W 
5.85
-1.68%
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 2.33bn
FY2016FY2025
Net income
THB 351.8m
FY2016FY2025
Free cash flow
−THB 362.8m
FY2016FY2025
Shareholders' equity
THB 1.93bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 2.33bn | THB 2.03bn | THB 1.46bn | THB 1.15bn | THB 1.23bn | THB 705.5m | THB 754.5m | THB 625.9m | THB 533.3m | THB 542.0m |
| Gross profit | THB 769.6m | THB 638.5m | THB 366.1m | THB 324.2m | THB 432.3m | THB 103.3m | THB 140.2m | THB 195.4m | THB 151.0m | THB 187.5m |
| Operating income | THB 444.3m | THB 382.6m | THB 153.9m | THB 158.1m | THB 296.4m | −THB 26.5m | −THB 6.2m | THB 54.3m | THB 23.9m | THB 81.3m |
| Net income | THB 351.8m | THB 278.8m | THB 92.9m | THB 115.7m | THB 232.3m | −THB 33.7m | −THB 6.5m | THB 51.5m | THB 24.2m | THB 72.2m |
| Diluted earnings per share | 0.49 | 0.39 | 0.15 | 0.19 | 0.38 | -0.06 | -0.01 | 0.08 | 0.04 | 0.21 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 3.58bn | THB 2.78bn | THB 2.57bn | THB 2.21bn | THB 1.89bn | THB 1.46bn | THB 1.32bn | THB 1.19bn | THB 926.1m | THB 631.3m |
| Cash and short-term investments | THB 130.5m | THB 66.2m | THB 77.0m | THB 39.3m | THB 39.4m | THB 26.0m | THB 11.5m | THB 49.2m | THB 262.7m | THB 37.0m |
| Total liabilities | THB 1.54bn | THB 1.17bn | THB 1.47bn | THB 1.17bn | THB 906.4m | THB 690.8m | THB 473.1m | THB 299.8m | THB 79.8m | THB 280.3m |
| Debt | THB 1.22bn | THB 929.8m | THB 1.22bn | THB 897.4m | THB 704.5m | THB 587.2m | THB 359.8m | THB 182.1m | THB 698,100 | THB 188.5m |
| Shareholders' equity | THB 1.93bn | THB 1.58bn | THB 1.06bn | THB 1.04bn | THB 980.9m | THB 771.3m | THB 836.3m | THB 872.6m | THB 831.8m | THB 343.7m |
| Shares outstanding | 714m | 714m | 624m | 624m | 612m | 612m | 612m | 612m | 612m | 351m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 497.7m | THB 476.4m | THB 235.5m | THB 408.4m | THB 60.6m | THB 31.5m | THB 34.6m | THB 77.8m | THB 48.3m | THB 111.7m |
| Capital spending | −THB 860.5m | −THB 289.8m | −THB 502.5m | −THB 528.7m | −THB 120.4m | −THB 187.3m | −THB 205.9m | −THB 458.2m | −THB 104.2m | −THB 171.1m |
| Free cash flow | −THB 362.8m | THB 186.6m | −THB 267.1m | −THB 120.3m | −THB 59.9m | −THB 155.7m | −THB 171.2m | −THB 380.3m | −THB 55.9m | −THB 59.4m |
| Dividends paid | −THB 1.5m | −THB 66.0m | −THB 66.0m | −THB 60.0m | −THB 22.6m | −THB 34.7m | −THB 37.5m | −THB 10.8m | −THB 232.6m | −THB 16.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 492.1m | THB 796.8m | THB 639.6m | THB 489.7m | THB 479.4m | THB 721.2m | THB 521.5m | THB 500.1m |
| Gross profit | THB 104.9m | THB 330.9m | THB 223.2m | THB 122.3m | THB 117.5m | THB 306.7m | THB 161.9m | THB 150.6m |
| Operating income | THB 25.3m | THB 227.6m | THB 130.5m | THB 44.6m | THB 54.2m | THB 223.2m | THB 89.2m | THB 93.5m |
| Net income | THB 20.0m | THB 186.2m | THB 103.2m | THB 33.3m | THB 36.7m | THB 178.5m | THB 67.4m | THB 68.1m |
| Diluted earnings per share | 0.03 | 0.27 | 0.14 | 0.05 | 0.05 | 0.25 | 0.09 | 0.10 |
| Cash from operations | THB 161.0m | THB 245.0m | THB 88.0m | THB 81.0m | THB 141.0m | THB 205.0m | THB 230.0m | THB 22.0m |
| Capital spending | −THB 229.0m | −THB 221.0m | −THB 190.0m | −THB 132.0m | −THB 101.0m | −THB 436.0m | −THB 88.0m | −THB 39.0m |
| Free cash flow | −THB 68.0m | THB 24.0m | −THB 102.0m | −THB 51.0m | THB 40.0m | −THB 231.0m | THB 142.0m | −THB 17.0m |
| Total assets | THB 3.93bn | THB 3.82bn | THB 3.58bn | THB 3.37bn | THB 3.25bn | THB 3.28bn | THB 2.78bn | THB 2.78bn |
| Cash and short-term investments | — | THB 108.5m | THB 130.5m | THB 146.5m | THB 142.7m | THB 135.1m | THB 66.2m | THB 93.9m |
| Debt | THB 1.06bn | THB 1.20bn | THB 1.23bn | THB 1.17bn | THB 1.10bn | THB 1.13bn | THB 915.4m | THB 988.1m |
| Shareholders' equity | THB 2.08bn | THB 2.11bn | THB 1.93bn | THB 1.82bn | THB 1.79bn | THB 1.76bn | THB 1.58bn | THB 1.51bn |
Financial ratios
Data as of 19 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 33.0% | 31.4% | 25.1% | 28.3% | 35.3% | 14.6% |
| Operating margin | 19.1% | 18.8% | 10.5% | 13.8% | 24.2% | -3.8% |
| Net margin | 15.1% | 13.7% | 6.4% | 10.1% | 18.9% | -4.8% |
| Return on equity | 18.2% | 17.7% | 8.7% | 11.2% | 23.7% | -4.4% |
| Return on assets | 9.8% | 10.0% | 3.6% | 5.2% | 12.3% | -2.3% |
| Free cash flow yield | 31.7% | 17.9% | 19.7% | 25.0% | 4.9% | 6.0% |
| Revenue growth | 14.6% | 39.2% | 27.4% | -6.6% | 73.8% | -6.5% |
| Earnings growth | 26.1% | 200.1% | -19.7% | -50.2% | -789.6% | 419.5% |
| Current ratio | 0.97x | 1.07x | 0.60x | 0.89x | 1.86x | 0.73x |
| Debt to equity | 0.63x | 0.58x | 1.14x | 0.86x | 0.71x | 0.75x |
| Equity ratio | 53.8% | 56.7% | 41.4% | 46.8% | 51.8% | 52.7% |
| Interest coverage | 11.73x | 8.44x | 3.64x | 10.52x | 21.29x | -2.78x |
| Buybacks as a share of market value | 0.0% | -14.4% | 0.0% | -2.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 26.7% | 27.0% | 17.2% |
| Operating income | 41.1% | — | 24.7% |
| Net income | 44.9% | — | 23.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 32.3% | 30.1% | 29.6% | 29.3% |
| Operating margin | 19.0% | 16.3% | 15.8% | 13.6% |
| Net margin | 14.5% | 12.0% | 11.7% | 10.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.3 | 22.0 | 43.4 | 20.4 | 6.6 | -29.8 | -177.1 | 26.0 | 71.5 |
| Price to sales | 1.9 | 3.0 | 2.8 | 2.1 | 1.3 | 1.4 | 1.5 | 2.1 | 3.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 7 Mar 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.002 | 0.094 | 0.102 | 0.092 | 0.035 | 0.054 | 0.058 | 0.017 |
- 1.04-for-1 split · 7 Mar 2025
- 1.02-for-1 split · 11 Mar 2024
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.