G

GMM Grammy PCL
SET:GRAMMY

Watchlist Manager
GMM Grammy PCL
SET:GRAMMY
Watchlist
Price: 4.4 THB -0.45% Market Closed
Market Cap: 3.6B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+37%
5Y
+18%
10Y
-32%
Operating Income
+
3Y
-
5Y
+21%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
+87%

Earnings Waterfall
GMM Grammy PCL

Revenue
6.1B THB
Cost of Revenue
-3.8B THB
Gross Profit
2.3B THB
Operating Expenses
-2B THB
Operating Income
277.6m THB
Other Expenses
-329m THB
Net Income
-51.5m THB

Income Statement
GMM Grammy PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1
1
1
1
1
1
1
5
9
12
18
24
38
55
71
82
83
83
80
76
76
74
72
74
72
70
66
60
55
50
47
45
42
43
44
48
55
65
77
93
108
122
129
131
135
147
198
257
459
528
501
461
272
304
294
290
188
193
188
183
167
125
92
58
34
32
29
25
21
25
30
35
41
43
48
53
60
64
66
68
74
84
92
106
121
128
153
146
127
0
0
0
Revenue
5 416
N/A
5 540
+2%
5 755
+4%
5 708
-1%
5 451
-5%
5 448
0%
5 679
+4%
5 999
+6%
6 128
+2%
5 911
-4%
5 765
-2%
5 735
-1%
5 646
-2%
5 867
+4%
5 904
+1%
5 877
0%
5 793
-1%
5 976
+3%
6 084
+2%
6 234
+2%
6 662
+7%
6 646
0%
6 895
+4%
7 247
+5%
7 208
-1%
7 546
+5%
7 593
+1%
7 396
-3%
7 632
+3%
7 931
+4%
8 028
+1%
8 250
+3%
8 304
+1%
8 844
+7%
9 321
+5%
9 610
+3%
9 100
-5%
9 535
+5%
10 275
+8%
10 559
+3%
11 434
+8%
11 174
-2%
10 727
-4%
10 650
-1%
10 622
0%
10 019
-6%
9 350
-7%
9 193
-2%
8 857
-4%
9 176
+4%
9 224
+1%
8 920
-3%
8 598
-4%
8 323
-3%
8 039
-3%
8 054
+0%
7 295
-9%
7 338
+1%
7 449
+2%
7 239
-3%
7 595
+5%
7 151
-6%
6 929
-3%
6 671
-4%
6 871
+3%
7 103
+3%
6 872
-3%
6 812
-1%
6 602
-3%
6 100
-8%
5 559
-9%
5 119
-8%
4 972
-3%
4 654
-6%
4 745
+2%
4 550
-4%
3 835
-16%
3 851
+0%
3 983
+3%
4 417
+11%
5 222
+18%
5 613
+7%
5 925
+6%
5 899
0%
5 931
+1%
5 958
+0%
5 967
+0%
6 123
+3%
6 165
+1%
6 346
+3%
6 178
-3%
6 063
-2%
Gross Profit
Cost of Revenue
(2 912)
(3 098)
(3 205)
(3 321)
(3 325)
(3 332)
(3 488)
(3 562)
(3 772)
(3 580)
(3 569)
(3 645)
(3 573)
(3 692)
(3 756)
(3 753)
(3 619)
(3 726)
(3 685)
(3 732)
(4 012)
(3 982)
(4 146)
(4 387)
(4 234)
(4 448)
(4 561)
(4 458)
(4 796)
(4 955)
(4 901)
(4 960)
(5 226)
(5 193)
(5 449)
(5 603)
(5 397)
(5 730)
(6 635)
(6 949)
(8 062)
(8 121)
(7 406)
(7 371)
(7 787)
(6 493)
(6 415)
(6 423)
(6 223)
(6 629)
(6 530)
(6 189)
(5 743)
(5 286)
(5 006)
(4 974)
(4 586)
(4 586)
(4 697)
(4 749)
(4 917)
(4 708)
(4 575)
(4 256)
(4 365)
(4 472)
(4 278)
(4 265)
(4 025)
(3 678)
(3 355)
(3 053)
(3 134)
(2 876)
(2 870)
(2 683)
(2 176)
(2 310)
(2 523)
(2 950)
(3 180)
(3 371)
(3 503)
(3 283)
(3 633)
(3 522)
(3 461)
(3 670)
(3 651)
(3 809)
(3 771)
(3 774)
Gross Profit
2 504
N/A
2 442
-2%
2 551
+4%
2 387
-6%
2 125
-11%
2 116
0%
2 191
+4%
2 436
+11%
2 356
-3%
2 332
-1%
2 196
-6%
2 089
-5%
2 073
-1%
2 176
+5%
2 148
-1%
2 123
-1%
2 174
+2%
2 251
+4%
2 399
+7%
2 502
+4%
2 650
+6%
2 664
+1%
2 749
+3%
2 860
+4%
2 973
+4%
3 097
+4%
3 032
-2%
2 938
-3%
2 836
-3%
2 977
+5%
3 127
+5%
3 290
+5%
3 078
-6%
3 650
+19%
3 871
+6%
4 007
+4%
3 703
-8%
3 805
+3%
3 640
-4%
3 609
-1%
3 372
-7%
3 053
-9%
3 322
+9%
3 279
-1%
2 835
-14%
3 526
+24%
2 936
-17%
2 770
-6%
2 634
-5%
2 547
-3%
2 694
+6%
2 731
+1%
2 855
+5%
3 037
+6%
3 033
0%
3 080
+2%
2 708
-12%
2 752
+2%
2 752
0%
2 490
-10%
2 678
+8%
2 442
-9%
2 354
-4%
2 415
+3%
2 506
+4%
2 630
+5%
2 594
-1%
2 547
-2%
2 577
+1%
2 422
-6%
2 204
-9%
2 066
-6%
1 837
-11%
1 778
-3%
1 875
+5%
1 867
0%
1 659
-11%
1 541
-7%
1 460
-5%
1 467
+1%
2 042
+39%
2 241
+10%
2 422
+8%
2 616
+8%
2 299
-12%
2 436
+6%
2 506
+3%
2 453
-2%
2 514
+3%
2 537
+1%
2 407
-5%
2 289
-5%
Operating Income
Operating Expenses
(1 509)
(1 448)
(1 501)
(1 406)
(1 323)
(1 267)
(1 301)
(1 441)
(1 340)
(1 472)
(1 518)
(1 575)
(1 600)
(1 761)
(1 708)
(1 694)
(1 777)
(1 796)
(1 948)
(1 985)
(1 871)
(1 841)
(1 801)
(1 836)
(1 940)
(2 025)
(2 089)
(2 160)
(2 204)
(2 353)
(2 497)
(2 600)
(2 326)
(2 817)
(2 878)
(2 937)
(2 844)
(2 891)
(2 977)
(3 170)
(3 520)
(3 691)
(3 862)
(3 838)
(3 925)
(3 821)
(3 736)
(3 690)
(3 604)
(2 946)
(2 846)
(2 732)
(2 671)
(4 138)
(4 047)
(4 020)
(2 862)
(2 723)
(2 669)
(2 842)
(3 037)
(2 158)
(1 989)
(1 245)
(2 214)
(2 128)
(2 167)
(2 104)
(2 086)
(2 021)
(1 882)
(1 836)
(1 904)
(1 854)
(1 877)
(1 860)
(1 680)
(1 691)
(1 661)
(1 720)
(1 828)
(1 863)
(1 946)
(2 009)
(2 104)
(2 099)
(2 148)
(2 143)
(2 127)
(2 140)
(2 084)
(2 011)
Selling, General & Administrative
(1 779)
(1 749)
(1 811)
(1 794)
(1 828)
(1 828)
(1 857)
(1 956)
(1 853)
(1 940)
(2 052)
(2 086)
(2 225)
(2 312)
(2 294)
(2 309)
(2 282)
(2 312)
(2 428)
(2 461)
(2 405)
(2 410)
(2 385)
(2 442)
(2 455)
(2 513)
(2 520)
(2 557)
(2 629)
(2 666)
(2 722)
(2 779)
(2 775)
(2 958)
(3 038)
(3 084)
(3 014)
(3 084)
(3 179)
(3 371)
(3 738)
(3 924)
(4 106)
(4 170)
(4 223)
(4 100)
(3 981)
(3 868)
(3 794)
(3 830)
(3 744)
(3 596)
(3 528)
(3 302)
(3 218)
(3 174)
(2 862)
(2 853)
(2 799)
(2 968)
(3 037)
(2 852)
(2 666)
(2 315)
(2 214)
(2 216)
(2 235)
(2 188)
(2 118)
(2 051)
(1 923)
(1 884)
(1 965)
(1 918)
(1 932)
(1 910)
(1 732)
(1 740)
(1 750)
(1 817)
(1 916)
(1 956)
(2 000)
(2 050)
(2 153)
(2 144)
(2 203)
(2 193)
(2 180)
(2 198)
(2 142)
(2 080)
Other Operating Expenses
271
301
310
389
506
561
556
515
513
468
534
511
625
551
586
616
504
516
480
476
534
569
584
606
516
488
431
398
425
314
225
180
450
141
160
147
169
192
201
202
218
233
243
332
299
279
245
179
191
885
898
864
857
(836)
(829)
(846)
0
130
130
126
0
693
677
1 069
0
88
69
84
32
30
41
48
61
64
56
50
52
48
89
97
89
93
54
41
48
45
55
51
53
58
58
68
Operating Income
995
N/A
994
0%
1 049
+6%
981
-6%
803
-18%
849
+6%
890
+5%
996
+12%
1 016
+2%
860
-15%
678
-21%
514
-24%
473
-8%
415
-12%
441
+6%
430
-2%
396
-8%
455
+15%
451
-1%
517
+15%
779
+51%
823
+6%
948
+15%
1 025
+8%
1 034
+1%
1 073
+4%
943
-12%
778
-18%
632
-19%
624
-1%
631
+1%
691
+9%
752
+9%
834
+11%
993
+19%
1 070
+8%
859
-20%
914
+6%
663
-28%
439
-34%
(148)
N/A
(638)
-331%
(541)
+15%
(559)
-3%
(1 090)
-95%
(296)
+73%
(800)
-171%
(920)
-15%
(970)
-5%
(398)
+59%
(153)
+62%
(1)
+100%
185
N/A
(1 100)
N/A
(1 014)
+8%
(940)
+7%
(153)
+84%
29
N/A
83
+184%
(352)
N/A
(359)
-2%
284
N/A
365
+29%
1 170
+221%
292
-75%
503
+72%
428
-15%
443
+4%
491
+11%
401
-18%
322
-20%
230
-29%
(67)
N/A
(76)
-13%
(1)
+98%
7
N/A
(21)
N/A
(151)
-632%
(202)
-34%
(253)
-25%
214
N/A
379
+77%
476
+26%
608
+28%
194
-68%
338
+74%
358
+6%
310
-13%
387
+25%
397
+3%
323
-19%
278
-14%
Pre-Tax Income
Interest Income Expense
34
34
33
31
29
23
21
20
21
22
23
22
3
3
48
43
48
47
43
60
50
63
64
67
40
33
26
8
49
55
44
60
68
68
90
94
87
91
70
63
64
36
22
(5)
(40)
(65)
32
(9)
(218)
(192)
(331)
(435)
(357)
(626)
(726)
(659)
(512)
(398)
(297)
(250)
(321)
(323)
(323)
(281)
(225)
(192)
(160)
(158)
(26)
5
13
68
(70)
360
257
213
541
(22)
71
185
(14)
20
(40)
(170)
(231)
(78)
(100)
(47)
14
(82)
(40)
(64)
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
2
2
2
0
32
32
35
35
0
0
0
19
0
0
0
0
0
0
0
0
0
0
0
(1 030)
0
0
0
0
0
0
(418)
(418)
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
Gain/Loss on Disposition of Assets
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
0
0
0
11
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(0)
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(0)
0
0
0
0
0
(1)
0
0
0
0
0
(0)
(0)
(1)
(0)
0
(0)
0
(0)
(0)
0
(1)
0
0
0
0
19
19
9
0
0
0
0
0
0
0
0
0
0
0
0
122
(0)
(0)
(0)
1 105
0
0
0
107
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
Pre-Tax Income
1 029
N/A
1 028
0%
1 082
+5%
1 012
-6%
832
-18%
872
+5%
912
+5%
1 016
+11%
1 037
+2%
881
-15%
701
-20%
536
-24%
476
-11%
418
-12%
488
+17%
473
-3%
444
-6%
502
+13%
495
-1%
577
+17%
828
+44%
886
+7%
1 011
+14%
1 091
+8%
1 074
-2%
1 106
+3%
970
-12%
786
-19%
680
-14%
681
+0%
677
-1%
752
+11%
820
+9%
934
+14%
1 115
+19%
1 198
+7%
980
-18%
1 005
+3%
733
-27%
513
-30%
(65)
N/A
(583)
-796%
(499)
+14%
(555)
-11%
(1 130)
-104%
(360)
+68%
(768)
-113%
(928)
-21%
(1 188)
-28%
(590)
+50%
(484)
+18%
(435)
+10%
(1 203)
-176%
(1 726)
-44%
(1 740)
-1%
(1 598)
+8%
(543)
+66%
(369)
+32%
(214)
+42%
(1 021)
-377%
7
N/A
(39)
N/A
42
N/A
889
+2 026%
173
-81%
311
+79%
268
-14%
285
+6%
464
+63%
406
-12%
335
-18%
298
-11%
(137)
N/A
284
N/A
256
-10%
220
-14%
520
+136%
(173)
N/A
(131)
+24%
(68)
+48%
200
N/A
399
+100%
436
+9%
438
+0%
(36)
N/A
260
N/A
259
0%
263
+2%
402
+53%
315
-22%
283
-10%
214
-24%
Net Income
Tax Provision
(360)
(328)
(319)
(261)
(227)
(229)
(281)
(316)
(287)
(251)
(202)
(172)
(202)
(197)
(214)
(187)
(171)
(188)
(154)
(167)
(235)
(240)
(282)
(316)
(246)
(261)
(176)
(126)
(139)
(134)
(197)
(209)
(229)
(266)
(305)
(341)
(296)
(271)
(223)
(163)
(222)
(129)
(124)
(143)
(91)
(91)
(58)
17
71
139
115
81
67
35
78
61
9
(6)
(18)
19
(357)
(355)
(384)
(434)
(110)
(129)
(99)
(86)
(90)
(61)
(49)
(28)
(13)
(84)
(66)
(61)
(5)
129
116
99
(18)
(63)
(89)
(198)
(90)
(158)
(135)
(92)
(129)
(127)
(136)
(172)
Income from Continuing Operations
669
700
763
751
605
644
631
700
750
630
499
364
275
221
275
285
273
314
340
410
594
646
730
775
828
844
794
660
541
547
480
544
591
668
811
857
684
734
510
349
(287)
(712)
(623)
(698)
(1 221)
(451)
(827)
(911)
(1 116)
(451)
(369)
(354)
(1 135)
(1 691)
(1 663)
(1 537)
(533)
(376)
(232)
(1 002)
(350)
(394)
(342)
454
63
182
169
198
375
346
286
270
(150)
200
190
159
515
(44)
(15)
31
182
336
347
240
(127)
102
124
171
272
188
147
42
Income to Minority Interest
(5)
(25)
(57)
(73)
(80)
(77)
(70)
(67)
(50)
(50)
(37)
(33)
(71)
(62)
(98)
(107)
(64)
(64)
(52)
(54)
(91)
(79)
(93)
(135)
(122)
(138)
(87)
(37)
(30)
(30)
(52)
(73)
(68)
(90)
(98)
(66)
(59)
(125)
(99)
(93)
(61)
13
(9)
(17)
(62)
(48)
(9)
(33)
(67)
(56)
(58)
(48)
(10)
(17)
(18)
(15)
13
3
(23)
(16)
(35)
(32)
(42)
(49)
(48)
(70)
(40)
(22)
(33)
(21)
(22)
(33)
(26)
(18)
(31)
(23)
(18)
(11)
(1)
(12)
(16)
(14)
(41)
(28)
(6)
(10)
(15)
(34)
(77)
(114)
(101)
(93)
Net Income (Common)
664
N/A
675
+2%
707
+5%
678
-4%
525
-23%
566
+8%
561
-1%
633
+13%
700
+11%
580
-17%
462
-20%
331
-28%
204
-38%
159
-22%
177
+11%
178
+1%
209
+17%
250
+19%
288
+16%
355
+23%
502
+41%
567
+13%
637
+12%
640
+1%
705
+10%
706
+0%
707
+0%
623
-12%
511
-18%
518
+1%
428
-17%
471
+10%
523
+11%
578
+11%
713
+23%
792
+11%
626
-21%
610
-3%
411
-33%
256
-38%
(347)
N/A
(699)
-101%
(970)
-39%
(1 283)
-32%
(1 283)
0%
(1 849)
-44%
(2 546)
-38%
(2 424)
+5%
(2 413)
+0%
(1 204)
+50%
(426)
+65%
(402)
+6%
(1 145)
-185%
(1 707)
-49%
(1 681)
+2%
(1 552)
+8%
(520)
+66%
(372)
+28%
(255)
+31%
(1 017)
-299%
(384)
+62%
(426)
-11%
(383)
+10%
405
N/A
15
-96%
112
+625%
129
+15%
177
+37%
342
+94%
324
-5%
264
-19%
237
-10%
(175)
N/A
182
N/A
159
-12%
136
-15%
497
+265%
(55)
N/A
(16)
+71%
19
N/A
166
+788%
322
+93%
306
-5%
211
-31%
(133)
N/A
91
N/A
109
+19%
137
+26%
196
+43%
74
-62%
46
-38%
(51)
N/A
EPS (Diluted)
1.25
N/A
1.28
+2%
1.35
+5%
1.3
-4%
1
-23%
1.08
+8%
1.07
-1%
1.21
+13%
1.34
+11%
1.11
-17%
0.88
-21%
0.63
-28%
0.39
-38%
0.3
-23%
0.34
+13%
0.34
N/A
0.4
+18%
0.48
+20%
0.55
+15%
0.68
+24%
0.96
+41%
1.08
+13%
1.21
+12%
1.21
N/A
1.35
+12%
1.27
-6%
1.24
-2%
1.09
-12%
0.91
-17%
0.92
+1%
0.76
-17%
0.83
+9%
0.92
+11%
1.02
+11%
1.26
+24%
1.4
+11%
1.1
-21%
1.08
-2%
0.73
-32%
0.46
-37%
-0.61
N/A
-1.23
-102%
-1.57
-28%
-2.13
-36%
-2.26
-6%
-2.89
-28%
-4
-38%
-3.8
+5%
-3.66
+4%
-1.46
+60%
-0.51
+65%
-0.48
+6%
-1.4
-192%
-2.08
-49%
-2.05
+1%
-1.89
+8%
-0.63
+67%
-0.45
+29%
-0.31
+31%
-1.24
-300%
-0.47
+62%
-0.52
-11%
-0.47
+10%
0.49
N/A
0.02
-96%
0.13
+550%
0.16
+23%
0.22
+38%
0.42
+91%
0.4
-5%
0.32
-20%
0.29
-9%
-0.21
N/A
0.22
N/A
0.19
-14%
0.17
-11%
0.61
+259%
-0.07
N/A
-0.02
+71%
0.02
N/A
0.2
+900%
0.39
+95%
0.37
-5%
0.26
-30%
-0.16
N/A
0.11
N/A
0.13
+18%
0.17
+31%
0.24
+41%
0.09
-63%
0.06
-33%
-0.06
N/A

See Also

Summary
GRAMMY intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRAMMY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRAMMY stock valuation using valuation multiples.
Wall Street Estimates
GRAMMY 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
GRAMMY 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 308,000+ 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.