Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
A

Aeon Thana Sinsap Thailand PCL
SET:AEONTS

Watchlist Manager
Aeon Thana Sinsap Thailand PCL
SET:AEONTS
Watchlist
Price: 95.5 THB -1.29% Market Closed
Market Cap: ฿23.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-5%
5Y
-8%
10Y
+16%
Operating Income
+
3Y
-14%
5Y
-5%
10Y
+15%
Net Income
+
3Y
-28%
5Y
-18%
10Y
+21%

Earnings Waterfall
Aeon Thana Sinsap Thailand PCL

Income Statement
Aeon Thana Sinsap Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
Feb-2003 May-2003 Aug-2003 Nov-2003 Feb-2004 May-2004 Aug-2004 Nov-2004 Feb-2005 May-2005 Aug-2005 Nov-2005 Feb-2006 May-2006 Aug-2006 Nov-2006 Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
470
492
494
486
469
463
480
516
569
612
668
746
845
958
1 072
1 168
1 252
1 326
1 382
1 440
1 493
1 539
1 598
1 670
1 739
1 757
1 752
1 736
1 691
1 673
1 683
1 665
1 654
1 655
1 638
1 644
1 658
1 696
1 727
1 739
1 781
1 824
1 878
1 958
2 061
2 148
2 245
2 334
2 358
2 371
2 361
2 334
2 303
2 280
2 230
2 166
2 110
2 082
2 067
2 079
2 104
2 133
2 169
2 180
2 175
2 167
2 169
2 181
2 209
2 224
2 221
2 188
2 096
1 991
1 885
1 796
1 745
1 728
1 748
1 799
1 904
1 994
2 100
2 135
2 162
2 193
2 177
2 266
2 245
0
0
0
Revenue
3 533
N/A
3 661
+4%
3 807
+4%
3 816
+0%
3 841
+1%
4 010
+4%
4 151
+4%
4 440
+7%
4 728
+6%
5 072
+7%
5 421
+7%
5 804
+7%
6 200
+7%
6 494
+5%
6 721
+3%
6 896
+3%
7 202
+4%
7 548
+5%
7 883
+4%
8 185
+4%
8 359
+2%
8 520
+2%
8 746
+3%
9 008
+3%
9 185
+2%
9 131
-1%
9 064
-1%
8 830
-3%
8 658
-2%
8 651
0%
8 764
+1%
8 945
+2%
9 183
+3%
9 373
+2%
9 506
+1%
9 644
+1%
9 537
-1%
10 115
+6%
10 427
+3%
10 801
+4%
11 295
+5%
11 879
+5%
12 690
+7%
13 594
+7%
14 334
+5%
14 852
+4%
15 201
+2%
15 485
+2%
15 708
+1%
15 842
+1%
15 955
+1%
16 056
+1%
390
-98%
16 181
+4 051%
16 381
+1%
16 413
+0%
16 584
+1%
16 607
+0%
16 659
+0%
16 951
+2%
17 475
+3%
18 070
+3%
18 589
+3%
19 062
+3%
19 423
+2%
19 820
+2%
20 289
+2%
20 719
+2%
21 147
+2%
21 280
+1%
20 945
-2%
20 186
-4%
19 343
-4%
18 718
-3%
18 436
-2%
18 629
+1%
18 795
+1%
19 093
+2%
19 408
+2%
19 672
+1%
19 969
+2%
19 979
+0%
19 990
+0%
19 818
-1%
19 631
-1%
19 547
0%
19 457
0%
19 367
0%
19 199
-1%
19 022
-1%
18 778
-1%
18 598
-1%
Operating Income
Operating Expenses
(2 400)
(2 550)
(2 646)
(2 621)
(2 646)
(2 709)
(2 787)
(2 978)
(3 137)
(3 374)
(3 615)
(3 878)
(4 102)
(4 239)
(4 427)
(4 515)
(4 725)
(4 962)
(5 130)
(5 270)
(5 399)
(5 513)
(5 620)
(5 764)
(5 986)
(6 003)
(6 002)
(5 828)
(5 706)
(5 712)
(5 948)
(6 246)
(6 378)
(6 517)
(6 510)
(7 665)
(7 877)
(7 965)
(8 146)
(7 105)
(7 366)
(7 610)
(8 027)
(8 713)
(9 359)
(9 765)
(10 515)
(10 953)
(11 213)
(11 438)
(11 218)
(11 357)
(151)
(11 529)
(11 791)
(11 859)
(12 127)
(12 087)
(12 032)
(11 984)
(12 228)
(12 391)
(12 636)
(12 939)
(13 224)
(13 542)
(13 944)
(14 464)
(14 871)
(15 654)
(15 295)
(14 508)
(13 283)
(11 876)
(12 277)
(12 541)
(13 038)
(13 431)
(13 188)
(13 355)
(13 684)
(14 154)
(14 296)
(14 424)
(13 785)
(13 854)
(13 863)
(13 774)
(13 892)
(13 415)
(13 177)
(13 193)
Selling, General & Administrative
(2 400)
(2 550)
(2 646)
(2 621)
(2 646)
(2 709)
(2 787)
(2 978)
(3 137)
(3 374)
(3 615)
(3 878)
(4 102)
(4 239)
(4 427)
(4 535)
(4 725)
(4 962)
(5 130)
(5 324)
(5 399)
(5 513)
(5 619)
(5 779)
(5 985)
(5 999)
(5 999)
(5 825)
(5 706)
(5 712)
(5 948)
(6 246)
(6 378)
(6 568)
(6 561)
(7 716)
(7 876)
(7 978)
(8 158)
(7 117)
(7 366)
(7 610)
(8 027)
(8 713)
(9 359)
(9 765)
(10 515)
(10 953)
(11 213)
(11 438)
(11 218)
(11 357)
(151)
(11 529)
(11 791)
(11 859)
(12 127)
(12 087)
(12 032)
(11 978)
(12 228)
(12 384)
(12 636)
(12 939)
(13 224)
(13 542)
(13 899)
(14 418)
(14 871)
(15 654)
(15 295)
(14 508)
(13 283)
(11 876)
(12 277)
(12 541)
(13 038)
(13 431)
(13 188)
(13 355)
(13 684)
(14 154)
(14 296)
(14 324)
(13 785)
(13 854)
(13 867)
(13 779)
(13 892)
(13 415)
(13 177)
(13 193)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
0
0
0
54
0
0
0
15
0
(3)
(3)
(3)
0
0
0
0
0
51
51
51
0
13
13
13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
(7)
0
0
0
0
(46)
(46)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(100)
0
0
4
4
0
0
0
0
Operating Income
1 133
N/A
1 111
-2%
1 162
+5%
1 195
+3%
1 196
+0%
1 301
+9%
1 365
+5%
1 461
+7%
1 590
+9%
1 699
+7%
1 806
+6%
1 927
+7%
2 098
+9%
2 255
+7%
2 294
+2%
2 381
+4%
2 477
+4%
2 587
+4%
2 753
+6%
2 914
+6%
2 960
+2%
3 007
+2%
3 127
+4%
3 244
+4%
3 199
-1%
3 128
-2%
3 061
-2%
3 002
-2%
2 952
-2%
2 939
0%
2 815
-4%
2 698
-4%
2 805
+4%
2 856
+2%
2 996
+5%
1 979
-34%
1 660
-16%
2 149
+29%
2 281
+6%
3 696
+62%
3 929
+6%
4 268
+9%
4 663
+9%
4 881
+5%
4 975
+2%
5 088
+2%
4 686
-8%
4 532
-3%
4 495
-1%
4 404
-2%
4 737
+8%
4 699
-1%
238
-95%
4 653
+1 852%
4 590
-1%
4 554
-1%
4 457
-2%
4 520
+1%
4 627
+2%
4 967
+7%
5 247
+6%
5 679
+8%
5 953
+5%
6 124
+3%
6 199
+1%
6 278
+1%
6 345
+1%
6 255
-1%
6 276
+0%
5 626
-10%
5 650
+0%
5 677
+0%
6 060
+7%
6 842
+13%
6 158
-10%
6 088
-1%
5 756
-5%
5 661
-2%
6 220
+10%
6 317
+2%
6 286
0%
5 825
-7%
5 694
-2%
5 394
-5%
5 846
+8%
5 693
-3%
5 594
-2%
5 593
0%
5 307
-5%
5 607
+6%
5 601
0%
5 404
-4%
Pre-Tax Income
Interest Income Expense
(470)
(493)
(494)
(486)
(469)
(463)
(480)
(517)
(569)
(612)
(668)
(746)
(845)
(958)
(1 052)
(1 168)
(1 232)
(1 306)
(1 329)
(1 440)
(1 439)
(1 471)
(1 584)
(1 670)
(1 724)
(1 757)
(1 752)
(1 736)
(1 691)
(1 673)
(1 683)
(1 665)
(1 603)
(1 655)
(1 638)
(1 644)
(1 642)
(1 696)
(1 727)
(1 739)
(1 781)
(1 824)
(1 878)
(1 958)
(2 061)
(2 148)
(2 245)
(2 315)
(2 338)
(2 349)
(2 338)
(2 328)
(58)
(2 277)
(2 228)
(2 165)
(2 120)
(2 093)
(2 079)
(2 090)
(2 104)
(2 131)
(2 163)
(2 173)
(2 169)
(2 163)
(2 170)
(2 189)
(2 222)
(2 248)
(2 264)
(2 230)
(2 136)
(2 018)
(1 893)
(1 796)
(1 745)
(1 728)
(1 748)
(1 799)
(1 904)
(1 994)
(2 100)
(2 135)
(2 152)
(2 184)
(2 168)
(2 163)
(2 152)
(2 130)
(2 110)
(2 105)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
297
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
(7)
0
(0)
(0)
(45)
(46)
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(95)
(98)
(100)
0
0
4
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
54
54
0
54
0
0
0
0
0
46
0
1
1
35
64
63
0
0
0
1
0
0
0
3
4
4
4
1
0
0
21
21
21
20
0
0
0
0
0
0
(0)
(0)
4
1
2
2
(3)
0
(1)
(1)
(1)
(0)
(2)
(3)
(4)
(32)
(34)
(34)
(33)
(7)
(6)
(5)
(4)
(6)
(5)
(4)
(5)
(25)
(27)
(28)
(28)
(7)
(4)
(8)
(8)
(11)
(9)
(6)
(5)
(3)
(3)
(2)
(2)
(8)
(9)
(8)
(10)
(4)
(7)
(8)
(6)
Total Other Income
5
5
5
59
51
67
78
80
46
56
13
69
53
60
109
119
130
193
126
116
126
131
142
144
177
182
168
151
128
126
131
162
180
182
195
186
144
195
199
199
207
220
220
226
221
221
709
844
871
893
619
637
6
713
533
410
708
715
728
738
585
588
590
616
455
470
496
753
1 115
1 129
1 118
1 106
729
661
919
614
573
662
377
696
666
575
725
420
476
524
566
619
696
718
669
711
Pre-Tax Income
667
N/A
677
+1%
726
+7%
768
+6%
832
+8%
906
+9%
963
+6%
1 025
+6%
1 068
+4%
1 142
+7%
1 197
+5%
1 249
+4%
1 307
+5%
1 359
+4%
1 385
+2%
1 397
+1%
1 438
+3%
1 473
+2%
1 550
+5%
1 591
+3%
1 648
+4%
1 668
+1%
1 686
+1%
1 719
+2%
1 656
-4%
1 557
-6%
1 481
-5%
1 420
-4%
1 389
-2%
1 392
+0%
1 264
-9%
1 217
-4%
1 402
+15%
1 404
+0%
1 574
+12%
520
-67%
459
-12%
649
+41%
753
+16%
2 156
+186%
2 355
+9%
2 664
+13%
3 005
+13%
3 153
+5%
3 137
0%
3 161
+1%
3 151
0%
3 057
-3%
3 028
-1%
2 947
-3%
3 017
+2%
3 007
0%
186
-94%
3 088
+1 560%
2 891
-6%
2 795
-3%
3 013
+8%
3 108
+3%
3 236
+4%
3 581
+11%
3 714
+4%
4 132
+11%
4 374
+6%
4 562
+4%
4 434
-3%
4 535
+2%
4 666
+3%
4 814
+3%
5 144
+7%
4 479
-13%
4 476
0%
4 525
+1%
4 647
+3%
5 479
+18%
5 175
-6%
4 897
-5%
4 574
-7%
4 584
+0%
4 843
+6%
5 209
+8%
4 950
-5%
4 305
-13%
4 217
-2%
3 677
-13%
4 161
+13%
4 028
-3%
3 984
-1%
4 038
+1%
3 848
-5%
4 188
+9%
4 153
-1%
4 004
-4%
Net Income
Tax Provision
(203)
(199)
(199)
(195)
(209)
(234)
(252)
(273)
(284)
(291)
(291)
(295)
(327)
(352)
(351)
(361)
(348)
(353)
(413)
(442)
(474)
(484)
(479)
(493)
(463)
(429)
(410)
(372)
(405)
(412)
(383)
(375)
(443)
(417)
(462)
(125)
(297)
(327)
(328)
(729)
(598)
(649)
(700)
(712)
(636)
(643)
(642)
(622)
(611)
(593)
(604)
(607)
(38)
(630)
(591)
(568)
(595)
(592)
(620)
(688)
(720)
(819)
(863)
(893)
(868)
(889)
(916)
(954)
(1 024)
(921)
(966)
(1 007)
(967)
(1 170)
(1 078)
(1 000)
(1 000)
(935)
(980)
(1 047)
(996)
(866)
(846)
(731)
(824)
(795)
(784)
(727)
(897)
(969)
(980)
(1 009)
Income from Continuing Operations
464
478
527
573
623
672
711
752
784
852
906
954
981
1 007
1 034
1 036
1 089
1 120
1 138
1 149
1 174
1 184
1 207
1 226
1 192
1 128
1 070
1 048
984
979
881
841
959
987
1 112
395
161
321
425
1 426
1 756
2 015
2 305
2 441
2 501
2 519
2 509
2 435
2 417
2 354
2 413
2 400
148
2 457
2 301
2 227
2 418
2 517
2 616
2 893
2 994
3 313
3 511
3 669
3 567
3 645
3 750
3 860
4 120
3 558
3 510
3 518
3 680
4 309
4 097
3 897
3 574
3 649
3 863
4 163
3 954
3 439
3 372
2 947
3 338
3 233
3 201
3 311
2 951
3 219
3 173
2 995
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(36)
(62)
0
(99)
(88)
(82)
(68)
(45)
(19)
0
0
0
1
1
1
1
(1)
(7)
1
(19)
(21)
(18)
(15)
(11)
(11)
(18)
(28)
(37)
(44)
(51)
(60)
(80)
(104)
(124)
(145)
(39)
33
44
10
0
(76)
(71)
(21)
(131)
(119)
(130)
(139)
(122)
(116)
(88)
(79)
(67)
(55)
(83)
(90)
(111)
(96)
(88)
Net Income (Common)
464
N/A
478
+3%
527
+10%
573
+9%
623
+9%
672
+8%
711
+6%
752
+6%
784
+4%
852
+9%
906
+6%
954
+5%
981
+3%
1 007
+3%
1 034
+3%
1 036
+0%
1 089
+5%
1 120
+3%
1 137
+2%
1 149
+1%
1 174
+2%
1 184
+1%
1 207
+2%
1 226
+2%
1 192
-3%
1 128
-5%
1 070
-5%
1 048
-2%
984
-6%
979
0%
881
-10%
841
-4%
959
+14%
987
+3%
1 076
+9%
333
-69%
161
-52%
222
+38%
337
+52%
1 344
+299%
1 688
+26%
1 970
+17%
2 286
+16%
2 441
+7%
2 501
+2%
2 519
+1%
2 510
0%
2 436
-3%
2 418
-1%
2 355
-3%
2 412
+2%
2 393
-1%
149
-94%
2 439
+1 535%
2 279
-7%
2 209
-3%
2 403
+9%
2 505
+4%
2 604
+4%
2 875
+10%
2 966
+3%
3 276
+10%
3 467
+6%
3 618
+4%
3 506
-3%
3 566
+2%
3 646
+2%
3 736
+2%
3 975
+6%
3 519
-11%
3 543
+1%
3 562
+1%
3 690
+4%
4 309
+17%
4 021
-7%
3 826
-5%
3 553
-7%
3 518
-1%
3 744
+6%
4 033
+8%
3 815
-5%
3 318
-13%
3 256
-2%
2 858
-12%
3 259
+14%
3 166
-3%
3 146
-1%
3 228
+3%
2 860
-11%
3 108
+9%
3 077
-1%
2 907
-6%
EPS (Diluted)
1.86
N/A
1.91
+3%
2.08
+9%
2.3
+11%
2.49
+8%
2.7
+8%
2.85
+6%
3.01
+6%
3.14
+4%
3.41
+9%
3.63
+6%
3.82
+5%
3.92
+3%
4.02
+3%
4.13
+3%
4.14
+0%
4.36
+5%
4.48
+3%
4.55
+2%
4.59
+1%
4.69
+2%
4.73
+1%
4.82
+2%
4.9
+2%
4.77
-3%
4.51
-5%
4.29
-5%
4.2
-2%
3.94
-6%
3.92
-1%
3.48
-11%
3.36
-3%
3.84
+14%
3.94
+3%
4.25
+8%
1.33
-69%
0.64
-52%
0.9
+41%
1.35
+50%
5.38
+299%
6.75
+25%
7.87
+17%
9.14
+16%
9.76
+7%
10.01
+3%
10.09
+1%
10.05
0%
9.75
-3%
9.67
-1%
9.41
-3%
9.64
+2%
9.57
-1%
0.6
-94%
9.76
+1 527%
9.12
-7%
8.84
-3%
9.61
+9%
10.02
+4%
10.41
+4%
11.49
+10%
11.87
+3%
13.1
+10%
13.87
+6%
14.47
+4%
14.03
-3%
14.27
+2%
14.58
+2%
14.94
+2%
15.9
+6%
14.08
-11%
14.17
+1%
14.25
+1%
14.76
+4%
17.24
+17%
16.08
-7%
15.3
-5%
14.21
-7%
14.07
-1%
14.97
+6%
16.13
+8%
15.26
-5%
13.27
-13%
13.02
-2%
11.43
-12%
13.04
+14%
12.66
-3%
12.58
-1%
12.91
+3%
11.44
-11%
12.43
+9%
12.33
-1%
11.71
-5%

See Also

Summary
AEONTS intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEONTS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEONTS stock valuation using valuation multiples.
Wall Street Estimates
AEONTS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEONTS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 315,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.