m | THB 691.7m | THB 699.8m | THB 699.0m | THB 722.8m |
| Cash and short-term investments | — | — | — | — | THB 40.3m | THB 38.6m | THB 29.5m | THB 44.6m |
| Debt | THB 26.0m | THB 51.4m | THB 66.8m | THB 72.2m | THB 125.0m | THB 149.4m | THB 163.9m | THB 198.4m |
| Shareholders' equity | THB 476.4m | THB 468.2m | THB 456.3m | THB 452.7m | THB 438.5m | THB 426.6m | THB 408.4m | THB 401.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 30.0% | 27.9% | 1.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 42.5% | 36.2% | 25.9% | 28.0% |
| Operating margin | 18.7% | 12.5% | 2.7% | 6.3% |
| Net margin | 12.3% | 7.0% | -2.8% | 0.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 16.2 | 16.1 | 22.7 | -17.2 | -11.7 | -10.3 | 34.8 | 39.9 | 56.1 | 211.8 |
| Price to sales | 1.8 | 2.2 | 2.4 | 4.2 | 25.2 | 7.2 | 2.6 | 2.4 | 3.2 | 2.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 5 May 2026.
| FY2026 | FY2020 | FY2011 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.25 | 0.47 | 0.50 | 0.695 | 1.888 | 1.739 | 0.993 | 1.043 |
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.