9.75
-0.51%
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 6.82bn
FY2016FY2025
Net income
THB 477.0m
FY2016FY2025
Free cash flow
THB 673.2m
FY2016FY2025
Shareholders' equity
THB 2.90bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 6.82bn | THB 7.21bn | THB 6.80bn | THB 7.00bn | THB 5.19bn | THB 3.98bn | THB 3.76bn | THB 2.53bn | THB 1.58bn | THB 1.52bn |
| Gross profit | THB 1.64bn | THB 1.62bn | THB 1.46bn | THB 1.16bn | THB 1.00bn | THB 957.4m | THB 659.6m | THB 368.5m | THB 275.9m | THB 257.5m |
| Operating income | THB 732.6m | THB 727.8m | THB 817.3m | THB 586.4m | THB 527.3m | THB 541.5m | THB 291.1m | THB 51.2m | THB 126.2m | THB 128.3m |
| Net income | THB 477.0m | THB 414.1m | THB 490.2m | THB 318.8m | THB 152.9m | THB 322.0m | THB 138.8m | THB 31.5m | THB 107.4m | THB 104.9m |
| Diluted earnings per share | 1.46 | 1.27 | 1.50 | 0.98 | 0.47 | 0.99 | 0.43 | 0.12 | 0.42 | 0.41 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 7.33bn | THB 7.61bn | THB 7.48bn | THB 7.40bn | THB 7.13bn | THB 4.72bn | THB 4.39bn | THB 4.19bn | THB 1.27bn | THB 1.26bn |
| Cash and short-term investments | THB 300.5m | THB 302.0m | THB 183.4m | THB 300.4m | THB 396.2m | THB 196.0m | THB 90.2m | THB 64.0m | THB 105.6m | THB 6.0m |
| Total liabilities | THB 4.32bn | THB 4.68bn | THB 4.72bn | THB 4.83bn | THB 4.64bn | THB 2.60bn | THB 2.54bn | THB 3.11bn | THB 208.8m | THB 251.2m |
| Debt | THB 3.10bn | THB 3.43bn | THB 3.11bn | THB 3.28bn | THB 3.18bn | THB 2.03bn | THB 1.64bn | THB 2.23bn | — | THB 55.0m |
| Shareholders' equity | THB 2.90bn | THB 2.83bn | THB 2.44bn | THB 2.21bn | THB 2.13bn | THB 2.06bn | THB 1.74bn | THB 1.03bn | THB 1.06bn | THB 1.01bn |
| Shares outstanding | 327m | 327m | 327m | 327m | 327m | 327m | 327m | 254m | 254m | 254m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 1.10bn | THB 1.14bn | THB 962.4m | THB 886.0m | THB 724.1m | THB 762.0m | THB 537.3m | THB 433.7m | THB 256.6m | THB 107.6m |
| Capital spending | −THB 430.8m | −THB 573.1m | −THB 639.0m | −THB 475.0m | −THB 338.4m | −THB 313.4m | −THB 228.0m | −THB 149.8m | −THB 56.6m | −THB 136.6m |
| Free cash flow | THB 673.2m | THB 569.8m | THB 323.4m | THB 411.0m | THB 385.7m | THB 448.6m | THB 309.3m | THB 283.8m | THB 200.0m | −THB 29.0m |
| Dividends paid | −THB 136.8m | −THB 158.1m | −THB 176.3m | −THB 59.4m | −THB 101.9m | −THB 40.8m | −THB 40.8m | −THB 7.6m | −THB 53.3m | −THB 84.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.06bn | THB 1.81bn | THB 1.66bn | THB 1.67bn | THB 1.67bn | THB 1.82bn | THB 1.73bn | THB 1.80bn |
| Gross profit | THB 445.7m | THB 428.2m | THB 444.7m | THB 402.8m | THB 383.3m | THB 425.7m | THB 391.5m | THB 397.9m |
| Operating income | THB 190.6m | THB 179.3m | THB 204.5m | THB 196.4m | THB 156.6m | THB 209.3m | THB 132.3m | THB 176.1m |
| Net income | THB 148.3m | THB 141.4m | THB 146.5m | THB 121.3m | THB 88.3m | THB 120.9m | THB 69.8m | THB 99.2m |
| Diluted earnings per share | 0.45 | 0.43 | 0.45 | 0.37 | 0.27 | 0.37 | 0.21 | 0.30 |
| Cash from operations | −THB 82.0m | THB 347.0m | THB 192.0m | THB 340.0m | THB 366.0m | THB 313.0m | THB 270.0m | THB 483.0m |
| Capital spending | −THB 125.0m | −THB 117.0m | −THB 93.0m | −THB 93.0m | −THB 121.0m | −THB 127.0m | −THB 167.0m | −THB 82.0m |
| Free cash flow | −THB 207.0m | THB 230.0m | THB 99.0m | THB 247.0m | THB 245.0m | THB 186.0m | THB 103.0m | THB 401.0m |
| Total assets | THB 8.10bn | THB 7.57bn | THB 7.33bn | THB 7.11bn | THB 7.24bn | THB 7.51bn | THB 7.61bn | THB 7.59bn |
| Cash and short-term investments | THB 225.6m | THB 274.2m | THB 300.5m | THB 204.7m | THB 161.5m | THB 230.8m | THB 302.0m | THB 340.5m |
| Debt | THB 3.04bn | THB 2.71bn | THB 2.85bn | THB 2.79bn | THB 2.91bn | THB 3.05bn | THB 3.25bn | THB 3.01bn |
| Shareholders' equity | THB 3.13bn | THB 3.10bn | THB 2.90bn | THB 2.83bn | THB 2.81bn | THB 2.95bn | THB 2.83bn | THB 2.39bn |
Financial ratios
Data as of 25 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 24.0% | 22.5% | 21.5% | 16.5% | 19.3% | 24.0% |
| Operating margin | 10.7% | 10.1% | 12.1% | 8.4% | 10.1% | 13.6% |
| Net margin | 7.0% | 5.7% | 7.2% | 4.6% | 2.9% | 8.1% |
| Return on equity | 16.4% | 14.6% | 20.1% | 14.4% | 7.2% | 15.6% |
| Return on assets | 6.5% | 5.4% | 6.5% | 4.3% | 2.1% | 6.8% |
| Free cash flow yield | 48.0% | 53.6% | 50.0% | 42.5% | 33.1% | 33.6% |
| Revenue growth | -5.4% | 6.0% | -2.8% | 34.7% | 30.4% | 6.0% |
| Earnings growth | 15.2% | -15.5% | 53.7% | 108.5% | -52.5% | 131.9% |
| Current ratio | 0.96x | 1.03x | 1.06x | 1.15x | 1.31x | 1.33x |
| Debt to equity | 0.97x | 1.15x | 1.20x | 1.40x | 1.41x | 0.94x |
| Equity ratio | 39.6% | 37.2% | 32.6% | 29.8% | 29.9% | 43.6% |
| Interest coverage | 4.38x | 3.81x | 4.79x | 3.65x | 3.82x | 5.14x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.2% | -0.2% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.8% | 11.4% | 15.7% |
| Operating income | 7.7% | 6.2% | 18.8% |
| Net income | 14.4% | 8.2% | 16.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.2% | 21.1% | 21.2% | 20.1% |
| Operating margin | 10.4% | 10.3% | 10.6% | 9.7% |
| Net margin | 6.3% | 6.1% | 5.9% | 5.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 5.6 | 7.7 | 11.1 | 13.3 | 33.6 | 12.6 | 23.5 | 83.1 | 27.4 | 17.5 |
| Price to sales | 0.4 | 0.4 | 0.8 | 0.6 | 1.0 | 1.0 | 0.9 | 1.0 | 1.9 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 8 May 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.438 | 0.38 | 0.45 | 0.293 | 0.141 | 0.292 | 0.125 | 0.03 |
- 2-for-1 split · 7 May 2013
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.