M

Muramoto Electron Thailand PCL
SET:METCO

Watchlist Manager
Muramoto Electron Thailand PCL
SET:METCO
Watchlist
Price: 270 THB 0.37% Market Closed
Market Cap: 5.6B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-5%
5Y
+52%
10Y
+6%
Operating Income
+
3Y
+70%
5Y
+922%
10Y
+99%
Net Income
+
3Y
+56%
5Y
+340%
10Y
+49%

Earnings Waterfall
Muramoto Electron Thailand PCL

Revenue
17.7B THB
Cost of Revenue
-15.6B THB
Gross Profit
2.1B THB
Operating Expenses
-801.8m THB
Operating Income
1.3B THB
Other Expenses
-234.2m THB
Net Income
1.1B THB

Income Statement
Muramoto Electron Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
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
35
27
26
22
17
15
12
10
9
8
8
9
9
9
10
9
9
10
8
8
8
7
7
7
6
7
6
6
6
5
4
4
3
3
2
2
2
2
2
3
3
4
6
8
11
13
14
15
14
13
12
11
11
11
10
8
7
6
5
5
4
4
3
3
2
2
2
3
3
3
3
4
5
5
6
6
7
7
6
7
7
7
9
10
10
11
13
0
10
9
6
0
0
Revenue
11 163
N/A
12 307
+10%
13 568
+10%
14 784
+9%
15 449
+5%
15 967
+3%
17 017
+7%
17 993
+6%
18 876
+5%
19 557
+4%
19 318
-1%
19 536
+1%
19 701
+1%
20 005
+2%
20 523
+3%
20 645
+1%
21 481
+4%
22 567
+5%
22 818
+1%
22 549
-1%
21 052
-7%
19 113
-9%
17 866
-7%
16 960
-5%
17 480
+3%
17 170
-2%
14 925
-13%
13 301
-11%
12 173
-8%
12 306
+1%
14 671
+19%
16 116
+10%
17 420
+8%
17 851
+2%
18 120
+2%
17 544
-3%
15 687
-11%
13 249
-16%
11 743
-11%
11 808
+1%
12 262
+4%
12 895
+5%
12 288
-5%
11 724
-5%
11 237
-4%
12 402
+10%
13 930
+12%
15 442
+11%
16 467
+7%
17 238
+5%
17 444
+1%
16 974
-3%
16 616
-2%
16 058
-3%
15 684
-2%
15 952
+2%
16 046
+1%
15 842
-1%
15 666
-1%
14 749
-6%
14 069
-5%
13 577
-3%
13 111
-3%
13 174
+0%
13 464
+2%
13 013
-3%
12 691
-2%
12 051
-5%
10 980
-9%
10 797
-2%
10 825
+0%
10 894
+1%
11 614
+7%
13 590
+17%
15 349
+13%
17 055
+11%
17 013
0%
17 047
+0%
16 788
-2%
16 547
-1%
18 557
+12%
19 344
+4%
19 306
0%
18 878
-2%
17 908
-5%
16 968
-5%
20 524
+21%
20 615
+0%
15 833
-23%
21 016
+33%
17 071
-19%
17 438
+2%
17 693
+1%
Gross Profit
Cost of Revenue
(9 922)
(10 885)
(12 056)
(13 212)
(13 956)
(14 567)
(15 573)
(16 360)
(17 160)
(17 912)
(17 715)
(17 962)
(18 117)
(18 328)
(18 977)
(19 279)
(20 223)
(21 162)
(21 305)
(21 036)
(19 586)
(17 875)
(16 788)
(15 879)
(16 214)
(15 871)
(13 781)
(12 481)
(11 585)
(11 664)
(13 703)
(14 871)
(16 012)
(16 513)
(16 880)
(16 503)
(15 034)
(13 050)
(11 697)
(11 836)
(12 324)
(12 874)
(12 469)
(11 819)
(11 189)
(11 932)
(13 192)
(14 555)
(15 747)
(16 337)
(16 489)
(16 057)
(15 746)
(15 082)
(14 681)
(14 908)
(15 061)
(14 933)
(14 834)
(14 017)
(13 453)
(13 004)
(12 618)
(12 659)
(12 799)
(12 426)
(12 152)
(11 591)
(10 681)
(10 416)
(10 320)
(10 363)
(10 984)
(12 680)
(14 235)
(15 625)
(15 601)
(15 646)
(15 401)
(15 274)
(16 963)
(17 639)
(17 643)
(17 332)
(16 575)
(15 727)
(19 007)
(18 930)
(14 614)
(19 242)
(15 462)
(15 675)
(15 557)
Gross Profit
1 242
N/A
1 422
+14%
1 512
+6%
1 572
+4%
1 494
-5%
1 401
-6%
1 445
+3%
1 633
+13%
1 716
+5%
1 645
-4%
1 603
-3%
1 574
-2%
1 584
+1%
1 677
+6%
1 547
-8%
1 367
-12%
1 257
-8%
1 405
+12%
1 513
+8%
1 512
0%
1 467
-3%
1 239
-16%
1 077
-13%
1 080
+0%
1 266
+17%
1 299
+3%
1 144
-12%
820
-28%
588
-28%
642
+9%
968
+51%
1 245
+29%
1 408
+13%
1 338
-5%
1 240
-7%
1 041
-16%
653
-37%
199
-69%
46
-77%
(28)
N/A
(62)
-120%
21
N/A
(180)
N/A
(95)
+47%
48
N/A
470
+879%
738
+57%
888
+20%
720
-19%
901
+25%
956
+6%
917
-4%
870
-5%
975
+12%
1 002
+3%
1 044
+4%
985
-6%
908
-8%
832
-8%
732
-12%
616
-16%
574
-7%
493
-14%
515
+5%
664
+29%
587
-12%
539
-8%
460
-15%
300
-35%
381
+27%
505
+33%
531
+5%
630
+19%
910
+45%
1 114
+22%
1 430
+28%
1 412
-1%
1 400
-1%
1 387
-1%
1 272
-8%
1 594
+25%
1 705
+7%
1 664
-2%
1 546
-7%
1 333
-14%
1 241
-7%
1 517
+22%
1 686
+11%
1 219
-28%
1 774
+46%
1 609
-9%
1 762
+9%
2 136
+21%
Operating Income
Operating Expenses
(279)
(290)
(309)
(349)
(257)
(221)
(214)
(202)
(199)
(267)
(291)
(246)
(380)
(406)
(438)
(528)
(517)
(465)
(463)
(451)
(487)
(465)
(471)
(517)
(483)
(508)
(675)
(624)
(618)
(636)
(494)
(501)
(471)
(405)
(358)
(337)
(351)
(342)
(364)
(344)
(466)
(429)
(599)
(639)
(312)
(964)
(765)
(759)
(238)
(401)
(392)
(373)
(200)
(299)
(354)
(373)
(383)
(353)
(304)
(268)
(379)
(332)
(334)
(402)
(550)
(509)
(517)
(565)
(529)
(504)
(527)
(470)
(499)
(559)
(631)
(722)
(786)
(782)
(798)
(799)
(809)
(988)
(1 107)
(1 059)
(1 055)
(863)
(1 047)
(881)
(698)
(904)
(582)
(762)
(802)
Selling, General & Administrative
(496)
(520)
(536)
(557)
(497)
(502)
(521)
(539)
(566)
(591)
(583)
(574)
(603)
(671)
(711)
(741)
(761)
(734)
(735)
(733)
(773)
(756)
(761)
(792)
(800)
(824)
(978)
(906)
(825)
(801)
(633)
(641)
(612)
(580)
(566)
(559)
(564)
(548)
(583)
(607)
(814)
(808)
(942)
(934)
(474)
(585)
(387)
(395)
(420)
(578)
(580)
(554)
(321)
(472)
(471)
(480)
(487)
(530)
(542)
(534)
(483)
(504)
(492)
(532)
(621)
(660)
(658)
(696)
(602)
(680)
(673)
(590)
(485)
(559)
(631)
(722)
(786)
(782)
(798)
(799)
(809)
(988)
(1 107)
(1 059)
(1 055)
(863)
(1 047)
(881)
(698)
(904)
(582)
(762)
(802)
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
(38)
0
0
0
(14)
0
0
0
(39)
0
0
0
(34)
0
0
0
(23)
0
0
0
(11)
0
0
0
(13)
0
0
0
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
217
231
227
208
240
281
307
337
367
324
292
327
223
265
273
213
245
269
272
283
285
291
290
275
317
317
303
282
206
166
139
141
141
175
208
222
214
206
219
263
348
379
344
295
200
(379)
(378)
(365)
196
177
188
181
160
173
117
107
137
177
238
266
126
172
159
130
83
151
141
131
87
176
146
120
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
963
N/A
1 132
+18%
1 204
+6%
1 223
+2%
1 236
+1%
1 179
-5%
1 231
+4%
1 432
+16%
1 517
+6%
1 378
-9%
1 312
-5%
1 328
+1%
1 205
-9%
1 271
+5%
1 108
-13%
838
-24%
741
-12%
939
+27%
1 051
+12%
1 061
+1%
979
-8%
773
-21%
607
-22%
564
-7%
783
+39%
791
+1%
469
-41%
196
-58%
(30)
N/A
6
N/A
474
+7 421%
744
+57%
937
+26%
933
0%
883
-5%
703
-20%
302
-57%
(142)
N/A
(318)
-124%
(372)
-17%
(528)
-42%
(408)
+23%
(779)
-91%
(734)
+6%
(264)
+64%
(494)
-87%
(26)
+95%
129
N/A
482
+275%
500
+4%
564
+13%
543
-4%
670
+23%
677
+1%
649
-4%
671
+3%
602
-10%
555
-8%
528
-5%
464
-12%
237
-49%
241
+2%
159
-34%
113
-29%
114
+1%
78
-32%
22
-71%
(105)
N/A
(229)
-119%
(123)
+46%
(22)
+82%
61
N/A
131
+114%
351
+169%
482
+37%
708
+47%
626
-12%
619
-1%
590
-5%
473
-20%
785
+66%
717
-9%
557
-22%
487
-13%
277
-43%
379
+36%
470
+24%
805
+71%
521
-35%
871
+67%
1 028
+18%
1 000
-3%
1 334
+33%
Pre-Tax Income
Interest Income Expense
(35)
(27)
(26)
(23)
(17)
(15)
(12)
(10)
(9)
(8)
(8)
(9)
44
(36)
(97)
(81)
(85)
(121)
(87)
(122)
(75)
(3)
8
92
67
132
193
99
88
24
(43)
25
0
9
53
36
98
74
53
59
48
21
(1)
(3)
13
44
76
65
48
16
5
23
126
116
113
99
15
32
16
(2)
(9)
(52)
(42)
23
31
46
56
(20)
17
(12)
68
40
58
41
(37)
(0)
(7)
(7)
(6)
(7)
(12)
3
4
(2)
5
(20)
(14)
9
(277)
(253)
(248)
(320)
(52)
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
(570)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
0
(0)
(0)
1
(0)
(0)
(0)
1
(0)
(0)
(0)
(1)
(0)
(0)
(0)
1
(0)
(0)
(0)
0
0
0
0
27
0
0
0
53
0
0
0
42
0
0
0
34
16
35
77
92
98
103
104
141
173
186
185
148
116
110
98
112
128
164
164
125
155
130
120
111
Pre-Tax Income
928
N/A
1 105
+19%
1 178
+7%
1 201
+2%
1 219
+2%
1 165
-4%
1 219
+5%
1 422
+17%
1 508
+6%
1 370
-9%
1 305
-5%
1 319
+1%
1 249
-5%
1 236
-1%
1 011
-18%
758
-25%
655
-14%
818
+25%
963
+18%
940
-2%
904
-4%
770
-15%
615
-20%
656
+7%
850
+30%
924
+9%
662
-28%
296
-55%
58
-80%
30
-48%
431
+1 337%
769
+78%
936
+22%
942
+1%
935
-1%
739
-21%
401
-46%
(69)
N/A
(266)
-288%
(313)
-18%
(479)
-53%
(386)
+19%
(780)
-102%
(738)
+5%
(822)
-11%
(451)
+45%
49
N/A
194
+295%
531
+174%
516
-3%
568
+10%
566
0%
796
+41%
794
0%
762
-4%
770
+1%
644
-16%
588
-9%
544
-7%
462
-15%
281
-39%
190
-32%
117
-39%
136
+16%
187
+38%
124
-34%
78
-37%
(125)
N/A
(178)
-43%
(118)
+33%
80
N/A
178
+121%
280
+58%
490
+75%
549
+12%
812
+48%
760
-6%
785
+3%
769
-2%
651
-15%
920
+41%
836
-9%
671
-20%
582
-13%
395
-32%
487
+23%
620
+27%
978
+58%
369
-62%
773
+109%
909
+18%
800
-12%
1 392
+74%
Net Income
Tax Provision
(246)
(277)
(303)
(316)
(312)
(304)
(317)
(367)
(391)
(366)
(341)
(323)
(306)
(292)
(238)
(182)
(153)
(216)
(255)
(251)
(269)
(224)
(187)
(205)
(252)
(266)
(202)
(126)
(18)
(9)
(108)
(179)
(173)
(180)
(178)
(118)
(102)
(45)
1
4
(8)
(8)
(8)
(8)
(11)
(16)
(13)
(45)
(3)
20
13
32
(56)
(111)
(120)
(142)
(150)
(140)
(137)
(114)
(23)
(6)
10
1
(35)
(29)
(38)
(23)
(20)
(21)
(21)
(21)
(30)
(34)
(75)
(129)
(119)
(164)
(155)
(148)
(216)
(231)
(230)
(194)
(152)
(137)
(170)
(197)
(74)
(154)
(158)
(173)
(293)
Income from Continuing Operations
681
828
875
884
906
861
902
1 055
1 117
1 004
963
997
942
944
773
576
502
602
708
689
635
547
428
450
599
658
459
170
40
21
324
590
763
762
757
621
299
(114)
(265)
(309)
(487)
(394)
(787)
(745)
(832)
(467)
37
148
528
535
581
598
741
682
642
629
494
448
408
348
258
184
126
137
153
95
40
(148)
(198)
(140)
59
156
250
456
473
683
642
621
615
503
705
605
441
389
243
349
450
781
296
619
750
626
1 100
Net Income (Common)
681
N/A
828
+22%
875
+6%
884
+1%
906
+2%
861
-5%
902
+5%
1 055
+17%
1 117
+6%
1 004
-10%
963
-4%
997
+3%
942
-5%
944
+0%
773
-18%
576
-25%
502
-13%
602
+20%
708
+18%
689
-3%
635
-8%
547
-14%
428
-22%
450
+5%
599
+33%
658
+10%
459
-30%
170
-63%
40
-76%
21
-49%
324
+1 470%
590
+82%
763
+29%
762
0%
757
-1%
621
-18%
299
-52%
(114)
N/A
(265)
-132%
(309)
-17%
(487)
-58%
(394)
+19%
(787)
-100%
(745)
+5%
(832)
-12%
(467)
+44%
37
N/A
148
+305%
528
+256%
535
+1%
581
+9%
598
+3%
741
+24%
682
-8%
642
-6%
629
-2%
494
-21%
448
-9%
408
-9%
348
-15%
258
-26%
184
-29%
126
-31%
137
+9%
153
+11%
95
-38%
40
-58%
(148)
N/A
(198)
-34%
(140)
+29%
59
N/A
156
+165%
250
+60%
456
+82%
473
+4%
683
+44%
642
-6%
621
-3%
615
-1%
503
-18%
705
+40%
605
-14%
441
-27%
389
-12%
243
-38%
349
+44%
450
+29%
781
+74%
296
-62%
619
+109%
750
+21%
626
-17%
1 100
+76%
EPS (Diluted)
30.97
N/A
37.61
+21%
39.78
+6%
40.19
+1%
41.2
+3%
39.14
-5%
40.99
+5%
47.94
+17%
50.77
+6%
45.62
-10%
43.79
-4%
45.31
+3%
42.81
-6%
42.89
+0%
35.14
-18%
26.19
-25%
22.81
-13%
27.34
+20%
32.17
+18%
31.29
-3%
28.85
-8%
24.85
-14%
19.45
-22%
20.48
+5%
27.21
+33%
29.92
+10%
20.68
-31%
7.71
-63%
1.9
-75%
0.98
-48%
15.47
+1 479%
28.24
+83%
36.33
+29%
36.44
+0%
36.23
-1%
29.75
-18%
14.23
-52%
-5.45
N/A
-12.66
-132%
-14.78
-17%
-23.19
-57%
-18.85
+19%
-37.66
-100%
-35.65
+5%
-39.61
-11%
-22.35
+44%
1.75
N/A
7.1
+306%
25.14
+254%
25.61
+2%
27.81
+9%
28.61
+3%
35.44
+24%
32.65
-8%
30.43
-7%
30.07
-1%
23.65
-21%
21.41
-9%
19.51
-9%
16.66
-15%
12.33
-26%
8.78
-29%
5.98
-32%
6.57
+10%
7.3
+11%
4.54
-38%
1.93
-57%
-7.07
N/A
-9.48
-34%
-6.69
+29%
2.82
N/A
7.48
+165%
11.97
+60%
21.8
+82%
22.63
+4%
32.69
+44%
30.71
-6%
29.7
-3%
29.41
-1%
24.08
-18%
33.72
+40%
28.96
-14%
21.11
-27%
18.6
-12%
11.61
-38%
16.72
+44%
21.53
+29%
37.37
+74%
14.15
-62%
29.63
+109%
35.91
+21%
29.97
-17%
52.63
+76%

See Also

Summary
METCO intrinsic value, competitors valuation, and company profile.
DCF Valuation
METCO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
METCO stock valuation using valuation multiples.
Wall Street Estimates
METCO 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
METCO 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 302,600+ 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

© 2025 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.