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

ICC International PCL
SET:ICC

Watchlist Manager
ICC International PCL
SET:ICC
Watchlist
Price: 24.8 THB -0.4% Market Closed
Market Cap: ฿12.4B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+2%
5Y
+1%
10Y
-30%
Operating Income
+
3Y
-
5Y
+2%
10Y
-
Net Income
+
3Y
+95%
5Y
-
10Y
+11%

Earnings Waterfall
ICC International PCL

Income Statement
ICC International 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
39
38
31
21
11
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
5
6
8
8
7
0
0
1
0
0
0
0
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
4
9
11
12
12
10
9
10
10
11
11
11
12
14
16
16
17
18
18
21
22
0
0
Revenue
8 546
N/A
8 351
-2%
8 299
-1%
8 231
-1%
8 719
+6%
8 648
-1%
8 617
0%
8 809
+2%
8 845
+0%
9 023
+2%
9 326
+3%
9 569
+3%
9 908
+4%
10 124
+2%
10 625
+5%
11 162
+5%
11 555
+4%
12 237
+6%
12 537
+2%
12 541
+0%
12 888
+3%
12 569
-2%
12 156
-3%
11 772
-3%
11 232
-5%
11 108
-1%
11 016
-1%
10 956
-1%
10 947
0%
10 690
-2%
10 534
-1%
10 557
+0%
10 649
+1%
10 837
+2%
10 924
+1%
11 112
+2%
11 294
+2%
11 692
+4%
12 185
+4%
12 529
+3%
12 825
+2%
13 058
+2%
13 320
+2%
13 471
+1%
13 677
+2%
13 791
+1%
13 861
+1%
13 712
-1%
13 329
-3%
12 772
-4%
12 360
-3%
12 080
-2%
12 033
0%
12 084
+0%
12 166
+1%
12 263
+1%
12 343
+1%
12 399
+0%
12 357
0%
12 498
+1%
12 615
+1%
12 612
0%
12 646
+0%
12 600
0%
12 447
-1%
12 506
+0%
12 435
-1%
12 456
+0%
12 350
-1%
12 248
-1%
12 002
-2%
11 620
-3%
11 309
-3%
10 497
-7%
9 137
-13%
8 505
-7%
7 809
-8%
7 457
-5%
7 562
+1%
6 757
-11%
6 803
+1%
6 933
+2%
7 537
+9%
8 381
+11%
8 479
+1%
8 749
+3%
8 766
+0%
8 868
+1%
8 843
0%
8 809
0%
8 693
-1%
8 550
-2%
8 735
+2%
8 705
0%
8 661
-1%
8 565
-1%
Gross Profit
Cost of Revenue
(6 066)
(5 903)
(5 838)
(5 776)
(6 286)
(6 223)
(6 183)
(6 293)
(6 189)
(6 340)
(6 549)
(6 729)
(6 977)
(7 129)
(7 521)
(7 906)
(8 162)
(8 624)
(8 814)
(8 799)
(9 093)
(8 810)
(8 415)
(8 064)
(7 530)
(7 324)
(7 198)
(7 109)
(7 058)
(6 932)
(6 840)
(6 811)
(6 923)
(6 999)
(7 020)
(7 156)
(7 194)
(7 384)
(7 650)
(7 892)
(8 106)
(8 235)
(8 395)
(8 354)
(8 425)
(8 447)
(8 482)
(8 431)
(8 173)
(7 854)
(7 605)
(7 455)
(7 435)
(7 474)
(7 512)
(7 550)
(7 641)
(7 689)
(7 687)
(7 786)
(7 851)
(7 856)
(7 910)
(7 904)
(7 863)
(7 947)
(7 856)
(7 907)
(7 839)
(7 856)
(7 792)
(7 648)
(7 568)
(7 134)
(6 333)
(5 937)
(5 489)
(5 234)
(5 348)
(4 831)
(4 861)
(4 959)
(5 369)
(5 925)
(5 927)
(6 129)
(6 126)
(6 217)
(6 297)
(6 285)
(6 248)
(6 252)
(6 351)
(6 297)
(6 173)
(5 919)
Gross Profit
2 480
N/A
2 448
-1%
2 461
+1%
2 455
0%
2 433
-1%
2 425
0%
2 434
+0%
2 516
+3%
2 656
+6%
2 683
+1%
2 776
+3%
2 840
+2%
2 931
+3%
2 995
+2%
3 105
+4%
3 256
+5%
3 393
+4%
3 614
+6%
3 723
+3%
3 742
+0%
3 796
+1%
3 759
-1%
3 741
0%
3 708
-1%
3 702
0%
3 784
+2%
3 818
+1%
3 847
+1%
3 889
+1%
3 758
-3%
3 694
-2%
3 746
+1%
3 726
-1%
3 838
+3%
3 904
+2%
3 956
+1%
4 100
+4%
4 308
+5%
4 536
+5%
4 637
+2%
4 719
+2%
4 823
+2%
4 926
+2%
5 117
+4%
5 252
+3%
5 344
+2%
5 380
+1%
5 281
-2%
5 156
-2%
4 918
-5%
4 755
-3%
4 626
-3%
4 598
-1%
4 610
+0%
4 655
+1%
4 713
+1%
4 702
0%
4 710
+0%
4 670
-1%
4 712
+1%
4 764
+1%
4 756
0%
4 736
0%
4 696
-1%
4 584
-2%
4 560
-1%
4 580
+0%
4 549
-1%
4 511
-1%
4 392
-3%
4 210
-4%
3 972
-6%
3 741
-6%
3 363
-10%
2 804
-17%
2 568
-8%
2 320
-10%
2 223
-4%
2 214
0%
1 926
-13%
1 942
+1%
1 974
+2%
2 168
+10%
2 455
+13%
2 552
+4%
2 620
+3%
2 640
+1%
2 651
+0%
2 545
-4%
2 524
-1%
2 445
-3%
2 297
-6%
2 384
+4%
2 408
+1%
2 488
+3%
2 647
+6%
Operating Income
Operating Expenses
(1 808)
(1 831)
(1 833)
(1 847)
(1 788)
(1 801)
(1 852)
(1 934)
(2 079)
(2 123)
(2 189)
(2 186)
(2 312)
(2 334)
(2 422)
(2 552)
(2 655)
(2 830)
(2 912)
(3 036)
(3 011)
(3 041)
(3 149)
(3 121)
(3 039)
(3 040)
(2 985)
(2 956)
(3 218)
(3 274)
(3 295)
(3 342)
(3 226)
(3 260)
(3 269)
(3 355)
(3 444)
(3 610)
(3 634)
(3 903)
(3 968)
(4 010)
(4 134)
(4 217)
(4 457)
(4 483)
(4 571)
(4 698)
(4 751)
(4 570)
(4 395)
(4 265)
(4 284)
(4 323)
(4 401)
(4 409)
(4 316)
(4 292)
(4 262)
(4 232)
(4 345)
(4 364)
(4 413)
(4 493)
(4 472)
(4 294)
(4 216)
(4 146)
(4 280)
(4 095)
(3 986)
(3 771)
(3 677)
(3 440)
(3 076)
(2 939)
(2 624)
(2 412)
(2 425)
(2 240)
(2 154)
(2 207)
(2 241)
(2 357)
(2 647)
(2 210)
(2 204)
(2 229)
(2 515)
(2 520)
(2 616)
(2 623)
(2 739)
(2 932)
(2 931)
(3 011)
Selling, General & Administrative
(1 946)
(1 939)
(1 969)
(1 966)
(1 981)
(1 967)
(1 986)
(2 071)
(2 164)
(2 196)
(2 263)
(2 259)
(2 403)
(2 419)
(2 517)
(2 661)
(2 797)
(2 968)
(3 058)
(3 191)
(3 154)
(3 203)
(3 304)
(3 263)
(3 174)
(3 152)
(3 097)
(3 073)
(3 341)
(3 391)
(3 412)
(3 455)
(3 353)
(3 385)
(3 394)
(3 481)
(3 581)
(3 778)
(3 959)
(4 095)
(4 178)
(4 222)
(4 352)
(4 502)
(4 717)
(4 874)
(4 987)
(5 029)
(4 927)
(4 797)
(4 588)
(4 472)
(4 476)
(4 485)
(4 576)
(4 575)
(4 474)
(4 463)
(4 446)
(4 467)
(4 582)
(4 650)
(4 775)
(4 811)
(4 688)
(4 669)
(4 538)
(4 500)
(4 527)
(4 446)
(4 320)
(4 147)
(3 957)
(3 753)
(3 336)
(3 136)
(2 801)
(2 554)
(2 589)
(2 404)
(2 415)
(2 470)
(2 515)
(2 680)
(2 880)
(2 867)
(2 879)
(2 861)
(2 783)
(2 793)
(2 884)
(2 906)
(3 023)
(3 197)
(3 237)
(3 321)
Other Operating Expenses
139
108
136
119
193
165
134
137
86
74
74
72
92
86
95
109
142
138
146
155
143
162
155
142
134
112
111
117
123
117
117
113
127
125
126
126
138
168
325
193
209
212
218
285
261
391
416
331
175
228
193
207
192
162
175
167
158
170
183
235
238
286
362
318
216
375
322
354
248
352
334
376
280
313
260
197
177
142
164
164
261
263
274
323
232
657
675
632
268
274
268
283
284
265
306
310
Operating Income
672
N/A
617
-8%
628
+2%
608
-3%
645
+6%
624
-3%
582
-7%
582
0%
577
-1%
561
-3%
588
+5%
653
+11%
619
-5%
661
+7%
683
+3%
704
+3%
738
+5%
784
+6%
811
+4%
706
-13%
784
+11%
718
-8%
592
-18%
587
-1%
663
+13%
744
+12%
833
+12%
891
+7%
671
-25%
484
-28%
399
-18%
404
+1%
499
+23%
578
+16%
636
+10%
601
-6%
657
+9%
698
+6%
902
+29%
734
-19%
751
+2%
812
+8%
792
-3%
901
+14%
795
-12%
861
+8%
808
-6%
583
-28%
404
-31%
348
-14%
360
+3%
361
+0%
314
-13%
287
-9%
253
-12%
304
+20%
386
+27%
419
+8%
408
-3%
480
+18%
420
-13%
391
-7%
323
-17%
203
-37%
112
-45%
266
+138%
364
+37%
403
+11%
231
-43%
297
+29%
223
-25%
201
-10%
64
-68%
(76)
N/A
(272)
-258%
(371)
-37%
(305)
+18%
(189)
+38%
(211)
-11%
(313)
-49%
(213)
+32%
(233)
-9%
(73)
+69%
98
N/A
(95)
N/A
410
N/A
436
+6%
421
-3%
31
-93%
4
-86%
(170)
N/A
(326)
-91%
(355)
-9%
(525)
-48%
(443)
+16%
(364)
+18%
Pre-Tax Income
Interest Income Expense
12
208
222
231
91
206
202
197
144
215
261
270
184
256
288
289
193
323
284
281
278
319
317
307
299
240
303
316
366
409
419
395
443
391
400
411
342
412
390
416
375
303
389
348
357
330
367
357
350
336
261
262
283
312
379
406
422
424
589
590
576
684
487
488
739
787
758
760
744
715
790
768
554
405
348
346
301
320
297
334
384
379
382
362
344
928
913
893
903
326
1 217
1 374
1 388
2 073
1 223
1 151
Non-Reccuring Items
(27)
(16)
(10)
(13)
(2)
29
21
(99)
(192)
(195)
(206)
(78)
(24)
(26)
(9)
(25)
(41)
(37)
(35)
(34)
(22)
(19)
(28)
(42)
(8)
(22)
(40)
(26)
5
17
18
10
(37)
(35)
(66)
(49)
84
92
0
149
2
0
0
0
109
0
0
0
44
0
0
0
5
0
0
0
1
0
0
0
35
0
0
0
82
0
0
0
34
0
0
0
157
0
0
0
0
0
0
0
0
0
0
0
404
0
0
0
0
0
0
(41)
(15)
0
0
25
Total Other Income
0
0
0
0
1
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
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
Pre-Tax Income
657
N/A
809
+23%
840
+4%
826
-2%
735
-11%
858
+17%
805
-6%
680
-16%
529
-22%
580
+10%
642
+11%
845
+32%
779
-8%
892
+14%
962
+8%
968
+1%
890
-8%
1 070
+20%
1 060
-1%
952
-10%
1 040
+9%
1 018
-2%
881
-13%
852
-3%
953
+12%
963
+1%
1 095
+14%
1 181
+8%
1 042
-12%
910
-13%
836
-8%
810
-3%
905
+12%
934
+3%
970
+4%
962
-1%
1 083
+13%
1 202
+11%
1 291
+7%
1 299
+1%
1 128
-13%
1 115
-1%
1 181
+6%
1 249
+6%
1 261
+1%
1 192
-6%
1 176
-1%
940
-20%
798
-15%
684
-14%
621
-9%
623
+0%
602
-3%
599
0%
632
+5%
710
+12%
808
+14%
843
+4%
997
+18%
1 070
+7%
1 031
-4%
1 075
+4%
810
-25%
691
-15%
933
+35%
1 053
+13%
1 123
+7%
1 163
+4%
1 009
-13%
1 012
+0%
1 014
+0%
969
-4%
775
-20%
329
-58%
76
-77%
(25)
N/A
(4)
+86%
131
N/A
87
-34%
20
-76%
172
+740%
146
-15%
309
+112%
460
+49%
653
+42%
1 338
+105%
1 349
+1%
1 315
-3%
934
-29%
330
-65%
1 047
+217%
1 008
-4%
1 018
+1%
1 549
+52%
779
-50%
812
+4%
Net Income
Tax Provision
(204)
(219)
(231)
(222)
(222)
(208)
(191)
(204)
(191)
(197)
(197)
(192)
(164)
(184)
(213)
(254)
(294)
(313)
(317)
(281)
(307)
(304)
(274)
(256)
(223)
(240)
(253)
(273)
(263)
(216)
(220)
(234)
(253)
(265)
(259)
(263)
(273)
(330)
(367)
(398)
(384)
(329)
(277)
(234)
(289)
(189)
(183)
(127)
(114)
(105)
(98)
(129)
(59)
(43)
(35)
(9)
(105)
(110)
(106)
(123)
(94)
(87)
(78)
(45)
(86)
(102)
(116)
(131)
(75)
(87)
(74)
(69)
(56)
1
(19)
(40)
(56)
(66)
(42)
(30)
(58)
(62)
(92)
(66)
(41)
(44)
(26)
(34)
(34)
(24)
(10)
(10)
(23)
(16)
(23)
(20)
Income from Continuing Operations
453
590
609
604
513
650
613
476
338
384
446
653
615
707
748
714
595
757
744
671
733
714
607
596
730
723
842
909
779
694
616
576
652
669
711
700
810
872
924
901
744
786
905
1 015
972
1 003
993
814
685
580
523
494
543
556
597
701
703
733
892
947
936
988
732
646
847
951
1 007
1 033
934
926
940
900
719
330
57
(66)
(59)
65
44
(10)
114
84
217
394
612
1 294
1 324
1 281
899
307
1 037
997
995
1 532
757
791
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
1
2
2
3
2
3
0
(1)
(1)
1
0
0
(1)
(1)
(1)
(0)
(0)
(3)
(3)
(3)
(2)
(2)
6
8
11
14
7
9
11
8
8
8
4
6
7
4
(2)
(5)
(5)
(4)
(3)
(10)
(12)
(7)
(12)
(12)
Net Income (Common)
453
N/A
590
+30%
609
+3%
604
-1%
513
-15%
650
+27%
613
-6%
476
-22%
338
-29%
384
+14%
446
+16%
653
+47%
615
-6%
707
+15%
748
+6%
714
-5%
595
-17%
757
+27%
744
-2%
671
-10%
733
+9%
714
-3%
607
-15%
596
-2%
730
+23%
723
-1%
842
+17%
909
+8%
779
-14%
694
-11%
616
-11%
576
-6%
652
+13%
669
+3%
711
+6%
700
-2%
810
+16%
872
+8%
924
+6%
901
-3%
744
-17%
786
+6%
905
+15%
1 015
+12%
972
-4%
1 003
+3%
993
-1%
814
-18%
685
-16%
580
-15%
524
-10%
496
-5%
545
+10%
559
+3%
599
+7%
704
+17%
703
0%
732
+4%
891
+22%
948
+6%
936
-1%
989
+6%
731
-26%
645
-12%
846
+31%
951
+12%
1 007
+6%
1 030
+2%
931
-10%
923
-1%
937
+2%
898
-4%
725
-19%
338
-53%
68
-80%
(51)
N/A
(52)
-2%
73
N/A
55
-24%
(2)
N/A
122
N/A
91
-25%
221
+142%
400
+81%
619
+55%
1 298
+110%
1 322
+2%
1 276
-3%
894
-30%
302
-66%
1 034
+242%
988
-4%
983
0%
1 525
+55%
745
-51%
780
+5%
EPS (Diluted)
0.9
N/A
1.18
+31%
1.21
+3%
1.2
-1%
1.02
-15%
1.31
+28%
1.23
-6%
0.96
-22%
0.68
-29%
0.77
+13%
0.89
+16%
1.31
+47%
1.24
-5%
1.42
+15%
1.51
+6%
1.44
-5%
1.19
-17%
1.51
+27%
1.48
-2%
1.34
-9%
1.46
+9%
1.42
-3%
1.21
-15%
1.19
-2%
1.46
+23%
1.44
-1%
1.68
+17%
1.81
+8%
1.55
-14%
1.38
-11%
1.23
-11%
1.15
-7%
1.3
+13%
1.33
+2%
1.42
+7%
2.38
+68%
1.62
-32%
1.74
+7%
1.84
+6%
1.8
-2%
1.48
-18%
1.57
+6%
1.8
+15%
2.02
+12%
1.94
-4%
2
+3%
1.98
-1%
1.62
-18%
1.37
-15%
1.15
-16%
1.04
-10%
0.99
-5%
1.09
+10%
1.11
+2%
1.19
+7%
1.4
+18%
1.4
N/A
1.46
+4%
1.78
+22%
1.89
+6%
1.87
-1%
1.97
+5%
1.46
-26%
1.28
-12%
1.69
+32%
1.9
+12%
2.01
+6%
2.05
+2%
1.86
-9%
1.84
-1%
1.87
+2%
1.75
-6%
1.45
-17%
0.68
-53%
0.13
-81%
-0.1
N/A
-0.1
N/A
0.16
N/A
0.11
-31%
0
N/A
0.24
N/A
0.18
-25%
0.44
+144%
0.79
+80%
1.24
+57%
2.59
+109%
2.64
+2%
2.54
-4%
1.79
-30%
0.6
-66%
2.06
+243%
1.97
-4%
1.97
N/A
3.05
+55%
1.49
-51%
1.56
+5%

See Also

Summary
ICC intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICC stock valuation using valuation multiples.
Wall Street Estimates
ICC 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
ICC 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 316,400+ 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.