12.60
+0.80%
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 1.30bn
FY2016FY2025
Net income
THB 121.5m
FY2016FY2025
Free cash flow
THB 206.8m
FY2016FY2025
Shareholders' equity
THB 771.1m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.30bn | THB 1.24bn | THB 1.07bn | THB 893.9m | THB 823.4m | THB 633.9m | THB 642.9m | THB 570.4m | THB 464.1m | THB 505.2m |
| Gross profit | THB 261.1m | THB 245.9m | THB 209.5m | THB 145.1m | THB 155.9m | THB 125.5m | THB 150.4m | THB 145.9m | THB 100.3m | THB 93.1m |
| Operating income | THB 148.3m | THB 133.8m | THB 110.6m | THB 58.7m | THB 75.5m | THB 37.5m | THB 68.9m | THB 83.8m | THB 54.0m | THB 41.0m |
| Net income | THB 121.5m | THB 115.6m | THB 91.8m | THB 55.1m | THB 61.1m | THB 23.5m | THB 59.4m | THB 69.7m | THB 44.8m | THB 32.1m |
| Diluted earnings per share | 1.18 | 1.13 | 0.89 | 0.53 | 0.59 | 0.33 | 0.58 | 0.68 | 0.44 | 0.31 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.16bn | THB 1.02bn | THB 909.8m | THB 811.9m | THB 736.0m | THB 304.9m | THB 305.3m | THB 211.4m | THB 191.6m | THB 223.7m |
| Cash and short-term investments | THB 608.2m | THB 463.3m | THB 470.6m | THB 423.4m | THB 437.9m | THB 40.5m | THB 42.2m | THB 68.7m | THB 31.3m | THB 52.0m |
| Total liabilities | THB 389.8m | THB 293.8m | THB 237.1m | THB 199.8m | THB 162.5m | THB 191.3m | THB 213.1m | THB 110.9m | THB 90.7m | THB 148.3m |
| Debt | THB 18.8m | THB 16.5m | THB 22.7m | THB 22.4m | THB 10.6m | THB 37.0m | THB 83.7m | THB 41.7m | THB 17.6m | THB 83.8m |
| Shareholders' equity | THB 771.1m | THB 722.9m | THB 672.7m | THB 612.0m | THB 573.5m | THB 113.7m | THB 92.2m | THB 100.5m | THB 100.9m | THB 75.4m |
| Shares outstanding | 103m | 103m | 103m | 103m | 103m | 71m | 103m | 103m | 103m | 103m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 211.1m | THB 62.1m | THB 90.3m | THB 25.6m | THB 37.9m | THB 81.8m | −THB 9.9m | THB 79.2m | THB 76.1m | THB 76.1m |
| Capital spending | −THB 4.3m | −THB 1.5m | −THB 8.1m | −THB 15.1m | −THB 3.6m | −THB 8.6m | −THB 13.6m | −THB 5.4m | −THB 5.0m | −THB 5.0m |
| Free cash flow | THB 206.8m | THB 60.6m | THB 82.2m | THB 10.5m | THB 34.2m | THB 73.2m | −THB 23.4m | THB 73.8m | THB 71.1m | THB 71.1m |
| Dividends paid | −THB 71.9m | −THB 66.8m | −THB 30.8m | −THB 18.5m | −THB 36.4m | −THB 57.4m | −THB 66.7m | −THB 64.1m | −THB 64.1m | −THB 64.1m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 195.2m | THB 307.3m | THB 451.3m | THB 268.3m | THB 290.3m | THB 292.9m | THB 409.1m | THB 262.0m |
| Gross profit | THB 38.2m | THB 67.8m | THB 74.5m | THB 61.8m | THB 65.3m | THB 63.2m | THB 84.4m | THB 51.8m |
| Operating income | THB 11.4m | THB 37.5m | THB 44.8m | THB 32.1m | THB 39.7m | THB 32.4m | THB 49.6m | THB 26.3m |
| Net income | THB 13.0m | THB 34.6m | THB 33.5m | THB 27.2m | THB 31.7m | THB 29.1m | THB 46.8m | THB 10.3m |
| Diluted earnings per share | 0.13 | 0.34 | 0.33 | 0.26 | 0.31 | 0.28 | 0.46 | 0.10 |
| Cash from operations | THB 53.0m | THB 67.0m | THB 56.0m | −THB 9.0m | THB 121.0m | THB 35.0m | −THB 25.0m | THB 34.0m |
| Capital spending | — | — | — | — | −THB 3.0m | — | — | — |
| Free cash flow | — | — | — | — | THB 118.0m | — | — | — |
| Total assets | THB 911.4m | THB 1.07bn | THB 1.16bn | THB 1.00bn | THB 926.6m | THB 965.7m | THB 1.02bn | THB 881.8m |
| Cash and short-term investments | — | THB 664.3m | THB 608.2m | THB 556.1m | THB 549.9m | THB 493.1m | THB 463.3m | THB 479.1m |
| Debt | — | THB 7.4m | THB 8.6m | THB 10.1m | THB 11.5m | THB 12.9m | THB 6.5m | THB 6.4m |
| Shareholders' equity | THB 716.1m | THB 805.8m | THB 771.1m | THB 739.2m | THB 712.0m | THB 752.1m | THB 722.9m | THB 675.9m |
Financial ratios
Data as of 5 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 20.0% | 19.9% | 19.6% | 16.2% | 18.9% | 19.8% |
| Operating margin | 11.4% | 11.8% | 11.0% | 5.9% | 9.3% | 5.9% |
| Net margin | 9.3% | 9.3% | 8.6% | 6.2% | 7.4% | 3.7% |
| Return on equity | 15.8% | 16.0% | 13.6% | 9.0% | 10.7% | 20.7% |
| Return on assets | 10.5% | 11.4% | 10.1% | 6.8% | 8.3% | 7.7% |
| Free cash flow yield | 16.6% | 4.9% | 7.6% | 3.1% | 3.2% | 10.1% |
| Revenue growth | 5.2% | 16.1% | 19.2% | 8.6% | 29.9% | -1.4% |
| Earnings growth | 5.1% | 26.0% | 66.7% | -9.9% | 159.5% | -60.4% |
| Current ratio | 3.24x | 3.52x | 4.05x | 4.26x | 4.73x | 1.42x |
| Debt to equity | 0.01x | 0.01x | 0.01x | 0.01x | 0.00x | 0.23x |
| Equity ratio | 66.4% | 71.1% | 73.9% | 75.4% | 77.9% | 37.3% |
| Interest coverage | 133.69x | 187.23x | 145.80x | 63.41x | 53.95x | 11.05x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.4% | -0.2% | -44.8% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.4% | 15.5% | — |
| Operating income | 36.2% | 31.7% | — |
| Net income | 30.2% | 38.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 20.0% | 19.1% | 19.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 10.6 | 11.0 | 14.7 | 27.0 | 51.8 |
| Price to sales | 1.0 | 1.0 | 1.3 | 1.7 | 3.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 12 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Paid in the year | 1.00 | 0.70 | 0.65 | 0.30 | 0.18 |
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.