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

Grande Asset Hotels and Property PCL
SET:GRAND

Watchlist Manager
Grande Asset Hotels and Property PCL
SET:GRAND
Watchlist
Price: 0.03 THB Market Closed
Market Cap: ฿280.2m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+61%
5Y
+37%
10Y
+38%
Operating Income
+
3Y
+84%
5Y
+65%
10Y
-
Net Income
+
3Y
+41%
5Y
-19%
10Y
-874%

Earnings Waterfall
Grande Asset Hotels and Property PCL

Income Statement
Grande Asset Hotels and Property PCL

Rotate your device to view
Income Statement
Currency: THB
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
98
98
106
115
120
124
128
129
128
131
125
134
221
254
294
328
281
327
356
375
398
383
377
375
378
360
345
330
249
237
169
112
179
179
204
208
135
132
143
153
170
131
108
91
80
79
77
73
80
78
84
96
84
76
126
183
267
365
407
460
498
529
545
541
547
538
548
621
688
754
805
856
883
931
988
993
1 032
1 052
1 079
1 084
1 030
0
0
0
Revenue
862
N/A
992
+15%
1 079
+9%
1 282
+19%
1 654
+29%
2 117
+28%
2 366
+12%
2 658
+12%
2 540
-4%
2 143
-16%
1 945
-9%
863
-56%
801
-7%
928
+16%
1 225
+32%
2 080
+70%
1 813
-13%
1 463
-19%
997
-32%
676
-32%
591
-13%
768
+30%
779
+1%
780
+0%
687
-12%
713
+4%
777
+9%
814
+5%
833
+2%
848
+2%
904
+7%
921
+2%
938
+2%
1 031
+10%
1 046
+1%
1 069
+2%
1 207
+13%
3 093
+156%
3 858
+25%
4 709
+22%
4 868
+3%
2 973
-39%
2 232
-25%
1 551
-31%
1 339
-14%
1 495
+12%
1 461
-2%
1 326
-9%
1 400
+6%
1 246
-11%
1 404
+13%
1 497
+7%
2 300
+54%
2 587
+12%
3 322
+28%
3 769
+13%
3 338
-11%
3 546
+6%
3 002
-15%
2 987
0%
2 973
0%
2 704
-9%
2 185
-19%
1 563
-28%
1 000
-36%
572
-43%
591
+3%
497
-16%
515
+3%
611
+19%
896
+47%
1 327
+48%
1 726
+30%
2 178
+26%
2 425
+11%
2 485
+2%
2 621
+5%
2 720
+4%
2 690
-1%
2 722
+1%
2 637
-3%
2 510
-5%
2 325
-7%
2 136
-8%
Gross Profit
Cost of Revenue
(323)
(408)
(453)
(589)
(972)
(1 426)
(1 666)
(1 959)
(1 863)
(1 586)
(1 424)
(991)
(882)
(937)
(1 043)
(1 287)
(1 000)
(765)
(518)
(258)
(111)
(273)
(300)
(304)
(243)
(285)
(307)
(316)
(309)
(352)
(379)
(387)
(324)
(400)
(408)
(418)
(519)
(1 736)
(2 292)
(2 853)
(2 941)
(1 708)
(1 150)
(673)
(528)
(565)
(550)
(476)
(490)
(502)
(624)
(722)
(1 333)
(1 544)
(2 048)
(2 338)
(2 037)
(2 115)
(1 762)
(1 728)
(1 696)
(1 603)
(1 428)
(1 220)
(1 040)
(895)
(900)
(849)
(841)
(860)
(944)
(1 067)
(1 142)
(1 246)
(1 305)
(1 319)
(1 359)
(1 357)
(1 322)
(1 304)
(1 272)
(1 223)
(1 150)
(1 078)
Gross Profit
538
N/A
584
+8%
626
+7%
693
+11%
682
-2%
691
+1%
700
+1%
698
0%
677
-3%
557
-18%
521
-6%
(128)
N/A
(80)
+37%
(9)
+88%
182
N/A
793
+335%
814
+3%
698
-14%
479
-31%
418
-13%
480
+15%
495
+3%
480
-3%
476
-1%
444
-7%
428
-4%
469
+10%
499
+6%
524
+5%
496
-5%
525
+6%
535
+2%
614
+15%
631
+3%
638
+1%
652
+2%
688
+6%
1 357
+97%
1 566
+15%
1 856
+19%
1 928
+4%
1 265
-34%
1 082
-14%
877
-19%
811
-8%
931
+15%
911
-2%
850
-7%
910
+7%
744
-18%
779
+5%
775
-1%
967
+25%
1 043
+8%
1 274
+22%
1 431
+12%
1 301
-9%
1 432
+10%
1 240
-13%
1 260
+2%
1 277
+1%
1 101
-14%
757
-31%
343
-55%
(40)
N/A
(323)
-705%
(309)
+5%
(352)
-14%
(327)
+7%
(249)
+24%
(49)
+80%
260
N/A
584
+124%
932
+60%
1 121
+20%
1 166
+4%
1 262
+8%
1 363
+8%
1 368
+0%
1 418
+4%
1 365
-4%
1 287
-6%
1 175
-9%
1 058
-10%
Operating Income
Operating Expenses
(318)
(341)
(372)
(412)
(503)
(534)
(582)
(613)
(644)
(625)
(632)
(632)
(883)
(723)
(767)
(797)
(788)
(727)
(674)
(626)
(628)
(604)
(599)
(615)
(625)
688
677
(658)
(697)
168
125
(775)
(856)
(845)
(689)
(692)
(769)
(753)
(941)
(960)
(964)
(861)
(857)
(869)
(850)
(865)
(853)
(829)
(834)
(728)
(663)
(609)
(642)
(81)
(20)
(687)
(982)
(879)
(1 074)
(1 128)
(1 130)
(1 095)
(951)
(797)
(747)
(574)
(576)
(550)
(518)
(1 096)
(1 129)
(1 251)
(876)
(1 020)
(1 119)
(1 181)
(1 199)
(1 265)
(1 288)
(1 329)
(1 316)
(1 235)
(1 175)
(1 218)
Selling, General & Administrative
(246)
(277)
(310)
(352)
(419)
(474)
(518)
(547)
(549)
(550)
(555)
(544)
(740)
(742)
(757)
(769)
(781)
(535)
(491)
(445)
(432)
(431)
(423)
(440)
(439)
(440)
(456)
(501)
(514)
(514)
(554)
(567)
(686)
(720)
(725)
(717)
(685)
(805)
(833)
(868)
(817)
(710)
(703)
(686)
(663)
(669)
(651)
(624)
(600)
(587)
(591)
(598)
(704)
(742)
(921)
(1 055)
(1 127)
(1 263)
(1 238)
(1 281)
(1 288)
(1 259)
(1 116)
(960)
(829)
(689)
(679)
(649)
(642)
(677)
(737)
(854)
(1 033)
(1 171)
(1 274)
(1 319)
(1 332)
(1 391)
(1 420)
(1 439)
(1 418)
(1 333)
(1 273)
(1 304)
Depreciation & Amortization
(88)
(89)
(93)
(97)
(101)
(105)
(108)
(108)
(111)
(113)
(113)
(125)
(159)
(30)
(62)
(84)
0
(220)
(216)
(208)
(212)
(215)
(210)
(208)
(205)
(203)
(202)
(201)
(202)
(202)
(203)
(199)
(188)
(176)
(163)
(166)
(174)
(185)
(199)
(202)
0
(215)
(219)
(226)
(232)
(238)
(244)
(249)
(251)
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
Other Operating Expenses
16
26
31
37
18
45
44
41
16
38
36
38
15
50
52
56
(7)
28
33
28
17
41
34
34
18
1 331
1 335
44
19
883
882
(9)
18
51
199
190
90
236
90
109
(147)
63
65
43
45
42
42
43
18
(141)
(73)
(11)
62
661
901
368
145
385
164
153
158
165
165
163
81
115
103
99
124
(420)
(393)
(397)
158
152
155
138
133
125
132
109
102
97
98
86
Operating Income
221
N/A
243
+10%
255
+5%
281
+10%
179
-36%
157
-12%
118
-25%
85
-28%
33
-61%
(68)
N/A
(111)
-63%
(759)
-585%
(963)
-27%
(732)
+24%
(585)
+20%
(4)
+99%
26
N/A
(30)
N/A
(196)
-559%
(208)
-6%
(147)
+29%
(109)
+26%
(119)
-9%
(139)
-16%
(181)
-30%
1 116
N/A
1 146
+3%
(160)
N/A
(173)
-8%
664
N/A
650
-2%
(240)
N/A
(242)
0%
(215)
+11%
(52)
+76%
(40)
+22%
(81)
-100%
604
N/A
624
+3%
896
+44%
964
+8%
404
-58%
225
-44%
9
-96%
(39)
N/A
65
N/A
58
-11%
21
-64%
76
+265%
16
-79%
116
+612%
166
+43%
326
+96%
962
+195%
1 253
+30%
744
-41%
319
-57%
553
+73%
167
-70%
132
-21%
147
+12%
7
-95%
(194)
N/A
(454)
-134%
(788)
-74%
(898)
-14%
(885)
+1%
(902)
-2%
(845)
+6%
(1 345)
-59%
(1 178)
+12%
(991)
+16%
(292)
+71%
(87)
+70%
2
N/A
(15)
N/A
63
N/A
98
+55%
80
-18%
89
+11%
49
-45%
51
+5%
0
-100%
(159)
N/A
Pre-Tax Income
Interest Income Expense
(90)
(92)
(100)
(107)
(130)
(122)
(122)
(121)
(105)
(113)
(109)
(120)
(207)
(247)
(288)
(323)
(279)
(325)
(355)
(373)
(397)
(382)
(376)
(375)
(378)
(360)
(344)
(329)
(248)
(236)
(165)
(108)
(172)
(173)
(199)
(203)
(132)
(129)
(140)
(150)
(168)
(129)
(106)
(90)
(79)
(77)
(75)
(70)
(76)
(75)
(83)
(95)
(84)
(79)
(129)
(188)
(275)
(375)
(422)
(472)
(504)
(536)
(548)
(543)
(495)
(539)
(552)
(630)
(706)
(788)
(863)
(872)
(841)
(872)
(876)
(887)
(958)
(963)
(1 040)
(1 034)
(986)
(920)
(843)
(760)
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
1 292
0
0
2 192
830
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
573
0
0
573
235
0
0
0
0
0
0
0
0
0
0
0
(560)
0
0
0
0
0
0
0
0
0
0
180
157
157
157
(23)
Total Other Income
(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
33
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
Pre-Tax Income
130
N/A
152
+16%
155
+2%
174
+12%
49
-72%
35
-29%
(3)
N/A
(36)
-991%
(72)
-100%
(181)
-151%
(220)
-22%
(879)
-300%
(1 171)
-33%
(979)
+16%
(873)
+11%
(327)
+63%
(253)
+23%
(355)
-41%
(551)
-55%
(581)
-6%
(544)
+6%
(491)
+10%
(495)
-1%
(513)
-4%
733
N/A
756
+3%
802
+6%
1 703
+113%
409
-76%
428
+5%
485
+13%
(348)
N/A
(414)
-19%
(387)
+6%
(251)
+35%
(244)
+3%
(212)
+13%
475
N/A
484
+2%
746
+54%
796
+7%
275
-65%
119
-57%
(81)
N/A
(118)
-45%
(12)
+90%
(16)
-40%
(49)
-201%
33
N/A
(59)
N/A
33
N/A
72
+117%
815
+1 037%
884
+8%
1 124
+27%
1 130
+0%
279
-75%
178
-36%
(255)
N/A
(340)
-33%
(357)
-5%
(529)
-48%
(742)
-40%
(996)
-34%
(1 283)
-29%
(1 437)
-12%
(1 437)
+0%
(1 532)
-7%
(2 110)
-38%
(2 133)
-1%
(2 041)
+4%
(1 864)
+9%
(1 133)
+39%
(960)
+15%
(874)
+9%
(901)
-3%
(896)
+1%
(865)
+3%
(960)
-11%
(766)
+20%
(780)
-2%
(712)
+9%
(686)
+4%
(942)
-37%
Net Income
Tax Provision
0
0
0
0
(2)
(9)
(16)
(19)
(32)
(26)
(19)
(16)
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
(2)
1
9
14
(3)
81
27
28
57
(20)
10
(138)
(194)
(167)
(148)
(12)
(3)
(28)
(20)
(6)
(27)
(2)
(13)
(32)
(92)
(107)
(123)
(109)
4
10
33
27
55
111
146
235
242
256
281
269
375
378
357
332
181
146
147
143
140
138
142
100
105
90
41
37
Income from Continuing Operations
130
152
155
174
47
27
(19)
(55)
(104)
(206)
(238)
(895)
(1 171)
(979)
(873)
(326)
(253)
(355)
(551)
(581)
(544)
(491)
(495)
(513)
733
756
802
1 703
407
430
494
(334)
(417)
(306)
(224)
(216)
(156)
455
495
608
602
108
(29)
(93)
(120)
(39)
(37)
(55)
6
(61)
20
39
723
777
1 001
1 021
284
189
(222)
(313)
(302)
(418)
(596)
(761)
(1 041)
(1 181)
(1 155)
(1 262)
(1 735)
(1 755)
(1 684)
(1 532)
(951)
(814)
(727)
(759)
(755)
(727)
(818)
(666)
(675)
(621)
(645)
(905)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(1)
(1)
(1)
(2)
(2)
(1)
0
2
3
4
5
6
7
7
7
5
5
4
4
4
2
2
2
2
2
1
0
0
Net Income (Common)
130
N/A
152
+16%
155
+2%
174
+12%
47
-73%
27
-44%
(19)
N/A
(55)
-191%
(104)
-89%
(206)
-98%
(238)
-15%
(895)
-276%
(1 171)
-31%
(979)
+16%
(873)
+11%
(326)
+63%
(253)
+23%
(355)
-41%
(551)
-55%
(581)
-6%
(544)
+6%
(491)
+10%
(495)
-1%
(513)
-4%
733
N/A
756
+3%
802
+6%
1 703
+113%
407
-76%
430
+6%
494
+15%
(334)
N/A
(417)
-25%
(306)
+26%
(224)
+27%
(216)
+4%
(156)
+28%
455
N/A
495
+9%
608
+23%
602
-1%
108
-82%
(29)
N/A
(93)
-219%
(120)
-30%
(39)
+67%
(37)
+6%
(55)
-49%
6
N/A
(61)
N/A
20
N/A
39
+98%
723
+1 735%
777
+7%
1 001
+29%
1 021
+2%
283
-72%
187
-34%
(224)
N/A
(315)
-41%
(304)
+4%
(419)
-38%
(595)
-42%
(760)
-28%
(1 038)
-37%
(1 177)
-13%
(1 151)
+2%
(1 257)
-9%
(1 728)
-38%
(1 748)
-1%
(1 677)
+4%
(1 527)
+9%
(946)
+38%
(810)
+14%
(723)
+11%
(755)
-4%
(753)
+0%
(725)
+4%
(816)
-13%
(664)
+19%
(673)
-1%
(621)
+8%
(645)
-4%
(905)
-40%
EPS (Diluted)
0.17
N/A
0.19
+12%
0.2
+5%
0.23
+15%
0.06
-74%
0.04
-33%
-0.01
N/A
-0.03
-200%
-0.08
-167%
-0.15
-87%
-0.16
-7%
-0.64
-300%
-0.85
-33%
-0.71
+16%
-0.64
+10%
-0.24
+63%
-0.18
+25%
-0.26
-44%
-0.4
-54%
-0.43
-7%
-0.39
+9%
-0.36
+8%
-0.36
N/A
-0.37
-3%
0.53
N/A
0.54
+2%
0.57
+6%
1.22
+114%
0.25
-80%
0.15
-40%
0.16
+7%
-0.11
N/A
-0.14
-27%
-0.11
+21%
-0.08
+27%
-0.07
+12%
-0.05
+29%
0.16
N/A
0.17
+6%
0.21
+24%
0.2
-5%
0.04
-80%
0
N/A
-0.03
N/A
-0.04
-33%
-0.01
+75%
-0.01
N/A
-0.01
N/A
0
N/A
-0.01
N/A
0.01
N/A
0.01
N/A
0.12
+1 100%
0.26
+117%
0.23
-12%
0.28
+22%
0.04
-86%
0.05
+25%
-0.06
N/A
-0.09
-50%
-0.08
+11%
-0.12
-50%
-0.16
-33%
-0.21
-31%
-0.29
-38%
-0.33
-14%
-0.15
+55%
-0.17
-13%
-0.48
-182%
-0.21
+56%
-0.19
+10%
-0.16
+16%
-0.11
+31%
-0.09
+18%
-0.08
+11%
-0.08
N/A
-0.08
N/A
-0.08
N/A
-0.09
-12%
-0.07
+22%
-0.07
N/A
-0.07
N/A
-0.07
N/A
-0.1
-43%

See Also

Summary
GRAND intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRAND stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRAND stock valuation using valuation multiples.
Wall Street Estimates
GRAND 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
GRAND 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 317,100+ 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.