W 
1.21
+2.54%
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 647.0m
FY2017FY2025
Net income
THB 15.2m
FY2017FY2025
Free cash flow
−THB 58.1m
FY2017FY2025
Shareholders' equity
THB 635.3m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 647.0m | THB 654.4m | THB 639.2m | THB 703.4m | THB 538.7m | THB 530.5m | THB 492.4m | THB 514.2m | THB 382.7m |
| Research and development | — | — | — | THB 29,828 | — | — | — | — | — |
| Operating income | THB 8.4m | THB 34.0m | THB 41.4m | THB 64.7m | THB 62.8m | THB 70.0m | THB 62.5m | THB 68.3m | THB 8.8m |
| Net income | THB 15.2m | THB 29.3m | THB 30.6m | THB 60.7m | THB 65.2m | THB 51.6m | THB 45.3m | −THB 6.4m | THB 2.3m |
| Diluted earnings per share | 0.04 | 0.07 | 0.08 | 0.15 | 0.16 | 0.13 | 0.11 | -0.02 | 0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.14bn | THB 1.11bn | THB 977.9m | THB 848.2m | THB 755.5m | THB 492.1m | THB 331.6m | THB 351.7m | THB 103.0m |
| Cash and short-term investments | THB 19.4m | THB 22.9m | THB 34.7m | THB 71.6m | THB 126.4m | THB 8.3m | THB 7.3m | THB 18.1m | THB 8.2m |
| Total liabilities | THB 504.9m | THB 473.7m | THB 373.9m | THB 253.3m | THB 183.5m | THB 303.3m | THB 241.0m | THB 355.1m | THB 98.1m |
| Debt | THB 362.7m | THB 307.5m | THB 256.1m | THB 171.2m | THB 63.5m | THB 215.0m | THB 104.6m | THB 243.7m | THB 70.0m |
| Shareholders' equity | THB 635.3m | THB 632.1m | THB 604.0m | THB 594.9m | THB 572.0m | THB 188.8m | THB 90.6m | THB 63.0m | THB 4.8m |
| Shares outstanding | 400m | 400m | 400m | 400m | 400m | 400m | 400m | 400m | 400m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −THB 24.9m | THB 111.1m | THB 37.5m | −THB 74.5m | THB 90.8m | THB 8.1m | THB 78.0m | THB 63.9m | THB 78.0m |
| Capital spending | −THB 33.2m | −THB 194.9m | −THB 92.6m | −THB 66.0m | −THB 134.0m | −THB 52.1m | −THB 20.3m | −THB 14.4m | −THB 7.9m |
| Free cash flow | −THB 58.1m | −THB 83.8m | −THB 55.2m | −THB 140.5m | −THB 43.2m | −THB 44.0m | THB 57.7m | THB 49.4m | THB 70.1m |
| Dividends paid | −THB 9.9m | −THB 11.8m | −THB 22.8m | −THB 26.0m | −THB 41.7m | −THB 45.0m | −THB 8.2m | −THB 3.0m | −THB 8.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 209.2m | THB 152.4m | THB 181.9m | THB 156.2m | THB 150.8m | THB 158.2m | THB 184.7m | THB 188.4m |
| Operating income | THB 12.8m | THB 8.0m | THB 11.2m | THB 5.4m | THB 6.7m | THB 10.7m | THB 14.8m | THB 9.2m |
| Net income | THB 6.4m | THB 3.2m | THB 5.9m | THB 1.3m | THB 1.9m | THB 6.1m | THB 13.2m | THB 10.5m |
| Diluted earnings per share | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 | 0.03 | 0.03 |
| Cash from operations | THB 40.0m | −THB 23.0m | THB 28.0m | THB 34.0m | −THB 36.0m | −THB 41.0m | THB 5.0m | THB 82.0m |
| Capital spending | −THB 12.0m | −THB 10.0m | −THB 9.0m | −THB 11.0m | −THB 1.0m | −THB 13.0m | −THB 156.0m | −THB 14.0m |
| Free cash flow | THB 28.0m | −THB 33.0m | THB 19.0m | THB 23.0m | −THB 37.0m | −THB 54.0m | −THB 151.0m | THB 68.0m |
| Total assets | THB 1.14bn | THB 1.16bn | THB 1.14bn | THB 1.10bn | THB 1.18bn | THB 1.11bn | THB 1.11bn | THB 918.6m |
| Cash and short-term investments | THB 10.1m | THB 13.8m | THB 19.4m | THB 17.1m | THB 15.6m | THB 17.1m | THB 22.9m | THB 18.0m |
| Debt | THB 330.4m | THB 359.7m | THB 328.3m | THB 353.1m | THB 369.6m | THB 320.2m | THB 266.9m | THB 109.4m |
| Shareholders' equity | THB 639.9m | THB 638.5m | THB 635.3m | THB 631.5m | THB 630.2m | THB 638.2m | THB 632.1m | THB 608.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -2.7% | 4.1% | — |
| Operating income | -49.4% | -34.6% | — |
| Net income | -37.0% | -21.7% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 26.1 | 24.7 | 38.6 | 28.1 | 36.2 |
| Price to sales | 0.6 | 1.1 | 1.9 | 2.4 | 4.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 16 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Paid in the year | 0.013 | 0.025 | 0.03 | 0.057 | 0.065 |
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.