N 
22.70
-0.87%
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 6.92bn
FY2016FY2025
Net income
THB 604.2m
FY2016FY2025
Free cash flow
THB 144.3m
FY2016FY2025
Shareholders' equity
THB 2.18bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 6.92bn | THB 5.84bn | THB 4.79bn | THB 4.00bn | THB 3.04bn | THB 2.92bn | THB 3.37bn | THB 3.13bn | THB 3.02bn | THB 2.81bn |
| Gross profit | THB 1.36bn | THB 1.21bn | THB 882.7m | THB 742.1m | THB 541.6m | THB 475.0m | THB 503.1m | THB 403.0m | THB 333.3m | THB 531.9m |
| Operating income | THB 730.6m | THB 684.1m | THB 437.1m | THB 381.9m | THB 249.2m | THB 215.1m | THB 225.8m | THB 127.1m | THB 90.1m | THB 78.4m |
| Net income | THB 604.2m | THB 541.0m | THB 333.5m | THB 297.6m | THB 191.1m | THB 151.4m | THB 156.3m | THB 79.2m | THB 54.9m | THB 44.8m |
| Diluted earnings per share | 2.01 | 1.80 | 1.11 | 0.99 | 0.64 | 0.50 | 0.52 | 0.26 | 0.18 | 0.15 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.67bn | THB 3.08bn | THB 2.50bn | THB 2.29bn | THB 2.11bn | THB 1.57bn | THB 1.64bn | THB 1.62bn | THB 1.58bn | THB 1.64bn |
| Cash and short-term investments | THB 265.9m | THB 496.7m | THB 348.0m | THB 416.2m | THB 459.3m | THB 9.9m | THB 17.6m | THB 17.6m | THB 1.4m | THB 1.9m |
| Total liabilities | THB 1.47bn | THB 1.16bn | THB 923.2m | THB 883.6m | THB 858.9m | THB 1.12bn | THB 1.16bn | THB 1.30bn | THB 1.30bn | THB 1.40bn |
| Debt | THB 331.4m | THB 156.7m | THB 155.6m | THB 247.0m | THB 326.9m | THB 619.2m | THB 654.7m | THB 667.3m | THB 808.9m | THB 24.0m |
| Shareholders' equity | THB 2.18bn | THB 1.89bn | THB 1.56bn | THB 1.41bn | THB 1.25bn | THB 454.8m | THB 473.4m | THB 318.3m | THB 274.1m | THB 242.1m |
| Shares outstanding | 300m | 300m | 300m | 300m | 300m | 300m | 300m | 300m | 300m | 300m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 539.9m | THB 635.9m | THB 430.0m | THB 346.9m | THB 191.8m | THB 276.8m | THB 184.8m | THB 182.5m | THB 184.8m | — |
| Capital spending | −THB 395.6m | −THB 149.0m | −THB 158.0m | −THB 145.1m | −THB 33.5m | −THB 34.8m | −THB 64.9m | −THB 23.3m | −THB 59.7m | — |
| Free cash flow | THB 144.3m | THB 486.9m | THB 272.0m | THB 201.8m | THB 158.3m | THB 242.0m | THB 119.9m | THB 159.3m | THB 125.1m | — |
| Dividends paid | −THB 315.0m | −THB 210.0m | −THB 179.9m | −THB 150.0m | −THB 266.2m | −THB 225.0m | −THB 75.0m | −THB 75.0m | −THB 75.0m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.82bn | THB 1.87bn | THB 1.77bn | THB 1.67bn | THB 1.77bn | THB 1.71bn | THB 1.65bn | THB 1.43bn |
| Gross profit | THB 359.1m | THB 373.1m | THB 330.3m | THB 301.6m | THB 358.4m | THB 366.4m | THB 337.3m | THB 297.3m |
| Operating income | THB 190.3m | THB 202.0m | THB 163.9m | THB 160.7m | THB 210.3m | THB 216.4m | THB 186.3m | THB 168.6m |
| Net income | THB 150.2m | THB 163.3m | THB 142.0m | THB 126.5m | THB 164.5m | THB 171.2m | THB 146.8m | THB 134.8m |
| Diluted earnings per share | 0.50 | 0.54 | 0.47 | 0.42 | 0.55 | 0.57 | 0.49 | 0.45 |
| Cash from operations | THB 119.0m | THB 196.0m | THB 188.0m | THB 102.0m | THB 64.0m | THB 191.0m | THB 196.0m | THB 92.0m |
| Capital spending | −THB 126.0m | −THB 271.0m | −THB 177.0m | −THB 149.0m | −THB 37.0m | −THB 32.0m | −THB 30.0m | −THB 34.0m |
| Free cash flow | −THB 7.0m | −THB 75.0m | THB 11.0m | −THB 47.0m | THB 27.0m | THB 159.0m | THB 166.0m | THB 58.0m |
| Total assets | THB 4.19bn | THB 4.08bn | THB 3.67bn | THB 3.32bn | THB 3.40bn | THB 3.35bn | THB 3.08bn | THB 2.73bn |
| Cash and short-term investments | — | THB 406.2m | THB 265.9m | THB 192.4m | THB 413.4m | THB 593.8m | THB 496.7m | THB 372.1m |
| Debt | THB 427.6m | THB 555.3m | THB 331.4m | THB 257.0m | THB 271.6m | THB 187.7m | THB 100.9m | THB 92.6m |
| Shareholders' equity | THB 2.33bn | THB 2.34bn | THB 2.18bn | THB 2.04bn | THB 2.06bn | THB 2.06bn | THB 1.89bn | THB 1.74bn |
Financial ratios
Data as of 10 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 19.6% | 20.7% | 18.4% | 18.5% | 17.8% | 16.2% |
| Operating margin | 10.6% | 11.6% | 9.1% | 9.5% | 8.2% | 7.4% |
| Net margin | 8.7% | 9.3% | 7.0% | 7.4% | 6.3% | 5.2% |
| Return on equity | 27.7% | 28.6% | 21.4% | 21.2% | 15.3% | 33.3% |
| Return on assets | 16.4% | 17.6% | 13.3% | 13.0% | 9.1% | 9.6% |
| Free cash flow yield | 14.1% | 11.8% | 8.9% | 7.4% | 3.4% | 4.7% |
| Revenue growth | 18.5% | 21.8% | 19.8% | 31.7% | 3.9% | -13.3% |
| Earnings growth | 11.7% | 62.2% | 12.1% | 55.7% | 26.2% | -3.1% |
| Current ratio | 1.57x | 1.70x | 1.58x | 1.66x | 1.83x | 0.72x |
| Debt to equity | 0.15x | 0.05x | 0.09x | 0.17x | 0.26x | 1.35x |
| Equity ratio | 59.3% | 61.4% | 62.4% | 61.4% | 59.3% | 28.9% |
| Interest coverage | 45.98x | 77.20x | 41.08x | 37.15x | 14.84x | 8.87x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.0% | 18.8% | — |
| Operating income | 24.1% | 27.7% | — |
| Net income | 26.6% | 31.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 20.1% | 19.4% | 18.9% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 11.5 | 17.5 | 16.6 | 22.8 | 29.2 |
| Price to sales | 1.0 | 1.6 | 1.2 | 1.7 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 30 Apr 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.55 | 1.05 | 0.70 | 0.60 | 0.50 | 0.25 |
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.