4.64
+1.31%
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 1.25bn
FY2015FY2024
Net income
−THB 15.9m
FY2015FY2024
Free cash flow
THB 1.49bn
FY2015FY2024
Shareholders' equity
THB 5.42bn
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 1.25bn | THB 1.63bn | THB 1.95bn | THB 2.00bn | THB 2.55bn | THB 3.72bn | THB 3.87bn | THB 3.65bn | THB 3.37bn | THB 3.39bn |
| Gross profit | THB 1.25bn | THB 1.60bn | THB 1.93bn | THB 1.97bn | THB 2.55bn | THB 3.71bn | THB 3.86bn | THB 3.64bn | THB 3.35bn | THB 3.36bn |
| Operating income | −THB 22.4m | THB 183.3m | THB 520.6m | THB 658.0m | THB 547.1m | THB 735.0m | THB 641.2m | THB 716.0m | THB 655.2m | THB 669.7m |
| Net income | −THB 15.9m | THB 92.1m | THB 367.1m | THB 471.8m | THB 367.6m | THB 481.1m | THB 401.1m | THB 466.9m | THB 429.7m | THB 408.3m |
| Diluted earnings per share | -0.03 | 0.18 | 0.73 | 0.94 | 0.74 | 0.96 | 0.80 | 0.93 | 0.86 | 0.82 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 5.88bn | THB 6.40bn | THB 6.56bn | THB 6.98bn | THB 7.36bn | THB 9.16bn | THB 10.58bn | THB 10.02bn | THB 8.61bn | THB 8.28bn |
| Cash and short-term investments | THB 3.20bn | THB 2.18bn | THB 1.96bn | THB 2.58bn | THB 2.21bn | THB 1.02bn | THB 438.0m | THB 192.8m | THB 103.6m | THB 252.2m |
| Total liabilities | THB 457.7m | THB 826.5m | THB 820.2m | THB 1.34bn | THB 2.02bn | THB 3.86bn | THB 5.51bn | THB 5.25bn | THB 4.07bn | THB 3.97bn |
| Debt | THB 226.8m | THB 491.9m | THB 458.2m | THB 949.3m | THB 1.56bn | THB 3.35bn | THB 4.96bn | THB 4.75bn | THB 3.67bn | THB 3.52bn |
| Shareholders' equity | THB 5.42bn | THB 5.58bn | THB 5.74bn | THB 5.64bn | THB 5.34bn | THB 5.31bn | THB 5.07bn | THB 4.77bn | THB 4.54bn | THB 4.31bn |
| Shares outstanding | 500m | 500m | 500m | 500m | 500m | 500m | 500m | 500m | 500m | 500m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 1.72bn | THB 523.1m | THB 181.0m | THB 1.32bn | THB 3.46bn | THB 2.58bn | THB 451.8m | −THB 661.4m | THB 38.0m | THB 1.35bn |
| Capital spending | −THB 234.1m | −THB 59.4m | −THB 10.8m | −THB 11.6m | −THB 22.6m | −THB 57.6m | −THB 50.3m | −THB 43.3m | −THB 36.6m | −THB 89.5m |
| Free cash flow | THB 1.49bn | THB 463.7m | THB 170.2m | THB 1.31bn | THB 3.44bn | THB 2.52bn | THB 401.5m | −THB 704.7m | THB 1.4m | THB 1.26bn |
| Dividends paid | −THB 125.0m | −THB 209.9m | −THB 250.0m | −THB 210.0m | −THB 275.0m | −THB 225.0m | −THB 260.0m | −THB 225.0m | −THB 200.0m | −THB 90.0m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 192.6m | THB 208.6m | THB 255.6m | THB 301.1m | THB 277.7m | THB 340.2m | THB 334.8m | THB 399.4m |
| Gross profit | — | — | — | THB 301.1m | THB 277.7m | THB 340.2m | THB 334.8m | THB 381.1m |
| Operating income | THB 24,000 | THB 38.7m | THB 54.8m | THB 7.6m | THB 4.4m | THB 7.8m | −THB 42.2m | THB 19.6m |
| Net income | THB 8.0m | THB 38.4m | THB 52.5m | THB 14.1m | −THB 5.4m | THB 6.6m | −THB 31.2m | −THB 3.0m |
| Diluted earnings per share | 0.02 | 0.08 | 0.10 | 0.03 | -0.01 | 0.01 | -0.06 | -0.01 |
| Total assets | THB 5.64bn | THB 5.67bn | THB 5.82bn | THB 5.88bn | THB 5.91bn | THB 6.16bn | THB 6.34bn | THB 6.40bn |
| Cash and short-term investments | THB 2.73bn | THB 2.88bn | THB 3.12bn | THB 3.20bn | THB 2.95bn | THB 2.69bn | THB 2.50bn | THB 2.18bn |
| Debt | THB 55.2m | THB 62.0m | THB 67.9m | THB 85.5m | THB 115.7m | THB 156.4m | THB 194.1m | THB 236.3m |
| Shareholders' equity | THB 5.37bn | THB 5.37bn | THB 5.47bn | THB 5.42bn | THB 5.37bn | THB 5.49bn | THB 5.60bn | THB 5.58bn |
Financial ratios
Data as of 13 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 28.8% | 33.3% | 34.1% | 28.7% | 24.1% | 25.7% |
| Operating margin | 8.5% | 15.7% | 15.2% | 11.1% | 5.6% | 7.3% |
| Net margin | 7.7% | 14.6% | 14.0% | 10.0% | 5.0% | 6.1% |
| Return on equity | 19.1% | 35.5% | 33.3% | 20.9% | 9.1% | 12.0% |
| Return on assets | 10.4% | 23.9% | 23.0% | 13.5% | 5.3% | 7.0% |
| Free cash flow yield | 11.0% | 15.6% | 14.1% | 17.6% | 10.6% | 18.3% |
| Revenue growth | -7.1% | 7.3% | 21.9% | 20.9% | -9.3% | -24.4% |
| Earnings growth | -51.0% | 12.5% | 70.9% | 138.7% | -24.9% | -33.8% |
| Current ratio | 1.52x | 2.17x | 2.49x | 2.14x | 1.76x | 1.62x |
| Debt to equity | 0.41x | 0.13x | 0.08x | 0.17x | 0.34x | 0.36x |
| Equity ratio | 54.6% | 67.4% | 69.0% | 64.8% | 57.8% | 58.1% |
| Interest coverage | 19.35x | 50.22x | 73.58x | 42.79x | 16.02x | 16.10x |
| Buybacks as a share of market value | 1.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -14.5% | -19.5% | -10.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 98.9% | 98.8% | 99.3% | 99.4% |
| Operating margin | 5.6% | 19.6% | 20.0% | 18.5% |
| Net margin | 2.6% | 13.4% | 13.5% | 11.8% |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -254.9 | 51.5 | 15.8 | 8.2 | 14.2 | 10.9 | 10.0 | 22.4 | 32.6 | 10.5 |
| Price to sales | 3.2 | 2.9 | 3.0 | 1.9 | 2.0 | 1.4 | 1.0 | 2.9 | 4.2 | 1.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 27 Aug 2026.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.327 | 0.45 | 0.43 | 0.121 | 0.088 | 0.10 | 0.12 | 0.28 |
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.