R 
7.65
-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 2.91bn
FY2016FY2025
Net income
THB 591.1m
FY2016FY2025
Free cash flow
−THB 1.48bn
FY2016FY2025
Shareholders' equity
THB 1.89bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.91bn | THB 1.25bn | THB 437.6m | THB 590.2m | THB 74.2m | THB 87.6m | THB 1.28bn | THB 311.7m | THB 293.9m | THB 362.8m |
| Operating income | THB 718.5m | THB 145.2m | THB 29.9m | THB 89.3m | −THB 134.5m | −THB 53.8m | THB 300.1m | THB 23.5m | THB 52.4m | THB 117.7m |
| Net income | THB 591.1m | THB 91.2m | THB 22.2m | THB 61.2m | −THB 114.1m | −THB 48.2m | THB 234.3m | THB 28.2m | THB 40.9m | THB 91.0m |
| Diluted earnings per share | 0.76 | 0.12 | 0.03 | 0.08 | -0.16 | -0.07 | 0.32 | 0.04 | 0.06 | 0.13 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 16.83bn | THB 8.85bn | THB 3.47bn | THB 1.24bn | THB 1.48bn | THB 1.39bn | THB 1.15bn | THB 1.75bn | THB 969.6m | THB 526.8m |
| Cash and short-term investments | THB 826.7m | THB 483.1m | THB 913.1m | THB 91.4m | THB 73.6m | THB 117.6m | THB 176.7m | THB 253.3m | THB 236.7m | THB 36.6m |
| Total liabilities | THB 14.74bn | THB 7.72bn | THB 2.64bn | THB 574.5m | THB 884.9m | THB 679.1m | THB 392.3m | THB 1.20bn | THB 444.6m | THB 294.6m |
| Debt | THB 3.00bn | THB 1.12bn | THB 767.1m | THB 9.9m | THB 454.3m | THB 352.0m | THB 155.0m | THB 269.2m | THB 75.5m | THB 127.6m |
| Shareholders' equity | THB 1.89bn | THB 1.14bn | THB 837.3m | THB 662.5m | THB 593.6m | THB 707.7m | THB 759.5m | THB 551.0m | THB 525.0m | THB 232.3m |
| Shares outstanding | 782m | 782m | 734m | 734m | 726m | 726m | 726m | 726m | 726m | 726m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 934.3m | THB 1.51bn | THB 846.6m | THB 488.2m | −THB 109.0m | −THB 214.5m | THB 129.2m | THB 184.2m | THB 174.0m | THB 113.2m |
| Capital spending | −THB 545.7m | −THB 438.9m | −THB 295.5m | −THB 4.6m | −THB 10.9m | −THB 4.4m | −THB 31.9m | −THB 1.4m | −THB 9.7m | −THB 2.1m |
| Free cash flow | −THB 1.48bn | THB 1.07bn | THB 551.1m | THB 483.6m | −THB 119.8m | −THB 218.9m | THB 97.4m | THB 182.8m | THB 164.2m | THB 111.1m |
| Dividends paid | −THB 39.1m | — | — | — | −THB 11 | −THB 3.6m | −THB 12.2m | −THB 2.2m | −THB 2.2m | −THB 78.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.42bn | THB 515.7m | THB 1.29bn | THB 1.25bn | THB 222.9m | THB 157.9m | THB 556.4m | THB 465.6m |
| Operating income | THB 308.3m | THB 43.5m | THB 391.6m | THB 396.8m | THB 13.3m | −THB 31.9m | THB 106.1m | THB 66.4m |
| Net income | THB 250.7m | THB 42.2m | THB 308.5m | THB 305.9m | THB 7.5m | −THB 30.8m | THB 78.1m | THB 47.3m |
| Diluted earnings per share | 0.32 | 0.05 | 0.39 | 0.39 | 0.01 | -0.04 | 0.10 | 0.06 |
| Cash from operations | THB 1.64bn | −THB 708.0m | −THB 497.0m | −THB 401.0m | −THB 77.0m | THB 39.0m | −THB 80.0m | THB 580.0m |
| Capital spending | −THB 986.0m | −THB 598.0m | −THB 270.0m | −THB 37.0m | −THB 70.0m | −THB 36.0m | −THB 215.0m | −THB 169.0m |
| Free cash flow | THB 649.0m | −THB 1.31bn | −THB 767.0m | −THB 438.0m | −THB 147.0m | THB 3.0m | −THB 295.0m | THB 411.0m |
| Total assets | THB 21.94bn | THB 20.39bn | THB 16.83bn | THB 13.67bn | THB 12.58bn | THB 11.02bn | THB 8.85bn | THB 7.42bn |
| Cash and short-term investments | THB 761.7m | THB 769.3m | THB 826.7m | THB 616.0m | THB 665.3m | THB 1.04bn | THB 483.1m | THB 711.5m |
| Debt | THB 2.00bn | THB 4.41bn | THB 3.00bn | THB 1.91bn | THB 1.51bn | THB 1.62bn | THB 1.12bn | THB 902.3m |
| Shareholders' equity | THB 1.87bn | THB 1.93bn | THB 1.89bn | THB 1.38bn | THB 1.08bn | THB 1.11bn | THB 1.14bn | THB 1.06bn |
Financial ratios
Data as of 14 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 24.7% | 11.8% | 7.4% | 15.1% | -181.0% | -61.4% |
| Net margin | 20.3% | 7.3% | 5.1% | 10.4% | -153.6% | -55.0% |
| Return on equity | 31.3% | 8.0% | 2.7% | 9.2% | -19.2% | -6.8% |
| Return on assets | 3.5% | 1.0% | 0.6% | 4.9% | -7.7% | -3.5% |
| Free cash flow yield | -6.1% | 30.5% | 19.1% | 8.2% | -1.7% | -3.6% |
| Revenue growth | 132.9% | 185.8% | -25.9% | 694.9% | -15.3% | -93.1% |
| Earnings growth | 547.9% | 310.8% | -63.7% | -153.6% | 136.6% | -120.6% |
| Current ratio | 0.86x | 0.94x | 1.15x | 1.05x | 1.27x | 1.40x |
| Debt to equity | 1.59x | 0.99x | 0.92x | 0.01x | 0.77x | 0.50x |
| Equity ratio | 11.2% | 12.8% | 24.1% | 53.6% | 40.1% | 51.0% |
| Interest coverage | 29.53x | 5.65x | 8.29x | 7.93x | -17.95x | -10.31x |
| Buybacks as a share of market value | 0.0% | -6.6% | 0.0% | -1.1% | 0.0% | 0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 70.3% | 101.5% | 36.7% |
| Operating income | 100.4% | — | 54.8% |
| Net income | 113.0% | — | 50.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 20.7% | 18.9% | 14.8% | 16.8% |
| Net margin | 16.4% | 14.7% | 11.3% | 13.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.0 | 34.1 | 132.8 | 19.4 | -14.8 | -40.6 | 9.5 | 122.4 | 35.0 |
| Price to sales | 1.4 | 2.5 | 6.7 | 2.0 | 22.7 | 22.4 | 1.8 | 11.1 | 4.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 30 Apr 2025.
| FY2025 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|
| Paid in the year | 0.05 | 0.005 | 0.017 | 0.003 |
- 11-for-10 split · 4 Mar 2020
- 3-for-2 split · 9 May 2019
- 11-for-10 split · 2 May 2018
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.