L

Watchlist Manager

Watchlist

Price: 13.2 THB -0.75% Market Closed

Market Cap: ฿10.3B

Income Statement

Operating Income

Currency: THB

		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		46	46	46	46	46	46	46	46	46	46	46	45	41	37	33	29	29	29	29	26	24	23	21	23	23	23	23	23	24	26	29	31	34	34	34	33	41	0	0	0
Revenue		1 133 N/A	1 148 +1%	1 163 +1%	1 169 +0%	1 172 +0%	1 181 +1%	1 201 +2%	1 212 +1%	1 228 +1%	1 245 +1%	1 258 +1%	1 287 +2%	1 304 +1%	1 320 +1%	1 331 +1%	1 327 0%	1 320 -1%	1 256 -5%	1 026 -18%	835 -19%	668 -20%	534 -20%	508 -5%	416 -18%	387 -7%	396 +2%	495 +25%	663 +34%	811 +22%	956 +18%	1 087 +14%	1 191 +10%	1 262 +6%	1 322 +5%	1 364 +3%	1 392 +2%	1 568 +13%	1 901 +21%	2 210 +16%	2 518 +14%
Gross Profit
Cost of Revenue		(499)	(507)	(508)	(511)	(519)	(517)	(520)	(519)	(538)	(545)	(551)	(559)	(563)	(565)	(570)	(567)	(541)	(518)	(426)	(368)	(330)	(292)	(303)	(264)	(248)	(255)	(292)	(362)	(410)	(458)	(505)	(536)	(555)	(562)	(566)	(568)	(633)	(753)	(861)	(972)
Gross Profit		634 N/A	641 +1%	655 +2%	658 +0%	653 -1%	664 +2%	681 +3%	692 +2%	690 0%	700 +2%	707 +1%	728 +3%	741 +2%	754 +2%	762 +1%	760 0%	780 +3%	738 -5%	599 -19%	467 -22%	338 -28%	242 -29%	204 -15%	153 -25%	139 -9%	141 +1%	203 +44%	301 +48%	401 +33%	498 +24%	581 +17%	655 +13%	707 +8%	760 +7%	798 +5%	824 +3%	935 +13%	1 148 +23%	1 349 +17%	1 546 +15%
Operating Income
Operating Expenses		(174)	(174)	(174)	(175)	(147)	(152)	(155)	(154)	(168)	(167)	(167)	(170)	(181)	(181)	(183)	(184)	(176)	(168)	(142)	(126)	(107)	(94)	(95)	(83)	(81)	(83)	(93)	(110)	(127)	(139)	(146)	(150)	(152)	(154)	(159)	(161)	(192)	(234)	(269)	(309)
Selling, General & Administrative		(174)	(174)	(174)	(175)	(147)	(152)	(155)	(154)	(168)	(167)	(167)	(170)	(181)	(181)	(183)	(184)	(176)	(168)	(142)	(126)	(107)	(94)	(95)	(83)	(81)	(83)	(93)	(110)	(127)	(139)	(146)	(150)	(152)	(154)	(159)	(161)	(192)	(234)	(269)	(309)
Operating Income		460 N/A	467 +2%	482 +3%	483 +0%	506 +5%	512 +1%	527 +3%	539 +2%	522 -3%	534 +2%	540 +1%	559 +3%	560 +0%	573 +2%	578 +1%	576 0%	603 +5%	571 -5%	457 -20%	341 -26%	231 -32%	147 -36%	109 -26%	69 -37%	58 -17%	58 +1%	110 +90%	191 +74%	274 +43%	359 +31%	435 +21%	506 +16%	555 +10%	605 +9%	639 +6%	663 +4%	743 +12%	914 +23%	1 079 +18%	1 237 +15%
Pre-Tax Income
Interest Income Expense		339	341	343	7	6	6	1	2	5	7	10	(14)	(11)	(11)	(6)	(5)	(2)	3	(126)	(83)	(83)	(74)	87	(116)	(60)	(44)	(49)	13	15	1	(9)	55	(1)	(17)	(39)	84	46	126	64	82
Pre-Tax Income		799 N/A	808 +1%	824 +2%	490 -41%	513 +5%	518 +1%	527 +2%	541 +3%	527 -3%	541 +3%	550 +2%	545 -1%	549 +1%	562 +3%	572 +2%	572 0%	601 +5%	573 -5%	331 -42%	257 -22%	149 -42%	73 -51%	197 +168%	(46) N/A	(3) +94%	14 N/A	61 +336%	205 +236%	289 +41%	360 +24%	427 +19%	561 +32%	554 -1%	588 +6%	600 +2%	747 +24%	789 +6%	1 040 +32%	1 144 +10%	1 319 +15%
Net Income
Tax Provision		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Income from Continuing Operations		799	808	824	490	513	518	527	541	527	541	550	545	549	562	572	572	601	573	331	257	149	73	197	(46)	(3)	14	61	205	289	360	427	561	554	588	600	747	789	1 040	1 144	1 319
Net Income (Common)		799 N/A	808 +1%	824 +2%	490 -41%	513 +5%	518 +1%	527 +2%	541 +3%	527 -3%	541 +3%	550 +2%	545 -1%	549 +1%	562 +3%	572 +2%	572 0%	601 +5%	573 -5%	331 -42%	257 -22%	149 -42%	73 -51%	197 +168%	(46) N/A	(3) +94%	14 N/A	61 +336%	205 +236%	289 +41%	360 +24%	427 +19%	561 +32%	554 -1%	588 +6%	600 +2%	747 +24%	789 +6%	1 040 +32%	1 144 +10%	1 319 +15%
EPS (Diluted)		1.64 N/A	1.66 +1%	1.69 +2%	1 -41%	1.05 +5%	1.05 N/A	1.07 +2%	1.1 +3%	1.08 -2%	1.1 +2%	1.12 +2%	1.11 -1%	1.12 +1%	1.15 +3%	1.17 +2%	1.17 N/A	1.23 +5%	1.17 -5%	0.68 -42%	0.53 -22%	0.3 -43%	0.15 -50%	0.4 +167%	-0.1 N/A	-0.01 +90%	0.03 N/A	0.12 +300%	0.42 +250%	0.59 +40%	0.74 +25%	0.87 +18%	1.15 +32%	1.13 -2%	1.2 +6%	1.23 +3%	1.53 +24%	1.01 -34%	1.33 +32%	1.46 +10%	1.7 +16%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 317,100+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.