M 
1.96
-1.51%
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 1.70bn
FY2016FY2025
Net income
THB 36.9m
FY2016FY2025
Free cash flow
THB 119.7m
FY2016FY2025
Shareholders' equity
THB 517.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.70bn | THB 1.37bn | THB 1.12bn | THB 1.97bn | THB 1.46bn | THB 1.88bn | THB 1.43bn | THB 1.55bn | THB 1.64bn | THB 1.52bn |
| Gross profit | THB 159.3m | THB 85.1m | THB 47.8m | THB 291.0m | THB 164.6m | THB 311.1m | THB 150.2m | THB 167.5m | THB 135.1m | THB 144.1m |
| Operating income | THB 65.6m | THB 1.7m | THB 723,077 | THB 196.3m | THB 95.9m | THB 214.2m | THB 56.8m | THB 84.8m | THB 56.7m | THB 61.6m |
| Net income | THB 36.9m | −THB 20.0m | −THB 38.2m | THB 122.6m | THB 62.4m | THB 176.1m | THB 51.0m | THB 82.9m | THB 61.4m | THB 58.1m |
| Diluted earnings per share | 0.19 | -0.10 | -0.19 | 0.64 | 0.33 | 0.92 | 0.27 | 0.43 | 0.32 | 0.34 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.43bn | THB 1.52bn | THB 1.39bn | THB 1.54bn | THB 1.47bn | THB 1.45bn | THB 1.18bn | THB 1.14bn | THB 1.09bn | THB 1.03bn |
| Cash and short-term investments | THB 78.1m | THB 48.5m | THB 59.2m | THB 71.6m | THB 61.0m | THB 69.7m | THB 32.7m | THB 18.1m | THB 20.7m | THB 50.7m |
| Total liabilities | THB 915.7m | THB 1.04bn | THB 890.9m | THB 944.8m | THB 916.3m | THB 852.7m | THB 672.4m | THB 614.7m | THB 588.5m | THB 630.7m |
| Debt | THB 674.8m | THB 753.2m | THB 662.8m | THB 658.9m | THB 643.3m | THB 525.5m | THB 448.3m | THB 410.9m | THB 391.0m | THB 413.6m |
| Shareholders' equity | THB 517.5m | THB 479.9m | THB 498.5m | THB 590.3m | THB 549.8m | THB 594.9m | THB 505.2m | THB 525.6m | THB 504.2m | THB 402.8m |
| Shares outstanding | 199m | 199m | 198m | 192m | 192m | 192m | 192m | 192m | 192m | 173m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 163.0m | −THB 24.4m | THB 164.8m | THB 146.4m | THB 40.6m | THB 234.9m | THB 137.2m | THB 221.7m | THB 31.5m | THB 240.3m |
| Capital spending | −THB 43.3m | −THB 52.9m | −THB 83.4m | −THB 48.9m | −THB 37.4m | −THB 92.9m | −THB 75.4m | −THB 157.8m | −THB 72.8m | −THB 85.1m |
| Free cash flow | THB 119.7m | −THB 77.4m | THB 81.4m | THB 97.5m | THB 3.2m | THB 142.0m | THB 61.8m | THB 63.9m | −THB 41.2m | THB 155.2m |
| Dividends paid | — | — | −THB 72.9m | −THB 80.6m | −THB 107.5m | −THB 86.4m | −THB 71.0m | −THB 61.4m | −THB 55.0m | −THB 66.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 394.9m | THB 356.8m | THB 417.5m | THB 448.6m | THB 422.5m | THB 406.7m | THB 388.8m | THB 352.3m |
| Gross profit | THB 56.3m | THB 43.9m | THB 48.3m | THB 43.5m | THB 35.6m | THB 35.4m | THB 12.3m | THB 11.9m |
| Operating income | THB 33.0m | THB 19.3m | THB 19.6m | THB 19.5m | THB 16.0m | THB 17.8m | −THB 8.2m | −THB 11.8m |
| Net income | THB 21.4m | THB 16.5m | THB 9.7m | THB 11.6m | THB 6.7m | THB 8.9m | −THB 13.3m | −THB 16.8m |
| Diluted earnings per share | 0.11 | 0.08 | 0.05 | 0.06 | 0.03 | 0.04 | -0.07 | -0.08 |
| Cash from operations | −THB 90.0m | THB 64.0m | THB 94.0m | THB 73.0m | THB 41.0m | −THB 32.0m | −THB 16.0m | −THB 68.0m |
| Capital spending | −THB 9.0m | −THB 4.0m | −THB 4.0m | −THB 11.0m | −THB 17.0m | −THB 9.0m | −THB 15.0m | −THB 25.0m |
| Free cash flow | −THB 99.0m | THB 60.0m | THB 90.0m | THB 62.0m | THB 24.0m | −THB 41.0m | −THB 31.0m | −THB 93.0m |
| Total assets | THB 1.62bn | THB 1.44bn | THB 1.43bn | THB 1.46bn | THB 1.53bn | THB 1.61bn | THB 1.52bn | THB 1.42bn |
| Cash and short-term investments | — | THB 86.9m | THB 78.1m | THB 55.8m | THB 71.2m | THB 86.8m | THB 48.5m | THB 24.5m |
| Debt | THB 22.2m | THB 581.2m | THB 625.1m | THB 682.8m | THB 746.3m | THB 787.4m | THB 697.3m | THB 638.5m |
| Shareholders' equity | THB 535.7m | THB 534.1m | THB 517.5m | THB 507.8m | THB 496.2m | THB 489.6m | THB 479.9m | THB 493.2m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -4.9% | -2.1% | -0.2% |
| Operating income | -30.6% | -21.1% | -1.6% |
| Net income | -33.0% | -26.9% | -7.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 8.0% | 9.5% | 11.1% | 10.6% |
| Operating margin | 2.2% | 4.3% | 6.0% | 5.2% |
| Net margin | 0.5% | 1.6% | 3.6% | 3.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.7 | -18.8 | -16.6 | 8.1 | 15.8 | 7.6 | 11.7 | 9.2 | 15.6 | 14.8 |
| Price to sales | 0.2 | 0.3 | 0.6 | 0.5 | 0.7 | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 24 Feb 2026.
| FY2026 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.10 | 0.38 | 0.42 | 0.56 | 0.33 | 0.37 | 0.23 | 0.31 |
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.