H

Home Product Center PCL
SET:HMPRO

Watchlist Manager
Home Product Center PCL
SET:HMPRO
Watchlist
Price: 6.25 THB -2.34%
Market Cap: 82.2B THB

Income Statement

Earnings Waterfall
Home Product Center PCL

Revenue
68.4B THB
Cost of Revenue
-49.6B THB
Gross Profit
18.8B THB
Operating Expenses
-10.5B THB
Operating Income
8.3B THB
Other Expenses
-2.1B THB
Net Income
6.1B THB

Income Statement
Home Product Center PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2001 Mar-2002 Jun-2002 Sep-2002 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
33
33
32
29
23
21
21
23
25
25
25
28
33
41
57
70
82
99
126
160
192
152
150
134
175
164
150
142
134
130
125
119
113
106
102
103
103
106
108
111
118
120
124
132
146
167
189
225
277
328
381
434
466
501
535
548
544
526
516
508
504
495
490
473
448
436
409
390
400
410
420
424
405
413
431
441
459
450
426
424
416
403
399
414
445
484
516
531
567
592
624
665
688
707
0
0
Revenue
3 232
N/A
3 488
+8%
3 753
+8%
4 124
+10%
4 564
+11%
4 974
+9%
5 486
+10%
6 079
+11%
6 753
+11%
7 646
+13%
8 461
+11%
9 195
+9%
9 814
+7%
10 550
+7%
11 199
+6%
11 610
+4%
12 212
+5%
12 501
+2%
13 030
+4%
13 739
+5%
14 224
+4%
14 918
+5%
15 266
+2%
15 677
+3%
16 497
+5%
16 931
+3%
17 623
+4%
18 368
+4%
19 150
+4%
19 841
+4%
20 195
+2%
20 405
+1%
21 013
+3%
21 772
+4%
22 808
+5%
23 799
+4%
24 840
+4%
25 843
+4%
26 982
+4%
28 252
+5%
29 177
+3%
31 004
+6%
32 030
+3%
33 397
+4%
35 435
+6%
36 407
+3%
38 219
+5%
39 707
+4%
41 110
+4%
42 766
+4%
45 103
+5%
47 120
+4%
49 156
+4%
50 385
+3%
51 694
+3%
52 767
+2%
53 990
+2%
55 449
+3%
56 854
+3%
57 867
+2%
58 634
+1%
59 308
+1%
59 518
+0%
60 855
+2%
61 785
+2%
62 406
+1%
63 076
+1%
63 392
+1%
63 556
+0%
64 239
+1%
65 405
+2%
65 396
0%
65 253
0%
64 123
-2%
61 106
-5%
60 771
-1%
59 874
-1%
60 323
+1%
62 743
+4%
60 579
-3%
61 791
+2%
62 586
+1%
62 853
+0%
65 803
+5%
66 811
+2%
68 340
+2%
69 869
+2%
70 356
+1%
70 166
0%
70 580
+1%
70 184
-1%
69 756
-1%
69 806
+0%
69 710
0%
68 721
-1%
68 423
0%
Gross Profit
Cost of Revenue
(2 590)
(2 802)
(3 011)
(3 316)
(3 658)
(3 996)
(4 379)
(4 829)
(5 327)
(6 030)
(6 678)
(7 244)
(7 736)
(8 282)
(8 786)
(9 099)
(9 576)
(9 674)
(9 936)
(10 387)
(10 967)
(11 467)
(11 734)
(12 019)
(12 282)
(12 572)
(13 090)
(13 602)
(14 147)
(14 674)
(14 873)
(14 985)
(15 395)
(15 938)
(16 678)
(17 344)
(18 052)
(18 766)
(19 560)
(20 474)
(21 074)
(22 409)
(23 097)
(24 084)
(25 559)
(26 188)
(27 458)
(28 485)
(29 346)
(30 584)
(32 315)
(33 835)
(35 473)
(36 387)
(37 405)
(38 174)
(39 000)
(40 114)
(41 157)
(41 916)
(42 405)
(42 744)
(42 788)
(43 614)
(44 050)
(44 375)
(44 696)
(44 721)
(44 644)
(45 485)
(46 788)
(47 071)
(47 299)
(46 594)
(44 671)
(44 545)
(44 152)
(44 537)
(46 126)
(44 807)
(45 534)
(46 012)
(46 066)
(47 893)
(48 783)
(49 887)
(50 898)
(51 286)
(50 904)
(51 205)
(50 929)
(50 540)
(50 545)
(50 481)
(49 811)
(49 630)
Gross Profit
642
N/A
686
+7%
741
+8%
808
+9%
906
+12%
979
+8%
1 108
+13%
1 251
+13%
1 426
+14%
1 618
+13%
1 785
+10%
1 951
+9%
2 078
+7%
2 268
+9%
2 413
+6%
2 512
+4%
2 636
+5%
2 827
+7%
3 094
+9%
3 352
+8%
3 257
-3%
3 451
+6%
3 531
+2%
3 657
+4%
4 215
+15%
4 358
+3%
4 533
+4%
4 766
+5%
5 004
+5%
5 168
+3%
5 323
+3%
5 421
+2%
5 618
+4%
5 833
+4%
6 129
+5%
6 454
+5%
6 788
+5%
7 077
+4%
7 423
+5%
7 779
+5%
8 103
+4%
8 595
+6%
8 932
+4%
9 312
+4%
9 876
+6%
10 218
+3%
10 761
+5%
11 222
+4%
11 764
+5%
12 182
+4%
12 786
+5%
13 283
+4%
13 683
+3%
13 997
+2%
14 289
+2%
14 593
+2%
14 990
+3%
15 336
+2%
15 698
+2%
15 952
+2%
16 230
+2%
16 562
+2%
16 729
+1%
17 240
+3%
17 735
+3%
18 032
+2%
18 381
+2%
18 672
+2%
18 912
+1%
18 755
-1%
18 616
-1%
18 325
-2%
17 954
-2%
17 529
-2%
16 435
-6%
16 226
-1%
15 722
-3%
15 786
+0%
16 617
+5%
15 771
-5%
16 257
+3%
16 574
+2%
16 787
+1%
17 910
+7%
18 029
+1%
18 453
+2%
18 971
+3%
19 070
+1%
19 262
+1%
19 375
+1%
19 254
-1%
19 217
0%
19 261
+0%
19 230
0%
18 910
-2%
18 793
-1%
Operating Income
Operating Expenses
(531)
(591)
(628)
(678)
(745)
(810)
(898)
(998)
(1 122)
(1 233)
(1 344)
(1 445)
(1 517)
(1 668)
(1 756)
(1 810)
(1 867)
(2 012)
(2 191)
(2 397)
(2 236)
(2 380)
(2 475)
(2 581)
(3 006)
(3 142)
(3 247)
(3 380)
(3 518)
(3 611)
(3 716)
(3 790)
(3 865)
(3 960)
(4 067)
(4 210)
(4 382)
(4 552)
(4 735)
(4 912)
(5 059)
(5 351)
(5 624)
(5 907)
(6 247)
(6 496)
(6 855)
(7 183)
(7 630)
(7 960)
(8 439)
(8 816)
(9 066)
(9 341)
(9 555)
(9 808)
(10 030)
(10 218)
(10 379)
(10 453)
(13 141)
(10 769)
(10 810)
(11 079)
(13 750)
(11 371)
(11 511)
(11 594)
(14 084)
(11 207)
(10 817)
(10 380)
(12 116)
(9 736)
(9 343)
(9 255)
(9 090)
(9 017)
(9 269)
(9 045)
(8 951)
(9 346)
(9 422)
(9 746)
(9 696)
(10 213)
(10 584)
(10 628)
(10 505)
(10 706)
(10 551)
(10 609)
(10 333)
(10 527)
(10 468)
(10 516)
Selling, General & Administrative
(560)
(618)
(660)
(719)
(795)
(862)
(961)
(1 078)
(1 235)
(1 375)
(1 516)
(1 637)
(1 737)
(1 934)
(2 034)
(2 120)
(2 278)
(2 410)
(2 621)
(2 841)
(3 116)
(3 291)
(3 399)
(3 509)
(3 524)
(3 616)
(3 745)
(3 911)
(4 162)
(4 308)
(4 431)
(4 515)
(4 588)
(4 743)
(4 910)
(5 123)
(5 409)
(5 610)
(5 854)
(6 122)
(6 306)
(6 673)
(6 991)
(7 310)
(7 756)
(8 036)
(8 447)
(8 815)
(7 843)
(9 681)
(10 286)
(10 732)
(8 945)
(11 394)
(11 630)
(11 947)
(9 801)
(12 511)
(12 785)
(12 911)
(10 669)
(13 249)
(13 217)
(13 498)
(10 677)
(13 828)
(13 988)
(14 076)
(11 425)
(13 624)
(13 144)
(12 609)
(9 588)
(11 764)
(11 233)
(11 123)
(8 466)
(10 945)
(11 342)
(11 011)
(8 553)
(11 509)
(11 676)
(12 246)
(9 820)
(12 841)
(13 281)
(13 387)
(10 465)
(13 482)
(13 356)
(13 322)
(10 337)
(13 259)
(13 112)
(13 202)
Depreciation & Amortization
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
(1 458)
0
0
0
(2 113)
0
0
0
(2 459)
0
0
0
(2 460)
0
0
0
(3 068)
0
0
0
(2 615)
0
0
0
(2 510)
0
0
0
(2 491)
0
0
0
(2 510)
0
0
0
(2 453)
0
0
0
(2 694)
0
0
0
(2 765)
0
0
0
Other Operating Expenses
28
27
34
42
49
52
64
81
114
141
170
190
220
266
279
311
411
400
431
445
880
909
923
928
518
475
499
531
643
697
713
723
724
784
844
915
1 028
1 058
1 119
1 209
1 247
1 320
1 366
1 402
1 510
1 541
1 592
1 632
1 671
1 721
1 848
1 917
1 993
2 052
2 074
2 138
2 230
2 293
2 405
2 456
(12)
2 478
2 405
2 418
(5)
2 457
2 478
2 483
(44)
2 417
2 327
2 229
(18)
2 028
1 889
1 868
1 867
1 927
2 073
1 966
2 111
2 163
2 253
2 500
2 578
2 628
2 697
2 759
2 654
2 776
2 805
2 712
2 769
2 732
2 644
2 686
Operating Income
111
N/A
96
-14%
114
+19%
131
+15%
161
+23%
169
+5%
211
+25%
253
+20%
304
+20%
384
+26%
439
+14%
506
+15%
562
+11%
601
+7%
658
+9%
702
+7%
769
+10%
815
+6%
903
+11%
955
+6%
1 020
+7%
1 070
+5%
1 056
-1%
1 076
+2%
1 209
+12%
1 217
+1%
1 286
+6%
1 385
+8%
1 486
+7%
1 555
+5%
1 605
+3%
1 630
+2%
1 754
+8%
1 874
+7%
2 063
+10%
2 246
+9%
2 407
+7%
2 526
+5%
2 688
+6%
2 866
+7%
3 044
+6%
3 243
+7%
3 308
+2%
3 405
+3%
3 629
+7%
3 723
+3%
3 906
+5%
4 039
+3%
4 134
+2%
4 222
+2%
4 349
+3%
4 469
+3%
4 617
+3%
4 658
+1%
4 735
+2%
4 786
+1%
4 960
+4%
5 117
+3%
5 317
+4%
5 497
+3%
3 089
-44%
5 792
+88%
5 918
+2%
6 160
+4%
3 985
-35%
6 661
+67%
6 871
+3%
7 079
+3%
4 828
-32%
7 549
+56%
7 799
+3%
7 946
+2%
5 838
-27%
7 793
+33%
7 092
-9%
6 972
-2%
6 632
-5%
6 769
+2%
7 347
+9%
6 727
-8%
7 306
+9%
7 228
-1%
7 364
+2%
8 164
+11%
8 333
+2%
8 240
-1%
8 388
+2%
8 442
+1%
8 756
+4%
8 669
-1%
8 703
+0%
8 607
-1%
8 929
+4%
8 703
-3%
8 442
-3%
8 277
-2%
Pre-Tax Income
Interest Income Expense
(30)
(33)
(32)
(31)
(22)
(21)
(21)
(23)
(25)
(25)
(26)
(28)
(33)
(42)
(58)
(71)
(82)
(100)
(127)
(161)
(192)
(207)
(204)
(188)
(169)
(163)
(150)
(142)
(134)
(131)
(125)
(120)
(113)
(106)
(102)
(103)
(103)
(107)
(109)
(112)
(118)
(120)
(124)
(132)
(146)
(167)
(189)
(225)
(277)
(327)
(381)
(434)
(466)
(501)
(535)
(547)
(544)
(525)
(515)
(507)
(504)
(495)
(489)
(472)
(448)
(435)
(409)
(389)
(400)
(410)
(400)
(404)
(405)
(387)
(417)
(425)
(442)
(437)
(419)
(417)
(671)
(396)
(393)
(405)
(675)
(469)
(491)
(512)
(782)
(559)
(579)
(614)
(863)
(646)
(663)
(665)
Total Other Income
0
0
1
1
0
0
(1)
0
0
0
1
(1)
0
0
1
1
0
2
1
2
1
0
0
0
0
0
1
1
(1)
1
0
1
0
1
1
0
(1)
2
2
3
1
1
1
(1)
0
(1)
(1)
0
0
0
0
0
0
(1)
(1)
(1)
0
0
0
0
2 510
0
0
0
2 450
(2)
(2)
0
2 494
0
0
0
2 171
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
81
N/A
63
-22%
83
+32%
101
+22%
139
+38%
148
+6%
189
+28%
230
+22%
279
+21%
359
+29%
414
+15%
477
+15%
529
+11%
559
+6%
601
+8%
632
+5%
687
+9%
717
+4%
777
+8%
796
+2%
829
+4%
863
+4%
852
-1%
888
+4%
1 040
+17%
1 054
+1%
1 137
+8%
1 244
+9%
1 351
+9%
1 425
+5%
1 480
+4%
1 511
+2%
1 641
+9%
1 769
+8%
1 962
+11%
2 143
+9%
2 303
+7%
2 421
+5%
2 581
+7%
2 757
+7%
2 927
+6%
3 124
+7%
3 185
+2%
3 272
+3%
3 483
+6%
3 555
+2%
3 716
+5%
3 814
+3%
3 857
+1%
3 895
+1%
3 968
+2%
4 035
+2%
4 151
+3%
4 156
+0%
4 199
+1%
4 238
+1%
4 417
+4%
4 592
+4%
4 802
+5%
4 990
+4%
5 095
+2%
5 297
+4%
5 429
+2%
5 688
+5%
5 987
+5%
6 224
+4%
6 460
+4%
6 688
+4%
6 922
+4%
7 139
+3%
7 399
+4%
7 541
+2%
7 604
+1%
7 406
-3%
6 675
-10%
6 546
-2%
6 190
-5%
6 331
+2%
6 928
+9%
6 309
-9%
6 634
+5%
6 832
+3%
6 971
+2%
7 759
+11%
7 658
-1%
7 770
+1%
7 897
+2%
7 931
+0%
7 974
+1%
8 110
+2%
8 124
+0%
7 993
-2%
8 066
+1%
8 056
0%
7 779
-3%
7 612
-2%
Net Income
Tax Provision
0
0
(7)
(17)
(30)
(32)
(42)
(52)
(72)
(98)
(112)
(132)
(148)
(155)
(169)
(172)
(182)
(195)
(214)
(220)
(220)
(236)
(214)
(228)
(269)
(294)
(345)
(386)
(392)
(414)
(420)
(427)
(498)
(541)
(607)
(654)
(665)
(708)
(765)
(828)
(921)
(913)
(865)
(838)
(803)
(806)
(824)
(817)
(789)
(791)
(802)
(823)
(838)
(835)
(851)
(854)
(918)
(961)
(1 001)
(1 043)
(970)
(993)
(984)
(1 008)
(1 100)
(1 136)
(1 190)
(1 235)
(1 310)
(1 355)
(1 401)
(1 427)
(1 427)
(1 382)
(1 236)
(1 189)
(1 035)
(1 081)
(1 188)
(1 099)
(1 194)
(1 243)
(1 295)
(1 419)
(1 441)
(1 453)
(1 480)
(1 514)
(1 533)
(1 567)
(1 579)
(1 539)
(1 562)
(1 558)
(1 504)
(1 476)
Income from Continuing Operations
81
63
76
84
109
117
148
178
207
260
301
346
381
403
431
458
505
522
564
577
609
628
638
660
771
760
792
858
959
1 012
1 061
1 084
1 143
1 227
1 353
1 488
1 638
1 710
1 814
1 926
2 005
2 210
2 320
2 435
2 679
2 749
2 890
2 995
3 068
3 103
3 166
3 212
3 313
3 322
3 349
3 386
3 499
3 631
3 802
3 947
4 125
4 305
4 445
4 680
4 886
5 088
5 270
5 453
5 613
5 784
5 998
6 114
6 177
6 023
5 439
5 358
5 155
5 251
5 741
5 210
5 441
5 589
5 676
6 339
6 217
6 317
6 417
6 417
6 442
6 543
6 545
6 454
6 504
6 498
6 275
6 137
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
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
Net Income (Common)
86
N/A
58
-33%
71
+22%
79
+11%
109
+38%
117
+7%
148
+26%
178
+20%
207
+16%
260
+26%
301
+16%
346
+15%
381
+10%
403
+6%
431
+7%
458
+6%
505
+10%
522
+3%
564
+8%
577
+2%
609
+6%
628
+3%
638
+2%
660
+3%
771
+17%
760
-1%
792
+4%
858
+8%
959
+12%
1 012
+6%
1 061
+5%
1 084
+2%
1 143
+5%
1 227
+7%
1 353
+10%
1 488
+10%
1 638
+10%
1 710
+4%
1 814
+6%
1 926
+6%
2 005
+4%
2 210
+10%
2 320
+5%
2 435
+5%
2 679
+10%
2 749
+3%
2 890
+5%
2 995
+4%
3 068
+2%
3 103
+1%
3 166
+2%
3 212
+1%
3 313
+3%
3 322
+0%
3 349
+1%
3 386
+1%
3 499
+3%
3 631
+4%
3 802
+5%
3 947
+4%
4 125
+5%
4 305
+4%
4 445
+3%
4 680
+5%
4 886
+4%
5 088
+4%
5 270
+4%
5 453
+3%
5 613
+3%
5 784
+3%
5 998
+4%
6 114
+2%
6 177
+1%
6 023
-2%
5 439
-10%
5 358
-2%
5 155
-4%
5 251
+2%
5 741
+9%
5 210
-9%
5 441
+4%
5 589
+3%
5 676
+2%
6 339
+12%
6 217
-2%
6 317
+2%
6 417
+2%
6 417
0%
6 442
+0%
6 543
+2%
6 545
+0%
6 454
-1%
6 504
+1%
6 498
0%
6 275
-3%
6 137
-2%
EPS (Diluted)
0.03
N/A
0.01
-67%
0
N/A
0
N/A
0.02
N/A
0.01
-50%
0.02
+100%
0.03
+50%
0.02
-33%
0.04
+100%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.09
+125%
0.04
-56%
0.04
N/A
0.05
+25%
0.01
-80%
0.05
+400%
0.06
+20%
0.07
+17%
0.07
N/A
0.09
+29%
0.09
N/A
0.09
N/A
0.09
N/A
0.1
+11%
0.11
+10%
0.12
+9%
0.13
+8%
0.13
N/A
0.14
+8%
0.15
+7%
0.15
N/A
0.18
+20%
0.18
N/A
0.19
+6%
0.2
+5%
0.21
+5%
0.23
+10%
0.23
N/A
0.23
N/A
0.24
+4%
0.24
N/A
0.25
+4%
0.25
N/A
0.26
+4%
0.26
N/A
0.26
N/A
0.27
+4%
0.28
+4%
0.3
+7%
0.31
+3%
0.31
N/A
0.33
+6%
0.34
+3%
0.36
+6%
0.37
+3%
0.39
+5%
0.4
+3%
0.41
+2%
0.43
+5%
0.44
+2%
0.46
+5%
0.46
N/A
0.47
+2%
0.46
-2%
0.41
-11%
0.41
N/A
0.39
-5%
0.4
+3%
0.44
+10%
0.4
-9%
0.41
+2%
0.42
+2%
0.43
+2%
0.48
+12%
0.47
-2%
0.48
+2%
0.49
+2%
0.49
N/A
0.49
N/A
0.5
+2%
0.5
N/A
0.49
-2%
0.49
N/A
0.49
N/A
0.48
-2%
0.47
-2%