R 
10.50
-4.55%
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 824.6m
FY2016FY2025
Net income
THB 60.2m
FY2016FY2025
Free cash flow
THB 86.9m
FY2016FY2025
Shareholders' equity
THB 486.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 824.6m | THB 730.9m | THB 636.4m | THB 609.3m | THB 381.7m | THB 498.5m | THB 709.0m | THB 624.0m | THB 542.4m | THB 706.3m |
| Gross profit | THB 280.8m | THB 263.2m | THB 229.4m | THB 176.7m | THB 95.6m | THB 150.0m | THB 209.8m | THB 186.3m | THB 137.0m | THB 225.9m |
| Operating income | THB 34.4m | THB 54.8m | THB 42.0m | −THB 482,110 | −THB 55.1m | −THB 17.1m | THB 5.8m | THB 7.2m | −THB 36.6m | THB 27.0m |
| Net income | THB 60.2m | THB 45.7m | THB 20.6m | −THB 12.0m | −THB 64.9m | −THB 31.2m | −THB 2.3m | THB 10.8m | −THB 34.8m | THB 18.2m |
| Diluted earnings per share | 3.01 | 2.29 | 1.03 | -0.60 | -3.30 | -1.56 | -0.11 | 0.55 | -1.77 | 0.91 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.01bn | THB 935.1m | THB 898.5m | THB 840.0m | THB 799.4m | THB 751.2m | THB 951.1m | THB 789.9m | THB 702.4m | THB 765.5m |
| Cash and short-term investments | THB 130.3m | THB 94.5m | THB 138.9m | THB 84.7m | THB 67.8m | THB 148.6m | THB 163.0m | THB 141.3m | THB 149.3m | THB 185.6m |
| Total liabilities | THB 526.3m | THB 488.9m | THB 510.9m | THB 472.9m | THB 420.3m | THB 326.5m | THB 493.9m | THB 330.3m | THB 281.1m | THB 302.3m |
| Debt | THB 233.1m | THB 265.3m | THB 248.6m | THB 261.7m | THB 228.2m | THB 187.7m | THB 276.6m | THB 159.9m | THB 140.6m | THB 151.4m |
| Shareholders' equity | THB 486.4m | THB 446.2m | THB 387.7m | THB 367.1m | THB 379.1m | THB 424.7m | THB 457.1m | THB 459.5m | THB 421.3m | THB 463.2m |
| Shares outstanding | 20m | 20m | 20m | 20m | 20m | 20m | 20m | 20m | 20m | 20m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 104.7m | −THB 17.3m | THB 100.7m | −THB 14.6m | −THB 68.2m | THB 146.2m | −THB 60.6m | −THB 4.6m | THB 755,585 | THB 100.9m |
| Capital spending | −THB 17.9m | −THB 22.2m | −THB 19.2m | −THB 18.9m | −THB 10.6m | −THB 7.5m | −THB 36.4m | −THB 24.1m | −THB 18.8m | −THB 11.5m |
| Free cash flow | THB 86.9m | −THB 39.5m | THB 81.5m | −THB 33.5m | −THB 78.8m | THB 138.7m | −THB 97.0m | −THB 28.7m | −THB 18.0m | THB 89.5m |
| Dividends paid | −THB 20.0m | −THB 10.0m | — | — | — | — | — | — | −THB 5.0m | −THB 10.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 201.5m | THB 182.7m | THB 302.6m | THB 165.7m | THB 217.7m | THB 138.5m | THB 281.4m | THB 157.9m |
| Gross profit | THB 56.2m | THB 71.4m | THB 98.3m | THB 67.2m | THB 72.8m | THB 48.5m | THB 95.9m | THB 62.0m |
| Operating income | THB 12.6m | −THB 2.6m | THB 19.4m | THB 12.9m | THB 18.4m | −THB 5.8m | THB 40.7m | THB 12.8m |
| Net income | THB 8.7m | −THB 1.3m | THB 46.4m | THB 8.5m | THB 13.0m | −THB 7.7m | THB 33.9m | THB 8.2m |
| Diluted earnings per share | 0.43 | -0.07 | 2.32 | 0.42 | 0.65 | -0.38 | 1.69 | 0.41 |
| Cash from operations | −THB 15.0m | THB 8.0m | THB 9.0m | THB 47.0m | THB 30.0m | THB 16.0m | −THB 18.0m | THB 21.0m |
| Capital spending | −THB 5.0m | −THB 1.0m | −THB 2.0m | −THB 3.0m | −THB 9.0m | −THB 2.0m | −THB 11.0m | −THB 5.0m |
| Free cash flow | −THB 20.0m | THB 7.0m | THB 7.0m | THB 44.0m | THB 21.0m | THB 14.0m | −THB 29.0m | THB 16.0m |
| Total assets | THB 970.2m | THB 1.01bn | THB 1.01bn | THB 883.1m | THB 870.4m | THB 882.7m | THB 935.1m | THB 849.6m |
| Cash and short-term investments | THB 135.4m | THB 187.2m | THB 130.3m | THB 129.6m | THB 99.7m | THB 89.1m | THB 94.5m | THB 95.2m |
| Debt | THB 246.8m | THB 251.9m | THB 219.4m | THB 206.4m | THB 219.3m | THB 209.3m | THB 221.9m | THB 191.6m |
| Shareholders' equity | THB 473.7m | THB 485.1m | THB 486.4m | THB 440.0m | THB 431.5m | THB 438.5m | THB 446.2m | THB 390.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.6% | 10.6% | 0.4% |
| Operating income | — | — | -3.8% |
| Net income | — | — | 4.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 35.0% | 33.9% | 32.5% | 31.3% |
| Operating margin | 5.7% | 4.7% | 1.6% | 1.6% |
| Net margin | 6.8% | 4.1% | 0.5% | 0.7% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 3.4 | 4.5 | 7.6 | -13.4 | -3.0 | -6.4 | -139.2 | 36.5 | -10.0 | 19.8 |
| Price to sales | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 6 May 2025.
| FY2025 | FY2024 | FY2017 | FY2016 | FY2013 | FY2011 | FY2009 | FY2008 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 1.00 | 0.50 | 0.25 | 0.50 | 0.304 | 0.608 | 0.152 | 0.304 |
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.