0.60
0.00%
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 3.03bn
FY2015FY2025
Net income
THB 475.7m
FY2015FY2025
Free cash flow
THB 499.6m
FY2015FY2025
Shareholders' equity
THB 4.59bn
FY2015FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 3.03bn | THB 2.77bn | THB 2.32bn | THB 2.62bn | THB 2.14bn | THB 2.95bn | THB 1.73bn | THB 962.1m | THB 734.6m | THB 719.2m |
| Operating income | THB 142.0m | THB 380.0m | THB 295.8m | THB 238.5m | THB 100.1m | THB 189.6m | THB 350.0m | THB 267.2m | THB 141.3m | THB 215.7m |
| Net income | THB 475.7m | THB 340.1m | THB 232.6m | THB 193.2m | −THB 8.1m | THB 160.6m | THB 272.6m | THB 220.9m | THB 102.0m | THB 170.7m |
| Diluted earnings per share | 0.06 | 0.04 | 0.03 | 0.02 | -0.00 | 0.03 | 0.07 | 0.06 | 0.03 | 0.06 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 7.67bn | THB 7.15bn | THB 6.99bn | THB 6.43bn | THB 6.42bn | THB 4.88bn | THB 4.11bn | THB 2.01bn | THB 1.63bn | THB 894.9m |
| Cash and short-term investments | THB 2.35bn | THB 1.90bn | THB 1.85bn | THB 1.42bn | THB 1.22bn | THB 1.22bn | THB 652.7m | THB 203.1m | THB 484.2m | THB 163.3m |
| Total liabilities | THB 2.62bn | THB 2.43bn | THB 2.45bn | THB 2.16bn | THB 2.16bn | THB 1.85bn | THB 1.39bn | THB 517.2m | THB 472.7m | THB 149.6m |
| Debt | THB 71.4m | THB 58.6m | THB 249.9m | THB 255.7m | THB 350.9m | THB 580.1m | THB 299.3m | THB 245.8m | THB 9.1m | THB 20.4m |
| Shareholders' equity | THB 4.59bn | THB 4.29bn | THB 4.12bn | THB 3.86bn | THB 3.92bn | THB 2.72bn | THB 2.53bn | THB 1.55bn | THB 1.11bn | THB 729.3m |
| Shares outstanding | 8,118m | 8,118m | 8,118m | 8,118m | 7,015m | 5,068m | 4,152m | 3,439m | 3,343m | — |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 527.6m | THB 445.2m | THB 624.5m | THB 484.3m | −THB 38.8m | THB 290.2m | THB 427.8m | THB 250.0m | THB 248.2m | −THB 4.8m |
| Capital spending | −THB 28.1m | −THB 32.6m | −THB 82.5m | −THB 77.8m | −THB 175.8m | −THB 349.8m | −THB 139.7m | −THB 348.0m | −THB 23.6m | −THB 51.4m |
| Free cash flow | THB 499.6m | THB 412.6m | THB 541.9m | THB 406.5m | −THB 214.6m | −THB 59.6m | THB 288.1m | −THB 98.0m | THB 224.5m | −THB 56.2m |
| Dividends paid | −THB 133.9m | −THB 105.5m | — | −THB 26.5m | −THB 10.9m | −THB 153.8m | −THB 182.1m | −THB 122.9m | −THB 145.9m | −THB 97.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 833.9m | THB 793.3m | THB 788.7m | THB 724.1m | THB 728.5m | THB 696.2m | THB 652.1m | THB 742.2m |
| Operating income | THB 46.5m | −THB 267.5m | THB 130.7m | THB 152.6m | THB 127.5m | THB 112.7m | THB 78.4m | THB 95.6m |
| Net income | THB 113.1m | THB 105.5m | THB 126.6m | THB 122.3m | THB 121.3m | THB 101.9m | THB 84.2m | THB 79.6m |
| Diluted earnings per share | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Cash from operations | THB 158.0m | THB 444.0m | THB 123.0m | −THB 35.0m | −THB 5.0m | THB 243.0m | THB 206.0m | THB 89.0m |
| Capital spending | −THB 6.0m | −THB 6.0m | −THB 8.0m | −THB 6.0m | −THB 7.0m | −THB 12.0m | −THB 8.0m | −THB 10.0m |
| Free cash flow | THB 152.0m | THB 438.0m | THB 115.0m | −THB 41.0m | −THB 12.0m | THB 231.0m | THB 198.0m | THB 79.0m |
| Total assets | THB 7.10bn | THB 7.67bn | THB 7.32bn | THB 7.17bn | THB 7.22bn | THB 7.15bn | THB 6.99bn | THB 6.78bn |
| Cash and short-term investments | — | THB 2.35bn | THB 1.89bn | THB 1.79bn | THB 1.88bn | THB 1.90bn | THB 1.66bn | THB 1.48bn |
| Debt | — | THB 71.4m | THB 70.8m | THB 69.5m | THB 78.8m | THB 58.6m | THB 66.2m | THB 67.0m |
| Shareholders' equity | THB 4.25bn | THB 4.59bn | THB 4.47bn | THB 4.36bn | THB 4.38bn | THB 4.29bn | THB 4.20bn | THB 4.10bn |
Financial ratios
Data as of 15 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.4% | 18.7% | 17.7% | 9.1% | 4.7% | 3.7% | — | — |
| Net margin | 15.7% | 12.3% | 10.0% | 7.4% | -0.4% | 0.0% | — | — |
| Return on equity | 10.4% | 7.9% | 5.6% | 5.0% | -0.2% | 0.0% | — | — |
| Return on assets | 6.2% | 4.8% | 3.3% | 3.0% | -0.1% | 0.0% | — | — |
| Free cash flow yield | 10.7% | 9.2% | 13.6% | 10.8% | 3.1% | 30.6% | — | — |
| Revenue growth | 9.6% | 19.4% | -11.6% | 22.9% | 25.7% | — | 70.3% | — |
| Earnings growth | 39.9% | 46.2% | 20.4% | -2497.9% | -1379.0% | — | -41.1% | — |
| Current ratio | 1.89x | 1.66x | 1.51x | 1.39x | 1.25x | 0.71x | — | — |
| Debt to equity | 0.02x | 0.01x | 0.06x | 0.07x | 0.09x | 0.31x | — | — |
| Equity ratio | 59.9% | 60.0% | 58.9% | 60.1% | 61.1% | 42.6% | — | — |
| Interest coverage | 23.11x | 19.01x | 14.80x | 7.91x | 1.87x | 1.23x | — | — |
| R&D as a share of sales | — | — | — | — | — | — | — | 0.0% |
| Buybacks as a share of market value | 0.0% | -0.0% | -0.0% | -15.7% | -1.3% | -36.6% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.0% | — | 15.5% |
| Operating income | -15.9% | — | -4.1% |
| Net income | 35.0% | — | 10.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 9.0% | 9.8% | — | — |
| Net margin | 14.1% | 11.6% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 9.6 | 25.1 | 20.9 | 21.4 | -722.7 | 45.1 | 23.1 | 31.4 | 39.7 | 15.9 |
| Price to sales | 1.5 | 3.1 | 2.1 | 1.6 | 2.7 | 2.5 | 3.6 | 7.2 | 5.5 | 3.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 5 Aug 2025.
| FY2025 | FY2024 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.017 | 0.013 | 0.012 | 0.025 | 0.028 | 0.022 | 0.037 | 0.025 |
- 10-for-1 split · 3 Oct 2014
- 1.719-for-1 split · 19 Mar 2013
- 7-for-5 split · 20 Mar 2012
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.