3.08
+0.65%
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 1.96bn
FY2016FY2025
Net income
THB 243.2m
FY2016FY2025
Free cash flow
THB 292.4m
FY2016FY2025
Shareholders' equity
THB 1.16bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.96bn | THB 1.87bn | THB 1.79bn | THB 1.67bn | THB 1.68bn | THB 1.40bn | THB 1.26bn | THB 1.36bn | THB 1.34bn | THB 1.17bn |
| Gross profit | THB 454.8m | THB 461.4m | THB 429.8m | THB 210.9m | THB 263.1m | THB 304.2m | THB 218.5m | THB 298.5m | THB 286.4m | THB 160.8m |
| Operating income | THB 239.8m | THB 295.9m | THB 232.9m | THB 67.6m | THB 160.8m | THB 173.7m | THB 109.1m | THB 185.2m | THB 197.5m | THB 57.9m |
| Net income | THB 243.2m | THB 280.8m | THB 184.3m | THB 55.1m | THB 149.4m | THB 142.8m | THB 78.6m | THB 136.1m | THB 146.6m | THB 33.3m |
| Diluted earnings per share | 0.32 | 0.36 | 0.23 | 0.07 | 0.18 | 0.17 | 0.10 | 0.23 | 0.20 | 0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 2.25bn | THB 2.19bn | THB 2.04bn | THB 1.60bn | THB 1.51bn | THB 1.29bn | THB 1.40bn | THB 924.0m | THB 912.4m | THB 885.7m |
| Cash and short-term investments | THB 93.7m | THB 62.7m | THB 80.8m | THB 129.3m | THB 75.5m | THB 168.8m | THB 471.2m | THB 50.8m | THB 53.4m | THB 35.9m |
| Total liabilities | THB 1.09bn | THB 1.05bn | THB 1.04bn | THB 616.5m | THB 546.3m | THB 404.5m | THB 570.6m | THB 478.7m | THB 519.9m | THB 510.5m |
| Debt | THB 660.9m | THB 683.8m | THB 648.3m | THB 289.4m | THB 204.9m | THB 74.6m | THB 232.8m | THB 271.1m | THB 213.8m | THB 273.9m |
| Shareholders' equity | THB 1.16bn | THB 1.14bn | THB 1.00bn | THB 985.4m | THB 960.3m | THB 880.6m | THB 829.8m | THB 445.2m | THB 392.5m | THB 375.2m |
| Shares outstanding | 750m | 776m | 792m | 820m | 820m | 820m | 820m | 592m | 745m | 745m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 346.3m | THB 215.6m | THB 242.4m | THB 175.1m | THB 43.8m | THB 151.5m | THB 208.4m | THB 108.3m | THB 177.8m | — |
| Capital spending | −THB 53.9m | −THB 112.9m | −THB 57.2m | −THB 185.6m | −THB 175.3m | −THB 153.2m | −THB 45.9m | −THB 84.0m | −THB 53.8m | — |
| Free cash flow | THB 292.4m | THB 102.7m | THB 185.2m | −THB 10.5m | −THB 131.5m | −THB 1.7m | THB 162.5m | THB 24.3m | THB 124.0m | — |
| Dividends paid | −THB 147.0m | −THB 82.2m | −THB 59.4m | −THB 36.9m | −THB 69.7m | −THB 94.3m | −THB 105.0m | −THB 133.3m | −THB 129.3m | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 514.4m | THB 490.8m | THB 492.9m | THB 510.3m | THB 467.9m | THB 491.7m | THB 455.2m | THB 476.5m |
| Gross profit | THB 142.2m | THB 126.7m | THB 117.8m | THB 124.6m | THB 110.7m | THB 120.5m | THB 108.6m | THB 124.2m |
| Operating income | THB 84.4m | THB 73.7m | THB 64.7m | THB 64.4m | THB 53.2m | THB 72.6m | THB 81.2m | THB 84.1m |
| Net income | THB 79.2m | THB 61.7m | THB 62.4m | THB 62.5m | THB 53.1m | THB 65.2m | THB 76.6m | THB 75.4m |
| Diluted earnings per share | 0.11 | 0.08 | 0.08 | 0.08 | 0.07 | 0.09 | 0.10 | 0.10 |
| Cash from operations | −THB 52.0m | THB 79.0m | THB 74.0m | THB 112.0m | THB 107.0m | THB 54.0m | THB 24.0m | THB 123.0m |
| Capital spending | −THB 8.0m | −THB 41.0m | −THB 7.0m | −THB 10.0m | −THB 17.0m | −THB 18.0m | −THB 69.0m | −THB 34.0m |
| Free cash flow | −THB 60.0m | THB 38.0m | THB 67.0m | THB 102.0m | THB 90.0m | THB 36.0m | −THB 45.0m | THB 89.0m |
| Total assets | THB 2.44bn | THB 2.28bn | THB 2.25bn | THB 2.21bn | THB 2.21bn | THB 2.29bn | THB 2.19bn | THB 2.18bn |
| Cash and short-term investments | THB 81.8m | THB 98.6m | THB 93.7m | THB 85.6m | THB 85.1m | THB 105.0m | THB 62.7m | THB 72.0m |
| Debt | THB 754.1m | THB 645.5m | THB 661.6m | THB 697.1m | THB 691.3m | THB 682.7m | THB 673.5m | THB 680.6m |
| Shareholders' equity | THB 1.22bn | THB 1.20bn | THB 1.16bn | THB 1.10bn | THB 1.15bn | THB 1.21bn | THB 1.14bn | THB 1.07bn |
Financial ratios
Data as of 25 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 24.7% | 24.0% | 12.6% | 15.7% | 21.8% |
| Operating margin | 12.2% | 17.1% | 13.0% | 4.0% | 9.6% | 12.5% |
| Net margin | 12.4% | 15.0% | 10.3% | 3.3% | 8.9% | 10.2% |
| Return on equity | 21.0% | 24.6% | 18.4% | 5.6% | 15.6% | 16.2% |
| Return on assets | 10.8% | 12.8% | 9.0% | 3.4% | 9.9% | 11.1% |
| Free cash flow yield | 16.9% | 13.4% | 12.0% | 13.9% | 8.5% | 11.8% |
| Revenue growth | 5.0% | 4.1% | 7.5% | -0.5% | 20.0% | 11.3% |
| Earnings growth | -13.4% | 52.4% | 234.6% | -63.1% | 4.6% | 81.7% |
| Current ratio | 1.19x | 1.28x | 0.92x | 1.88x | 1.85x | 1.98x |
| Debt to equity | 0.57x | 0.59x | 0.63x | 0.28x | 0.20x | 0.06x |
| Equity ratio | 51.6% | 52.2% | 49.1% | 61.5% | 63.7% | 68.5% |
| Interest coverage | 7.78x | 9.13x | 23.96x | 22.96x | 41.27x | 38.06x |
| Buybacks as a share of market value | 3.4% | 2.0% | 3.4% | 0.0% | -0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.6% | 7.0% | 5.6% |
| Operating income | 52.5% | 6.7% | 23.4% |
| Net income | 64.1% | 11.2% | 34.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.9% | 21.3% | 20.5% | 19.3% |
| Operating margin | 14.0% | 11.5% | 11.3% | 10.5% |
| Net margin | 13.7% | 10.5% | 10.2% | 8.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 9.7 | 7.9 | 15.4 | 44.4 | 27.7 | 30.7 | 19.2 |
| Price to sales | 1.2 | 1.2 | 1.6 | 1.5 | 2.5 | 3.1 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 12 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.05 | 0.193 | 0.105 | 0.075 | 0.045 | 0.085 | 0.115 |
- 2-for-1 split · 23 Sept 2020
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.