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

Humanica PCL
SET:HUMAN

Watchlist Manager
Humanica PCL
SET:HUMAN
Watchlist
Price: 5.55 THB Market Closed
Market Cap: ฿4.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+63%
5Y
+111%
10Y
-
Operating Income
+
3Y
+109%
5Y
+156%
10Y
-
Net Income
+
3Y
+141%
5Y
+127%
10Y
-

Earnings Waterfall
Humanica PCL

Income Statement
Humanica PCL

Rotate your device to view
Income Statement
Currency: THB
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
4
3
2
1
1
1
1
1
1
1
1
1
0
2
4
6
8
9
9
9
9
9
10
11
13
14
14
14
13
12
11
11
10
0
0
0
Revenue
348
N/A
389
+12%
424
+9%
455
+7%
479
+5%
491
+3%
499
+2%
509
+2%
515
+1%
515
0%
533
+3%
569
+7%
600
+5%
644
+7%
678
+5%
696
+3%
720
+3%
715
-1%
742
+4%
738
-1%
729
-1%
741
+2%
772
+4%
900
+17%
1 046
+16%
1 166
+11%
1 243
+7%
1 276
+3%
1 301
+2%
1 345
+3%
1 383
+3%
1 396
+1%
1 424
+2%
1 426
+0%
1 444
+1%
1 467
+2%
Gross Profit
Cost of Revenue
(218)
(242)
(270)
(289)
(293)
(293)
(287)
(287)
(286)
(286)
(290)
(308)
(335)
(357)
(381)
(393)
(385)
(389)
(388)
(387)
(398)
(402)
(427)
(482)
(532)
(583)
(609)
(603)
(613)
(634)
(658)
(687)
(693)
(696)
(701)
(705)
Gross Profit
130
N/A
146
+13%
154
+5%
166
+8%
185
+11%
198
+7%
212
+7%
223
+5%
230
+3%
229
0%
243
+6%
261
+7%
264
+1%
287
+9%
297
+3%
303
+2%
335
+11%
326
-3%
354
+8%
350
-1%
330
-6%
339
+3%
346
+2%
418
+21%
514
+23%
583
+14%
634
+9%
672
+6%
688
+2%
712
+3%
725
+2%
709
-2%
731
+3%
730
0%
742
+2%
761
+3%
Operating Income
Operating Expenses
(60)
(59)
(59)
(64)
(79)
(76)
(70)
(72)
(81)
(86)
(102)
(114)
(116)
(122)
(136)
(136)
(151)
(161)
(162)
(161)
(134)
(157)
(163)
(214)
(263)
(342)
(367)
(336)
(344)
(346)
(344)
(358)
(338)
(326)
(340)
(334)
Selling, General & Administrative
(55)
(64)
(66)
(71)
(69)
(80)
(74)
(76)
(67)
(77)
(92)
(106)
(106)
(133)
(147)
(147)
(144)
(174)
(179)
(181)
(154)
(182)
(193)
(240)
(260)
(319)
(349)
(348)
(344)
(346)
(343)
(357)
(338)
(329)
(340)
(334)
Depreciation & Amortization
(5)
0
0
0
(11)
0
0
0
(14)
0
0
0
(16)
0
0
0
(16)
0
0
0
(14)
0
0
0
(16)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
6
7
7
0
4
4
4
0
(9)
(11)
(7)
6
11
11
11
9
13
17
20
34
25
30
26
14
(23)
(19)
11
0
(0)
(0)
0
0
2
0
0
Operating Income
69
N/A
88
+27%
95
+8%
102
+8%
106
+4%
122
+15%
142
+16%
151
+6%
149
-1%
143
-4%
141
-1%
147
+5%
148
+1%
165
+11%
161
-3%
167
+4%
184
+10%
165
-10%
192
+16%
189
-1%
197
+4%
182
-7%
182
+0%
204
+12%
251
+23%
242
-4%
267
+10%
336
+26%
344
+2%
365
+6%
382
+4%
351
-8%
393
+12%
403
+3%
403
0%
427
+6%
Pre-Tax Income
Interest Income Expense
2
2
1
1
(1)
(1)
(1)
0
1
1
3
5
10
9
8
7
4
4
3
3
(2)
1
(13)
(5)
(3)
(5)
(9)
(17)
(15)
(15)
(12)
(5)
(9)
(10)
(6)
(15)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
(39)
(39)
0
0
0
0
(3)
(3)
(4)
(5)
(2)
(2)
(0)
Total Other Income
4
0
0
0
3
0
0
0
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
17
25
30
35
33
37
39
32
40
37
Pre-Tax Income
75
N/A
90
+20%
96
+6%
103
+8%
109
+5%
121
+12%
141
+16%
151
+7%
139
-7%
144
+3%
144
+0%
153
+6%
158
+4%
174
+10%
169
-3%
173
+3%
188
+8%
169
-10%
195
+15%
192
-1%
186
-3%
184
-1%
170
-7%
161
-5%
210
+31%
245
+17%
275
+12%
344
+25%
359
+4%
383
+7%
400
+4%
379
-5%
419
+10%
424
+1%
434
+2%
448
+3%
Net Income
Tax Provision
(4)
(5)
(7)
(8)
(11)
(14)
(15)
(15)
(18)
(17)
(18)
(20)
(15)
(18)
(16)
(16)
(23)
(21)
(25)
(24)
(21)
(18)
(19)
(15)
(29)
(37)
(35)
(51)
(51)
(56)
(61)
(62)
(73)
(80)
(89)
(92)
Income from Continuing Operations
71
85
89
95
97
108
126
135
122
127
126
132
144
157
153
157
165
148
170
168
165
165
150
145
180
208
240
293
308
328
339
317
346
344
345
356
Income to Minority Interest
(0)
(1)
(2)
(2)
(2)
(1)
(1)
0
(0)
(0)
(0)
(0)
0
0
0
0
1
2
4
4
4
4
3
3
1
1
1
(0)
1
(1)
(2)
(1)
(2)
0
1
0
Net Income (Common)
71
N/A
84
+17%
87
+4%
93
+7%
95
+2%
107
+12%
125
+18%
135
+8%
122
-10%
127
+4%
126
0%
132
+5%
144
+9%
157
+9%
153
-2%
157
+3%
166
+5%
151
-9%
174
+15%
172
-1%
170
-1%
169
-1%
153
-9%
148
-3%
181
+22%
209
+15%
240
+15%
293
+22%
308
+5%
327
+6%
337
+3%
315
-6%
344
+9%
344
+0%
346
+0%
357
+3%
EPS (Diluted)
0.58
N/A
0.38
-34%
0.39
+3%
0.22
-44%
0.27
+23%
0.15
-44%
0.18
+20%
0.21
+17%
0.18
-14%
0.18
N/A
0.19
+6%
0.19
N/A
0.21
+11%
0.23
+10%
0.22
-4%
0.23
+5%
0.24
+4%
0.22
-8%
0.26
+18%
0.25
-4%
0.25
N/A
0.25
N/A
0.23
-8%
0.17
-26%
0.23
+35%
0.2
-13%
0.27
+35%
0.33
+22%
0.36
+9%
0.32
-11%
0.38
+19%
0.35
-8%
0.4
+14%
0.4
N/A
0.4
N/A
0
N/A

See Also

Summary
HUMAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
HUMAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HUMAN stock valuation using valuation multiples.
Wall Street Estimates
HUMAN 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
HUMAN 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 319,500+ 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.