M

MBK PCL
SET:MBK

Watchlist Manager
MBK PCL
SET:MBK
Watchlist
Price: 18 THB Market Closed
Market Cap: ฿25.1B

Income Statement

Earnings Waterfall
MBK PCL

Income Statement
MBK PCL

Rotate your device to view
Income Statement
Currency: THB
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
24
21
24
46
67
89
98
98
104
106
120
126
124
125
124
127
150
153
153
151
124
125
140
159
199
237
299
346
386
391
368
356
351
354
354
0
0
168
191
261
343
341
336
357
452
561
675
766
766
754
679
666
663
663
693
695
689
681
672
641
633
627
632
598
566
525
485
577
660
747
841
884
987
1 116
1 131
1 207
1 220
1 190
1 260
0
0
0
1 182
0
0
0
1 113
0
0
0
1 349
0
0
0
Revenue
3 060
N/A
3 089
+1%
3 154
+2%
3 246
+3%
3 164
-3%
3 351
+6%
3 613
+8%
3 829
+6%
3 922
+2%
3 970
+1%
4 002
+1%
3 900
-3%
3 941
+1%
3 966
+1%
4 016
+1%
4 364
+9%
4 630
+6%
4 913
+6%
5 153
+5%
5 221
+1%
5 220
0%
5 214
0%
5 336
+2%
5 502
+3%
5 800
+5%
5 885
+1%
6 005
+2%
5 950
-1%
5 811
-2%
5 741
-1%
5 583
-3%
5 623
+1%
5 775
+3%
5 670
-2%
6 235
+10%
6 714
+8%
7 322
+9%
7 568
+3%
3 753
-50%
7 450
+99%
7 777
+4%
8 038
+3%
7 648
-5%
8 499
+11%
8 927
+5%
9 135
+2%
9 272
+1%
9 420
+2%
9 082
-4%
9 001
-1%
9 114
+1%
9 227
+1%
9 356
+1%
10 035
+7%
11 550
+15%
12 161
+5%
12 498
+3%
11 976
-4%
10 416
-13%
9 892
-5%
9 617
-3%
9 573
0%
9 740
+2%
9 922
+2%
10 170
+2%
10 382
+2%
10 548
+2%
10 671
+1%
10 507
-2%
10 504
0%
10 287
-2%
10 100
-2%
9 485
-6%
8 762
-8%
8 636
-1%
8 199
-5%
10 246
+25%
10 215
0%
7 631
-25%
9 621
+26%
7 653
-20%
7 841
+2%
8 405
+7%
8 790
+5%
9 228
+5%
9 807
+6%
10 014
+2%
10 525
+5%
10 805
+3%
10 922
+1%
11 278
+3%
11 536
+2%
11 839
+3%
12 021
+2%
Gross Profit
Cost of Revenue
(2 063)
(2 063)
(2 050)
(2 058)
(1 971)
(2 096)
(2 293)
(2 423)
(2 266)
(2 281)
(2 278)
(2 233)
(2 455)
(2 481)
(2 490)
(2 666)
(2 852)
(3 057)
(3 241)
(3 258)
(3 153)
(3 104)
(3 109)
(3 183)
(3 360)
(3 401)
(3 525)
(3 516)
(3 573)
(3 568)
(3 514)
(3 586)
(3 841)
(3 724)
(4 143)
(4 491)
(4 845)
(4 925)
(2 412)
(4 685)
(4 615)
(4 667)
(4 651)
(4 773)
(5 067)
(5 246)
(5 415)
(5 502)
(5 421)
(5 376)
(5 426)
(5 408)
(5 548)
(5 986)
(7 063)
(7 429)
(7 523)
(7 119)
(5 860)
(5 480)
(5 254)
(5 168)
(5 325)
(5 378)
(5 516)
(5 579)
(5 650)
(5 772)
(5 679)
(5 726)
(5 595)
(5 453)
(5 120)
(4 820)
(4 836)
(4 713)
(5 881)
(5 810)
(4 522)
(5 572)
(4 549)
(4 665)
(4 811)
(5 078)
(5 149)
(5 458)
(5 487)
(5 691)
(5 999)
(5 985)
(6 122)
(6 183)
(6 122)
(6 262)
Gross Profit
996
N/A
1 026
+3%
1 104
+8%
1 189
+8%
1 193
+0%
1 255
+5%
1 320
+5%
1 406
+7%
1 657
+18%
1 689
+2%
1 724
+2%
1 667
-3%
1 486
-11%
1 485
0%
1 527
+3%
1 697
+11%
1 778
+5%
1 856
+4%
1 911
+3%
1 963
+3%
2 066
+5%
2 110
+2%
2 228
+6%
2 319
+4%
2 440
+5%
2 484
+2%
2 480
0%
2 433
-2%
2 238
-8%
2 173
-3%
2 069
-5%
2 037
-2%
1 934
-5%
1 947
+1%
2 092
+7%
2 223
+6%
2 477
+11%
2 642
+7%
1 341
-49%
2 765
+106%
3 162
+14%
3 371
+7%
2 997
-11%
3 726
+24%
3 860
+4%
3 889
+1%
3 857
-1%
3 918
+2%
3 662
-7%
3 626
-1%
3 688
+2%
3 819
+4%
3 809
0%
4 049
+6%
4 487
+11%
4 733
+5%
4 975
+5%
4 857
-2%
4 556
-6%
4 412
-3%
4 364
-1%
4 404
+1%
4 415
+0%
4 544
+3%
4 653
+2%
4 803
+3%
4 898
+2%
4 899
+0%
4 827
-1%
4 778
-1%
4 692
-2%
4 647
-1%
4 364
-6%
3 942
-10%
3 799
-4%
3 486
-8%
4 365
+25%
4 405
+1%
3 109
-29%
4 049
+30%
3 104
-23%
3 175
+2%
3 594
+13%
3 712
+3%
4 079
+10%
4 349
+7%
4 527
+4%
4 834
+7%
4 807
-1%
4 937
+3%
5 156
+4%
5 353
+4%
5 717
+7%
5 759
+1%
Operating Income
Operating Expenses
(307)
(338)
(369)
(338)
(289)
(286)
(425)
(449)
(550)
(576)
(429)
(455)
(279)
(277)
(262)
(266)
(502)
(487)
(590)
(639)
(743)
(645)
(651)
(658)
(666)
(669)
(680)
(667)
(665)
(670)
(686)
(713)
(781)
(779)
(818)
(869)
(938)
(998)
(523)
(1 042)
(1 248)
(1 360)
(917)
(1 587)
(1 789)
(1 908)
(1 951)
(2 113)
(1 911)
(1 880)
(1 881)
(1 898)
(1 951)
(2 028)
(2 200)
(2 281)
(2 307)
(2 296)
(2 265)
(2 250)
(2 258)
(2 282)
(2 224)
(2 277)
(2 491)
(2 631)
(2 809)
(2 780)
(2 706)
(2 623)
(2 512)
(2 538)
(2 421)
(2 352)
(2 490)
(2 473)
(3 018)
(3 109)
(2 461)
(2 611)
(2 589)
(2 607)
(2 638)
(2 704)
(2 808)
(3 094)
(3 377)
(3 452)
(3 264)
(3 090)
(2 971)
(2 796)
(2 892)
(2 802)
Selling, General & Administrative
(431)
(438)
(447)
(457)
(440)
(473)
(497)
(510)
(815)
(824)
(851)
(857)
(525)
(561)
(557)
(588)
(641)
(775)
(795)
(813)
(832)
(716)
(729)
(734)
(742)
(762)
(781)
(783)
(786)
(787)
(805)
(820)
(905)
(1 022)
(1 149)
(1 276)
(1 357)
(1 409)
(782)
(1 516)
(1 584)
(1 633)
(1 728)
(1 827)
(1 917)
(2 053)
(2 107)
(2 118)
(2 100)
(2 045)
(2 010)
(2 029)
(2 066)
(2 144)
(2 321)
(2 366)
(2 396)
(2 373)
(2 349)
(2 335)
(2 341)
(2 368)
(2 343)
(2 409)
(2 588)
(2 729)
(2 809)
(2 836)
(2 800)
(2 725)
(2 675)
(2 731)
(2 608)
(2 519)
(2 589)
(2 560)
(3 136)
(3 239)
(2 562)
(3 196)
(2 741)
(2 735)
(2 818)
(2 920)
(3 022)
(3 254)
(3 432)
(3 500)
(3 322)
(3 197)
(3 065)
(2 910)
(3 010)
(2 913)
Other Operating Expenses
124
101
78
119
151
187
72
62
265
247
422
402
246
285
295
322
139
287
205
174
89
72
78
76
75
93
100
116
121
118
119
107
124
243
332
407
419
411
260
474
336
273
811
239
128
145
156
4
190
164
128
131
115
116
121
85
89
77
84
84
83
86
119
132
97
99
0
55
94
102
163
193
187
167
99
88
118
130
101
585
152
129
180
215
214
160
55
49
58
107
94
114
117
111
Operating Income
690
N/A
688
0%
735
+7%
851
+16%
904
+6%
969
+7%
895
-8%
958
+7%
1 107
+16%
1 113
+1%
1 296
+16%
1 212
-6%
1 207
0%
1 208
+0%
1 265
+5%
1 432
+13%
1 276
-11%
1 369
+7%
1 321
-3%
1 324
+0%
1 324
+0%
1 465
+11%
1 577
+8%
1 661
+5%
1 773
+7%
1 815
+2%
1 800
-1%
1 766
-2%
1 572
-11%
1 504
-4%
1 383
-8%
1 324
-4%
1 153
-13%
1 168
+1%
1 275
+9%
1 354
+6%
1 539
+14%
1 644
+7%
818
-50%
1 722
+111%
1 914
+11%
2 011
+5%
2 080
+3%
2 138
+3%
2 071
-3%
1 981
-4%
1 906
-4%
1 805
-5%
1 751
-3%
1 746
0%
1 806
+3%
1 921
+6%
1 858
-3%
2 020
+9%
2 288
+13%
2 452
+7%
2 668
+9%
2 561
-4%
2 291
-11%
2 161
-6%
2 106
-3%
2 123
+1%
2 191
+3%
2 268
+3%
2 162
-5%
2 172
+0%
2 089
-4%
2 119
+1%
2 121
+0%
2 155
+2%
2 180
+1%
2 109
-3%
1 943
-8%
1 590
-18%
1 309
-18%
1 013
-23%
1 347
+33%
1 297
-4%
647
-50%
1 438
+122%
515
-64%
569
+10%
956
+68%
1 008
+5%
1 271
+26%
1 255
-1%
1 150
-8%
1 382
+20%
1 543
+12%
1 847
+20%
2 185
+18%
2 558
+17%
2 824
+10%
2 957
+5%
Pre-Tax Income
Interest Income Expense
148
163
166
158
127
224
377
371
217
224
107
171
221
190
126
131
324
210
327
297
466
456
401
353
220
141
41
19
116
113
180
1 123
2 323
2 281
2 300
1 419
223
261
89
233
193
103
336
2 169
2 111
2 077
2 032
(190)
(149)
41
114
156
171
(14)
(153)
(184)
(149)
(80)
96
150
134
64
6
(45)
740
1 468
1 600
1 410
724
236
949
695
345
(36)
(858)
(869)
(1 237)
(1 343)
(1 176)
(1 788)
(836)
(650)
(329)
(211)
283
744
909
1 177
1 003
932
931
934
968
1 098
Non-Reccuring Items
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
11
0
0
0
0
0
0
47
58
0
0
12
14
0
0
0
9
0
0
0
19
0
0
0
Gain/Loss on Disposition of Assets
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
198
198
198
0
0
0
1 004
996
995
1 040
40
45
46
2
1
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
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
1
(0)
0
0
0
0
(0)
(0)
0
0
0
0
1
(0)
0
0
0
0
0
3
4
1
0
1
0
(0)
1
(0)
(0)
0
0
1
1
1
0
0
0
0
0
0
0
0
(223)
(71)
(75)
(77)
(3)
(3)
(1)
0
(4)
(4)
(4)
(5)
(4)
(4)
(3)
0
(3)
0
0
0
(58)
0
0
0
(1)
0
0
0
Pre-Tax Income
838
N/A
851
+2%
901
+6%
1 009
+12%
1 031
+2%
1 193
+16%
1 272
+7%
1 329
+4%
1 324
0%
1 337
+1%
1 403
+5%
1 383
-1%
1 428
+3%
1 398
-2%
1 390
-1%
1 563
+12%
1 600
+2%
1 578
-1%
1 649
+4%
1 621
-2%
1 790
+10%
1 922
+7%
1 978
+3%
2 014
+2%
1 994
-1%
1 956
-2%
1 841
-6%
1 786
-3%
1 688
-5%
1 617
-4%
1 563
-3%
2 447
+57%
3 476
+42%
3 449
-1%
3 575
+4%
2 773
-22%
1 763
-36%
1 905
+8%
907
-52%
2 154
+137%
2 305
+7%
2 312
+0%
2 416
+5%
4 310
+78%
4 186
-3%
5 063
+21%
4 934
-3%
2 612
-47%
2 642
+1%
1 827
-31%
1 966
+8%
2 123
+8%
2 030
-4%
2 007
-1%
2 136
+6%
2 268
+6%
2 519
+11%
2 482
-1%
2 387
-4%
2 311
-3%
2 240
-3%
2 187
-2%
2 198
+0%
2 223
+1%
2 902
+31%
3 641
+25%
3 466
-5%
3 457
0%
2 771
-20%
2 315
-16%
3 137
+35%
2 801
-11%
2 288
-18%
1 554
-32%
447
-71%
140
-69%
107
-24%
(4)
N/A
(475)
-10 819%
(354)
+25%
(324)
+8%
(71)
+78%
637
N/A
797
+25%
1 554
+95%
1 999
+29%
2 010
+1%
2 559
+27%
2 546
-1%
2 780
+9%
3 134
+13%
3 491
+11%
3 792
+9%
4 055
+7%
Net Income
Tax Provision
(271)
(276)
(272)
(278)
(289)
(281)
(290)
(300)
(307)
(320)
(373)
(396)
(395)
(357)
(335)
(341)
(368)
(405)
(421)
(436)
(463)
(504)
(503)
(502)
(499)
(490)
(426)
(393)
(329)
(331)
(358)
(662)
(966)
(944)
(985)
(716)
(443)
(477)
(224)
(451)
(437)
(429)
(407)
(836)
(639)
(789)
(805)
(303)
(491)
(329)
(362)
(400)
(377)
(330)
(374)
(397)
(447)
(463)
(382)
(366)
(347)
(353)
(375)
(367)
(524)
(647)
(605)
(612)
(426)
(332)
(345)
(290)
(284)
(229)
(255)
(272)
(374)
(399)
(269)
(334)
(237)
(220)
(258)
(273)
(327)
(408)
(382)
(444)
(388)
(334)
(409)
(458)
(342)
(243)
Income from Continuing Operations
567
575
629
730
743
912
982
1 029
1 017
1 017
1 029
987
1 034
1 041
1 055
1 222
1 232
1 173
1 228
1 185
1 327
1 418
1 475
1 512
1 494
1 466
1 415
1 392
1 360
1 286
1 204
1 786
2 510
2 505
2 590
2 057
1 320
1 428
683
1 703
1 868
1 882
2 008
3 474
3 547
4 274
4 129
2 309
2 152
1 497
1 604
1 723
1 653
1 677
1 762
1 871
2 073
2 019
2 005
1 945
1 893
1 835
1 822
1 856
2 378
2 994
2 861
2 845
2 345
1 983
2 792
2 511
2 004
1 325
192
(131)
(267)
(404)
(744)
(688)
(561)
(291)
380
524
1 227
1 591
1 627
2 116
2 158
2 445
2 726
3 033
3 450
3 812
Income to Minority Interest
3
9
(6)
(34)
(42)
(53)
(58)
(74)
(53)
(47)
(46)
(13)
(32)
(30)
(32)
(71)
(55)
(55)
(48)
(19)
(44)
(43)
(58)
(65)
(92)
(97)
(97)
(103)
(51)
(40)
(10)
23
37
46
26
(24)
(31)
(47)
(29)
(76)
(122)
(121)
(114)
(63)
(60)
(79)
(21)
(29)
10
34
(13)
5
20
30
53
59
46
38
49
38
36
30
18
14
24
26
20
23
18
11
8
(9)
(26)
(33)
(43)
(44)
(66)
(79)
(60)
(70)
(45)
(40)
(48)
(66)
(78)
(82)
(60)
(54)
(42)
(25)
(40)
(42)
(47)
(66)
Equity Earnings Affiliates
158
141
151
130
109
109
78
92
83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55
83
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)
728
N/A
724
0%
774
+7%
826
+7%
810
-2%
967
+19%
1 001
+4%
1 047
+5%
1 047
0%
954
-9%
941
-1%
893
-5%
1 002
+12%
1 011
+1%
1 023
+1%
1 151
+13%
1 177
+2%
1 119
-5%
1 180
+5%
1 166
-1%
1 283
+10%
1 376
+7%
1 417
+3%
1 447
+2%
1 402
-3%
1 424
+2%
1 401
-2%
1 372
-2%
1 308
-5%
1 268
-3%
1 172
-8%
1 781
+52%
2 547
+43%
2 507
-2%
2 588
+3%
2 006
-22%
1 293
-36%
1 394
+8%
654
-53%
1 644
+151%
1 747
+6%
1 761
+1%
1 895
+8%
3 410
+80%
3 487
+2%
4 195
+20%
4 108
-2%
2 280
-45%
2 162
-5%
1 532
-29%
1 591
+4%
1 728
+9%
1 673
-3%
1 707
+2%
1 815
+6%
1 930
+6%
2 118
+10%
2 056
-3%
2 055
0%
1 983
-3%
1 928
-3%
1 864
-3%
1 841
-1%
1 870
+2%
2 402
+28%
3 020
+26%
2 881
-5%
2 868
0%
2 363
-18%
1 994
-16%
2 800
+40%
2 502
-11%
1 978
-21%
1 292
-35%
149
-88%
(175)
N/A
(333)
-90%
(483)
-45%
(804)
-67%
(758)
+6%
(607)
+20%
(331)
+45%
332
N/A
458
+38%
1 149
+151%
1 509
+31%
1 567
+4%
2 061
+32%
2 116
+3%
2 420
+14%
2 686
+11%
2 991
+11%
3 404
+14%
3 747
+10%
EPS (Diluted)
0.44
N/A
0.44
N/A
0.48
+9%
0.51
+6%
0.5
-2%
0.62
+24%
0.65
+5%
0.69
+6%
0.7
+1%
0.68
-3%
0.66
-3%
0.64
-3%
0.66
+3%
0.66
N/A
0.57
-14%
0.82
+44%
0.78
-5%
0.73
-6%
0.77
+5%
0.76
-1%
0.85
+12%
0.91
+7%
0.94
+3%
0.96
+2%
0.93
-3%
0.94
+1%
0.92
-2%
0.9
-2%
0.86
-4%
0.83
-3%
0.78
-6%
1.19
+53%
1.68
+41%
1.65
-2%
1.7
+3%
1.34
-21%
0.85
-37%
0.91
+7%
0.43
-53%
1.07
+149%
1.15
+7%
1.16
+1%
1.25
+8%
2.27
+82%
2.63
+16%
3.09
+17%
2.89
-6%
1.7
-41%
1.6
-6%
1.14
-29%
1.19
+4%
1.28
+8%
1.24
-3%
1.27
+2%
1.36
+7%
1.45
+7%
1.59
+10%
1.54
-3%
1.54
N/A
1.48
-4%
1.44
-3%
1.4
-3%
1.38
-1%
1.41
+2%
1.81
+28%
2.27
+25%
2.17
-4%
2.16
0%
1.78
-18%
1.51
-15%
2.12
+40%
1.89
-11%
1.5
-21%
0.98
-35%
0.11
-89%
-0.13
N/A
-0.25
-92%
-0.36
-44%
-0.6
-67%
-0.5
+17%
-0.39
+22%
-0.2
+49%
0.21
N/A
0.29
+38%
0.74
+155%
0.97
+31%
1.01
+4%
1.34
+33%
1.37
+2%
1.57
+15%
1.74
+11%
1.94
+11%
2.13
+10%
2.26
+6%