M

MDX PCL
SET:MDX

Watchlist Manager
MDX PCL
SET:MDX
Watchlist
Price: 2.42 THB 0.83% Market Closed
Market Cap: 1.2B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+16%
10Y
+35%
Operating Income
+
3Y
+25%
5Y
-33%
10Y
-53%
Net Income
+
3Y
+134%
5Y
+384%
10Y
+34%

Earnings Waterfall
MDX PCL

Revenue
377.8m THB
Cost of Revenue
-225.5m THB
Gross Profit
152.3m THB
Operating Expenses
-368m THB
Operating Income
-215.7m THB
Other Expenses
548.1m THB
Net Income
332.4m THB

Income Statement
MDX PCL

Rotate your device to view
Income Statement
Currency: THB
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
914
841
847
849
425
530
436
294
168
58
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
1
1
1
1
1
1
0
0
0
0
0
0
1
2
5
0
5
8
6
8
9
9
10
8
8
8
7
9
9
9
9
8
8
8
8
8
8
8
8
8
8
8
8
9
10
0
0
0
Revenue
319
N/A
367
+15%
337
-8%
310
-8%
247
-20%
181
-27%
168
-7%
133
-21%
145
+9%
175
+21%
193
+10%
234
+21%
316
+35%
324
+3%
390
+20%
366
-6%
285
-22%
298
+4%
242
-19%
242
0%
230
-5%
194
-16%
174
-10%
164
-6%
181
+11%
183
+1%
187
+3%
195
+4%
175
-10%
206
+18%
205
-1%
195
-5%
214
+9%
240
+12%
246
+3%
311
+27%
515
+65%
530
+3%
1 147
+117%
1 209
+5%
1 049
-13%
1 039
-1%
481
-54%
547
+14%
661
+21%
957
+45%
935
-2%
752
-20%
595
-21%
233
-61%
282
+21%
280
-1%
281
+0%
312
+11%
232
-26%
237
+2%
241
+2%
216
-10%
253
+17%
255
+1%
267
+5%
267
+0%
288
+8%
290
+1%
366
+26%
369
+1%
319
-14%
317
0%
261
-18%
260
0%
275
+6%
325
+18%
328
+1%
329
+0%
345
+5%
302
-12%
341
+13%
369
+8%
337
-9%
333
-1%
314
-6%
329
+5%
334
+1%
334
+0%
286
-14%
264
-8%
255
-3%
266
+4%
253
-5%
243
-4%
242
0%
378
+56%
Gross Profit
Cost of Revenue
(69)
(59)
(55)
(55)
(58)
(52)
(54)
(63)
(73)
(90)
(99)
(113)
(140)
(140)
(186)
(177)
(156)
(163)
(148)
(162)
(113)
(152)
(123)
(113)
(151)
(115)
(120)
(121)
(117)
(124)
(122)
(122)
(130)
(139)
(142)
(167)
(225)
(230)
(380)
(402)
(367)
(382)
(263)
(326)
(346)
(533)
(510)
(415)
(358)
(146)
(182)
(170)
(194)
(201)
(168)
(174)
(145)
(141)
(139)
(140)
(143)
(155)
(168)
(164)
(182)
(175)
(169)
(169)
(165)
(164)
(159)
(177)
(171)
(172)
(170)
(153)
(173)
(177)
(173)
(178)
(171)
(180)
(191)
(191)
(182)
(180)
(177)
(176)
(176)
(170)
(167)
(226)
Gross Profit
250
N/A
308
+23%
281
-9%
255
-9%
190
-26%
129
-32%
114
-11%
71
-38%
72
+2%
85
+18%
94
+10%
120
+28%
177
+47%
184
+4%
204
+11%
189
-7%
130
-31%
135
+4%
94
-30%
80
-15%
118
+47%
42
-64%
51
+22%
51
0%
30
-42%
68
+129%
67
-1%
74
+10%
59
-20%
83
+41%
82
0%
74
-11%
84
+13%
100
+20%
104
+3%
145
+40%
290
+100%
300
+4%
767
+155%
807
+5%
681
-16%
657
-4%
218
-67%
221
+2%
316
+43%
424
+34%
426
+0%
337
-21%
237
-30%
87
-63%
100
+15%
111
+10%
87
-22%
111
+27%
64
-42%
63
-2%
96
+53%
75
-22%
115
+52%
115
+0%
124
+8%
113
-9%
120
+7%
127
+5%
184
+45%
193
+5%
150
-22%
148
-1%
96
-35%
96
0%
115
+20%
148
+28%
156
+6%
157
+0%
175
+12%
149
-15%
168
+13%
193
+14%
164
-15%
155
-6%
142
-8%
150
+5%
142
-5%
144
+1%
103
-28%
84
-19%
79
-6%
90
+14%
77
-14%
73
-6%
75
+3%
152
+103%
Operating Income
Operating Expenses
(348)
(429)
(232)
(351)
(562)
(482)
(706)
(692)
(440)
(396)
(353)
(269)
(365)
(331)
(268)
(262)
(282)
(302)
(286)
(270)
(294)
(197)
(166)
(170)
(183)
(243)
(256)
(258)
(249)
(243)
(230)
(224)
(118)
(126)
(134)
(147)
(279)
(278)
(311)
(308)
(296)
(286)
(269)
(557)
(524)
(486)
(490)
(325)
(335)
(370)
(362)
(252)
(200)
(54)
(55)
(48)
(316)
(297)
(307)
(331)
(337)
(349)
(320)
(297)
(260)
(233)
(259)
(260)
(316)
(317)
(302)
(310)
(315)
(306)
(287)
(281)
(316)
(336)
(435)
(441)
(434)
(645)
(581)
(376)
(363)
(353)
(343)
(360)
(354)
(362)
(378)
(368)
Selling, General & Administrative
(364)
(443)
(280)
(375)
(601)
(535)
(699)
(686)
(242)
(282)
(282)
(198)
(302)
(277)
(278)
(283)
(323)
(330)
(307)
(301)
(306)
(217)
(230)
(237)
(195)
(256)
(269)
(268)
(258)
(252)
(238)
(232)
(252)
(259)
(269)
(285)
(297)
(298)
(333)
(331)
(319)
(309)
(291)
(579)
(551)
(524)
(533)
(366)
(445)
(471)
(460)
(351)
(227)
(224)
(223)
(215)
(342)
(349)
(368)
(391)
(362)
(374)
(336)
(314)
(283)
(261)
(287)
(294)
(347)
(349)
(336)
(335)
(335)
(320)
(297)
(291)
(326)
(350)
(445)
(449)
(437)
(436)
(372)
(379)
(365)
(360)
(357)
(377)
(359)
(379)
(383)
(376)
Depreciation & Amortization
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
Other Operating Expenses
16
15
48
24
39
53
(7)
(5)
(198)
(114)
(71)
(72)
(63)
(54)
10
22
41
28
21
30
12
20
64
67
12
13
13
10
8
9
8
9
134
133
136
138
18
20
22
24
23
24
22
22
27
38
44
42
110
101
98
99
26
170
168
167
26
53
61
60
24
25
16
17
24
28
28
34
32
31
34
26
20
14
10
10
11
13
10
8
3
(209)
(209)
2
2
7
15
18
15
17
5
8
Operating Income
(98)
N/A
(121)
-23%
49
N/A
(96)
N/A
(373)
-287%
(353)
+5%
(592)
-68%
(621)
-5%
(368)
+41%
(311)
+15%
(259)
+17%
(149)
+42%
(189)
-26%
(147)
+22%
(64)
+57%
(73)
-14%
(152)
-108%
(168)
-10%
(192)
-15%
(190)
+1%
(177)
+7%
(155)
+12%
(114)
+26%
(119)
-4%
(153)
-29%
(175)
-14%
(189)
-8%
(184)
+3%
(191)
-4%
(160)
+16%
(148)
+8%
(150)
-2%
(34)
+77%
(25)
+26%
(30)
-19%
(2)
+93%
11
N/A
23
+109%
456
+1 918%
499
+9%
385
-23%
371
-4%
(51)
N/A
(335)
-556%
(208)
+38%
(62)
+70%
(64)
-3%
12
N/A
(98)
N/A
(283)
-188%
(261)
+8%
(141)
+46%
(113)
+20%
56
N/A
9
-84%
15
+70%
(220)
N/A
(221)
-1%
(193)
+13%
(216)
-12%
(213)
+1%
(236)
-11%
(200)
+15%
(170)
+15%
(76)
+56%
(39)
+48%
(109)
-176%
(112)
-3%
(220)
-95%
(221)
-1%
(187)
+16%
(162)
+13%
(158)
+2%
(150)
+6%
(112)
+25%
(131)
-17%
(147)
-12%
(144)
+2%
(270)
-88%
(286)
-6%
(292)
-2%
(495)
-70%
(439)
+11%
(233)
+47%
(259)
-11%
(269)
-4%
(264)
+2%
(270)
-2%
(276)
-2%
(289)
-5%
(303)
-5%
(216)
+29%
Pre-Tax Income
Interest Income Expense
(312)
(308)
(736)
(301)
127
388
405
425
602
343
377
433
367
509
561
532
557
498
502
502
489
512
458
432
368
264
263
295
306
312
357
332
343
314
296
298
250
255
290
240
233
224
321
386
494
530
523
547
565
538
516
466
319
216
148
119
257
330
389
511
598
737
796
709
667
665
514
510
319
198
263
265
388
510
596
722
790
779
782
753
628
576
515
411
507
532
501
620
635
687
750
743
Non-Reccuring Items
26
24
0
61
921
604
699
662
(50)
95
(54)
(63)
(37)
0
0
0
9
12
12
0
0
45
0
0
45
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
0
0
0
0
0
0
0
0
0
0
146
0
0
0
29
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(211)
(211)
0
0
(0)
0
0
4
0
4
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
(0)
0
0
(2)
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
0
0
0
0
0
0
0
0
0
Pre-Tax Income
(385)
N/A
(405)
-5%
(687)
-69%
(336)
+51%
675
N/A
639
-5%
512
-20%
465
-9%
184
-60%
127
-31%
64
-50%
221
+245%
142
-36%
362
+155%
497
+37%
460
-8%
415
-10%
342
-18%
321
-6%
312
-3%
312
+0%
402
+29%
344
-14%
314
-9%
260
-17%
89
-66%
74
-16%
111
+49%
115
+4%
151
+31%
210
+39%
182
-13%
309
+70%
289
-7%
266
-8%
295
+11%
260
-12%
277
+6%
746
+169%
739
-1%
637
-14%
595
-7%
270
-55%
51
-81%
285
+458%
469
+64%
459
-2%
560
+22%
467
-17%
255
-45%
254
0%
325
+28%
351
+8%
272
-23%
156
-43%
134
-14%
66
-50%
109
+64%
196
+81%
294
+50%
385
+31%
501
+30%
596
+19%
539
-10%
591
+10%
625
+6%
405
-35%
397
-2%
100
-75%
(24)
N/A
76
N/A
103
+36%
229
+123%
360
+57%
484
+34%
590
+22%
642
+9%
635
-1%
512
-19%
257
-50%
126
-51%
81
-36%
77
-5%
178
+133%
248
+39%
263
+6%
241
-8%
350
+45%
363
+4%
398
+10%
447
+12%
527
+18%
Net Income
Tax Provision
(84)
(98)
(41)
(60)
(28)
(26)
(16)
(27)
(28)
(10)
(16)
(1)
0
(10)
(12)
(12)
(7)
0
1
2
(13)
(12)
(16)
(25)
(20)
(40)
(39)
(44)
(49)
(29)
(31)
(9)
(12)
(30)
(33)
(68)
(88)
(76)
(172)
(148)
(134)
(121)
(30)
(30)
(43)
(62)
(61)
(72)
(46)
(15)
(22)
4
(34)
(40)
(31)
(31)
0
6
1
7
(0)
1
1
(4)
(0)
(6)
1
1
1
2
(4)
(10)
(13)
(16)
(19)
(15)
(44)
(43)
(38)
(38)
(9)
(14)
(18)
(10)
(1)
2
(9)
(8)
4
6
(10)
(25)
Income from Continuing Operations
(468)
(504)
(728)
(396)
647
612
496
438
156
117
48
220
142
352
486
447
409
343
322
313
298
389
328
288
240
49
35
67
67
123
179
173
297
259
233
228
173
202
573
591
503
475
239
21
242
407
398
488
422
240
233
329
317
232
125
103
67
114
198
301
385
502
597
536
591
619
407
399
101
(21)
71
93
216
345
465
575
598
592
474
219
117
67
58
168
247
266
233
342
367
404
437
502
Income to Minority Interest
(102)
(99)
(62)
(102)
(97)
(92)
(83)
(25)
(73)
(51)
(35)
(86)
(46)
(430)
(454)
(451)
(458)
(117)
(122)
(116)
(110)
(164)
(141)
(136)
(114)
(37)
(36)
(38)
(45)
(57)
(75)
(76)
(117)
(101)
(89)
(83)
(28)
(35)
(64)
(54)
(46)
(44)
(55)
22
(25)
(46)
(45)
(89)
(84)
(62)
(56)
(81)
(122)
(86)
(58)
(61)
(12)
(33)
(47)
(85)
(134)
(170)
(219)
(195)
(193)
(209)
(130)
(129)
(32)
12
(23)
(24)
(67)
(113)
(149)
(193)
(195)
(186)
(165)
(77)
(52)
(39)
(22)
(60)
(97)
(103)
(91)
(127)
(137)
(153)
(163)
(170)
Net Income (Common)
(1 589)
N/A
(1 371)
+14%
(1 558)
-14%
(1 266)
+19%
550
N/A
520
-5%
413
-21%
413
+0%
212
-49%
196
-8%
413
+111%
534
+29%
369
-31%
6 549
+1 676%
39
-99%
4
-90%
6 305
+157 530%
(6 123)
N/A
201
N/A
197
-2%
188
-5%
225
+20%
187
-17%
152
-19%
125
-18%
12
-91%
(1)
N/A
29
N/A
22
-26%
65
+203%
103
+58%
97
-6%
180
+86%
158
-13%
144
-8%
144
+0%
144
N/A
167
+15%
510
+206%
536
+5%
457
-15%
431
-6%
185
-57%
43
-77%
217
+407%
361
+66%
353
-2%
398
+13%
338
-15%
178
-47%
177
-1%
248
+40%
195
-21%
147
-25%
68
-54%
42
-38%
54
+29%
82
+50%
151
+84%
217
+44%
251
+16%
331
+32%
378
+14%
340
-10%
398
+17%
410
+3%
277
-32%
269
-3%
69
-74%
(9)
N/A
48
N/A
69
+42%
149
+117%
232
+56%
316
+36%
383
+21%
404
+6%
406
+0%
309
-24%
142
-54%
66
-54%
28
-57%
36
+29%
108
+198%
149
+38%
163
+9%
141
-13%
215
+52%
230
+7%
252
+9%
274
+9%
332
+21%
EPS (Diluted)
-9.59
N/A
-8.27
+14%
-9.4
-14%
-7.64
+19%
3.32
N/A
1.41
-58%
0.92
-35%
1.02
+11%
0.5
-51%
0.41
-18%
0.85
+107%
1.12
+32%
0.77
-31%
13.76
+1 687%
0.08
-99%
-0.01
N/A
13.25
N/A
-12.87
N/A
0.43
N/A
0.42
-2%
0.4
-5%
0.47
+18%
0.39
-17%
0.32
-18%
0.26
-19%
0.02
-92%
0
N/A
0.06
N/A
0.05
-17%
0.15
+200%
0.23
+53%
0.23
N/A
0.38
+65%
0.38
N/A
0.35
-8%
0.35
N/A
0.35
N/A
0.4
+14%
1.23
+208%
1.3
+6%
1.11
-15%
0.9
-19%
0.51
-43%
0.11
-78%
0.46
+318%
0.75
+63%
0.98
+31%
0.95
-3%
0.82
-14%
0.43
-48%
0.43
N/A
0.6
+40%
0.48
-20%
0.36
-25%
0.17
-53%
0.11
-35%
0.13
+18%
0.19
+46%
0.36
+89%
0.52
+44%
0.61
+17%
0.8
+31%
0.91
+14%
0.82
-10%
0.97
+18%
0.99
+2%
0.67
-32%
0.66
-1%
0.17
-74%
-0.03
N/A
0.11
N/A
0.16
+45%
0.36
+125%
0.56
+56%
0.77
+38%
0.8
+4%
0.98
+23%
0.98
N/A
0.75
-23%
0.34
-55%
0.16
-53%
0.07
-56%
0.09
+29%
0.26
+189%
0.36
+38%
0.39
+8%
0.34
-13%
0.45
+32%
0.48
+7%
0.61
+27%
0.66
+8%
0.79
+20%

See Also

Summary
MDX intrinsic value, competitors valuation, and company profile.
DCF Valuation
MDX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MDX stock valuation using valuation multiples.
Wall Street Estimates
MDX 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
MDX 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 308,600+ 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.