First Time Loading...
I

Internet Thailand PCL
SET:INET

Watchlist Manager
Internet Thailand PCL
SET:INET
Watchlist
Price: 4.92 THB -8.04% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.1B
+0.6%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+14%
5 Years
+43%
7 Years
+144%
10 Years
+452%
780.3m
+9%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+253%
5 Years
+627%
7 Years
-
10 Years
-
234.6m
-3%
Net Income
Growth Rates:
1 Year
+17%
3 Years
+129%
5 Years
+36%
7 Years
+178%
10 Years
+7 230%

Earnings Waterfall
Internet Thailand PCL

Revenue
2.1B THB
Cost of Revenue
-983.7m THB
Gross Profit
1.1B THB
Operating Expenses
-325.5m THB
Operating Income
780.3m THB
Other Expenses
-545.7m THB
Net Income
234.6m THB

Income Statement
Internet Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
379
N/A
400
+6%
434
+9%
472
+9%
492
+4%
513
+4%
518
+1%
556
+7%
610
+10%
677
+11%
756
+12%
816
+8%
858
+5%
916
+7%
921
+1%
947
+3%
988
+4%
1 055
+7%
1 180
+12%
1 271
+8%
1 466
+15%
1 602
+9%
1 790
+12%
1 927
+8%
1 882
-2%
1 899
+1%
1 835
-3%
1 805
-2%
1 835
+2%
1 769
-4%
1 703
-4%
1 786
+5%
1 866
+4%
1 940
+4%
2 034
+5%
2 019
-1%
2 045
+1%
2 051
+0%
2 071
+1%
2 077
+0%
2 090
+1%
Gross Profit
Cost of Revenue
(285)
(305)
(330)
(358)
(383)
(392)
(400)
(426)
(450)
(501)
(555)
(599)
(661)
(704)
(735)
(750)
(739)
(795)
(859)
(914)
(1 103)
(1 215)
(1 346)
(1 431)
(1 364)
(1 321)
(1 291)
(1 295)
(1 302)
(1 277)
(1 197)
(1 175)
(1 203)
(1 185)
(1 177)
(1 147)
(1 130)
(1 119)
(1 111)
(1 090)
(984)
Gross Profit
94
N/A
95
+0%
104
+10%
114
+10%
109
-4%
122
+11%
118
-3%
129
+10%
160
+23%
177
+11%
201
+14%
217
+8%
196
-10%
212
+8%
186
-12%
197
+6%
249
+26%
261
+5%
321
+23%
358
+11%
363
+1%
387
+7%
444
+15%
495
+12%
518
+5%
578
+11%
544
-6%
509
-6%
533
+5%
492
-8%
506
+3%
611
+21%
662
+8%
755
+14%
857
+14%
872
+2%
915
+5%
932
+2%
961
+3%
988
+3%
1 106
+12%
Operating Income
Operating Expenses
(96)
(94)
(91)
(91)
(97)
(104)
(104)
(105)
(106)
(116)
(134)
(148)
(208)
(221)
(286)
(317)
(11)
(326)
(301)
(304)
(256)
(269)
(284)
(328)
(343)
(366)
(335)
(194)
(312)
(289)
(312)
(351)
(330)
(334)
(341)
(332)
(302)
(295)
(278)
(272)
(326)
Selling, General & Administrative
(103)
(101)
(102)
(105)
(112)
(116)
(112)
(116)
(120)
(132)
(150)
(164)
(230)
(245)
(314)
(344)
(331)
(343)
(316)
(324)
(321)
(334)
(349)
(386)
(360)
(385)
(350)
(284)
(323)
(298)
(322)
(355)
(351)
(356)
(376)
(367)
(324)
(316)
(292)
(286)
(335)
Other Operating Expenses
8
8
12
13
15
13
9
11
14
17
17
16
22
24
28
28
320
17
14
20
66
64
65
58
17
19
16
90
11
9
10
4
21
22
35
35
22
21
14
13
9
Operating Income
(1)
N/A
1
N/A
13
+2 100%
22
+69%
12
-45%
18
+48%
14
-21%
24
+69%
53
+121%
61
+14%
67
+10%
69
+3%
(11)
N/A
(8)
+25%
(100)
-1 100%
(120)
-20%
238
N/A
(65)
N/A
20
N/A
54
+175%
107
+98%
118
+10%
160
+36%
167
+5%
176
+5%
212
+21%
210
-1%
315
+50%
221
-30%
203
-8%
194
-4%
260
+34%
333
+28%
421
+26%
516
+23%
540
+5%
613
+14%
637
+4%
683
+7%
715
+5%
780
+9%
Pre-Tax Income
Interest Income Expense
5
3
(0)
(4)
(13)
(14)
(13)
(12)
(7)
(8)
(10)
30
(10)
160
510
512
133
524
226
173
110
54
0
(11)
(42)
(96)
(121)
(111)
(138)
(129)
(140)
(216)
(225)
(297)
(386)
(442)
(471)
(499)
(523)
(534)
(607)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
122
0
0
0
72
0
0
0
(21)
(18)
(18)
(18)
69
69
69
0
51
60
85
86
35
25
1
0
3
4
4
5
3
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
Pre-Tax Income
4
N/A
4
+6%
13
+249%
19
+45%
(1)
N/A
4
N/A
1
-68%
12
+908%
46
+281%
53
+14%
57
+9%
99
+73%
100
+1%
151
+51%
410
+171%
392
-4%
443
+13%
459
+4%
246
-46%
227
-8%
196
-13%
154
-22%
142
-8%
138
-3%
203
+47%
185
-9%
158
-14%
205
+29%
134
-34%
133
-1%
139
+4%
129
-7%
142
+10%
149
+5%
131
-12%
98
-25%
145
+48%
142
-2%
165
+16%
186
+13%
176
-5%
Net Income
Tax Provision
(0)
(1)
(3)
(5)
(7)
(8)
(7)
(7)
(7)
(7)
(7)
(9)
(16)
(25)
(83)
(81)
(67)
(81)
(26)
(31)
(43)
(23)
(27)
(21)
(34)
(39)
(40)
(53)
(34)
(28)
(29)
30
21
25
57
31
57
64
62
56
58
Income from Continuing Operations
3
3
10
13
(7)
(4)
(6)
5
39
46
50
91
84
126
328
312
376
379
220
196
153
130
115
117
169
146
118
152
100
105
109
160
163
174
188
128
202
206
227
242
234
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
(1)
(1)
(5)
(5)
20
20
21
24
0
0
0
0
2
2
2
2
(0)
(0)
2
1
(0)
(0)
(2)
(1)
0
Net Income (Common)
3
N/A
3
-16%
10
+256%
13
+40%
(7)
N/A
(4)
+46%
(6)
-48%
5
N/A
39
+732%
46
+16%
50
+9%
91
+82%
84
-7%
126
+49%
330
+162%
312
-5%
375
+20%
378
+1%
215
-43%
191
-11%
173
-10%
150
-13%
137
-9%
142
+3%
169
+20%
146
-14%
118
-19%
152
+29%
102
-33%
107
+4%
111
+4%
162
+45%
163
+1%
174
+7%
189
+9%
129
-32%
201
+56%
206
+2%
225
+9%
241
+7%
235
-3%
EPS (Diluted)
0.02
N/A
0.01
-50%
0.03
+200%
0.04
+33%
-0.02
N/A
-0.02
N/A
-0.03
-50%
0.01
N/A
0.12
+1 100%
0.15
+25%
0.17
+13%
0.2
+18%
0.23
+15%
0.25
+9%
0.65
+160%
0.62
-5%
0.75
+21%
0.75
N/A
0.42
-44%
0.38
-10%
0.35
-8%
0.3
-14%
0.27
-10%
0.28
+4%
0.34
+21%
0.29
-15%
0.24
-17%
0.3
+25%
0.2
-33%
0.21
+5%
0.22
+5%
0.32
+45%
0.33
+3%
0.35
+6%
0.38
+9%
0.26
-32%
0.4
+54%
0.41
+2%
0.45
+10%
0.48
+7%
0.47
-2%

See Also

Summary
INET intrinsic value, competitors valuation, and company profile.
DCF Valuation
INET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INET stock valuation using valuation multiples.
Wall Street Estimates
INET 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
INET 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
Join more than 134,200+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.