Z 
0.93
-1.06%
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 532.5m
FY2016FY2025
Net income
THB 17.5m
FY2016FY2025
Free cash flow
THB 24.1m
FY2016FY2025
Shareholders' equity
THB 825.7m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | THB 532.5m | THB 562.0m | THB 770.9m | THB 1.15bn | THB 1.14bn | THB 972.9m | THB 760.2m | THB 841.1m | THB 882.2m | THB 919.8m |
| Gross profit | THB 100.8m | THB 103.1m | THB 123.9m | −THB 1.7m | THB 285.8m | THB 200.1m | THB 75.4m | THB 93.3m | THB 202.6m | THB 330.9m |
| Operating income | THB 27.7m | THB 37.1m | THB 57.9m | −THB 89.5m | THB 270.9m | THB 154.2m | THB 42.4m | THB 46.0m | THB 158.8m | THB 288.1m |
| Net income | THB 17.5m | THB 26.0m | THB 41.6m | −THB 380.9m | THB 204.2m | THB 117.7m | THB 35.3m | THB 42.6m | THB 131.7m | THB 226.1m |
| Diluted earnings per share | 0.02 | 0.04 | 0.06 | -0.54 | 0.33 | 0.24 | 0.07 | 0.07 | 0.25 | 0.59 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | THB 1.14bn | THB 1.11bn | THB 1.27bn | THB 1.31bn | THB 1.81bn | THB 1.38bn | THB 1.16bn | THB 1.20bn | THB 1.28bn | THB 626.4m |
| Cash and short-term investments | THB 111.8m | THB 100.6m | THB 184.4m | THB 106.7m | THB 199.0m | THB 197.1m | THB 258.2m | THB 117.7m | THB 436.4m | THB 109.5m |
| Total liabilities | THB 315.6m | THB 298.0m | THB 489.0m | THB 602.6m | THB 814.5m | THB 563.4m | THB 405.8m | THB 438.1m | THB 499.7m | THB 311.1m |
| Debt | THB 172.6m | THB 117.2m | THB 329.3m | THB 408.5m | THB 665.0m | THB 469.4m | THB 360.1m | THB 287.8m | THB 284.6m | THB 246.9m |
| Shareholders' equity | THB 825.7m | THB 808.3m | THB 782.3m | THB 709.6m | THB 995.5m | THB 820.2m | THB 752.8m | THB 757.2m | THB 782.2m | THB 315.3m |
| Shares outstanding | 737m | 737m | 737m | 706m | 614m | 499m | 508m | 635m | 520m | 381m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | THB 27.5m | THB 113.8m | THB 159.1m | THB 240.1m | −THB 55.4m | THB 10.4m | THB 173.7m | THB 79.7m | −THB 20.2m | THB 290.3m |
| Capital spending | −THB 3.5m | −THB 2.5m | −THB 8.2m | −THB 95.6m | −THB 95.7m | −THB 126.0m | −THB 63.7m | −THB 337.3m | −THB 28.7m | −THB 36.6m |
| Free cash flow | THB 24.1m | THB 111.3m | THB 150.9m | THB 144.5m | −THB 151.1m | −THB 115.7m | THB 110.0m | −THB 257.6m | −THB 48.9m | THB 253.6m |
| Dividends paid | — | — | — | — | −THB 144.7m | −THB 20.3m | −THB 41.6m | −THB 67.6m | −THB 120.0m | −THB 207.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | THB 136.9m | THB 160.9m | THB 131.2m | THB 138.5m | THB 117.0m | THB 146.0m | THB 124.8m | THB 126.6m |
| Gross profit | THB 37.7m | THB 31.2m | THB 18.9m | THB 25.7m | THB 25.0m | THB 31.2m | THB 25.0m | THB 20.3m |
| Operating income | THB 18.6m | THB 9.3m | −THB 520,159 | THB 8.8m | THB 8.4m | THB 13.3m | THB 11.4m | THB 3.8m |
| Net income | THB 14.1m | THB 4.6m | −THB 6.4m | THB 8.5m | THB 5.6m | THB 9.7m | THB 7.2m | THB 2.5m |
| Diluted earnings per share | 0.02 | 0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 |
| Cash from operations | THB 14.0m | THB 36.0m | THB 9.0m | −THB 10.0m | −THB 27.0m | THB 55.0m | THB 30.0m | −THB 14.0m |
| Capital spending | −THB 3.0m | −THB 1.0m | −THB 1.0m | — | — | — | — | — |
| Free cash flow | THB 11.0m | THB 35.0m | THB 8.0m | — | — | — | — | — |
| Total assets | THB 1.14bn | THB 1.10bn | THB 1.14bn | THB 1.17bn | THB 1.09bn | THB 1.06bn | THB 1.11bn | THB 1.07bn |
| Cash and short-term investments | THB 55.9m | THB 112.1m | THB 111.8m | THB 123.8m | THB 119.1m | THB 82.2m | THB 100.6m | THB 73.3m |
| Debt | THB 121.8m | THB 135.6m | THB 175.1m | THB 166.3m | THB 135.1m | THB 44.3m | THB 112.1m | THB 111.0m |
| Shareholders' equity | THB 845.1m | THB 831.0m | THB 825.7m | THB 832.1m | THB 823.6m | THB 817.9m | THB 808.3m | THB 801.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -22.5% | -11.4% | -2.4% |
| Operating income | — | -29.0% | -10.4% |
| Net income | — | -31.7% | -12.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.6% | 10.8% | 15.8% | 17.8% |
| Operating margin | 5.9% | 1.1% | 8.9% | 11.7% |
| Net margin | 4.0% | -9.8% | 0.5% | 5.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 37.1 | 46.5 | 48.2 | -6.3 | 12.9 | 12.1 | 14.7 | 26.3 | 19.6 |
| Price to sales | 1.2 | 2.1 | 2.6 | 2.1 | 2.3 | 1.5 | 0.7 | 1.3 | 2.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 25 Aug 2021.
| FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|
| Paid in the year | 0.291 | 0.039 | 0.08 | 0.13 |
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.