M

Mida Assets PCL
SET:MIDA

Watchlist Manager
Mida Assets PCL
SET:MIDA
Watchlist
Price: 0.18 THB -5.26%
Market Cap: ฿450.7m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+9%
5Y
-11%
10Y
-14%
Operating Income
+
3Y
-474%
5Y
-
10Y
-
Net Income
+
3Y
-119%
5Y
-381%
10Y
-

Earnings Waterfall
Mida Assets PCL

Income Statement
Mida Assets 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
9
15
27
33
29
23
23
30
46
65
79
95
99
103
104
107
119
148
175
178
174
150
120
105
94
89
84
85
87
84
89
91
97
104
111
120
131
141
155
168
179
188
184
179
170
158
155
148
141
135
130
134
139
148
156
163
178
196
214
221
229
233
241
252
262
269
271
276
275
273
272
270
271
269
264
261
233
235
240
247
285
298
311
318
325
325
321
323
314
0
0
0
Revenue
1 508
N/A
2 005
+33%
2 462
+23%
2 653
+8%
2 828
+7%
2 989
+6%
3 162
+6%
3 436
+9%
3 676
+7%
3 904
+6%
4 064
+4%
4 097
+1%
3 912
-5%
3 636
-7%
3 263
-10%
2 838
-13%
2 544
-10%
2 297
-10%
2 084
-9%
1 882
-10%
1 570
-17%
1 633
+4%
1 551
-5%
1 529
-1%
1 450
-5%
1 343
-7%
1 249
-7%
1 164
-7%
1 179
+1%
1 238
+5%
1 316
+6%
1 378
+5%
1 472
+7%
1 490
+1%
1 567
+5%
1 612
+3%
1 617
+0%
1 712
+6%
1 774
+4%
1 970
+11%
2 120
+8%
2 178
+3%
2 292
+5%
2 248
-2%
2 253
+0%
2 234
-1%
2 167
-3%
2 205
+2%
2 240
+2%
2 256
+1%
2 258
+0%
2 308
+2%
2 362
+2%
2 469
+5%
2 610
+6%
2 574
-1%
2 487
-3%
2 404
-3%
2 315
-4%
2 409
+4%
2 577
+7%
2 722
+6%
2 771
+2%
2 763
0%
2 687
-3%
2 700
+0%
2 704
+0%
2 654
-2%
2 623
-1%
2 465
-6%
2 311
-6%
2 240
-3%
2 214
-1%
2 100
-5%
2 061
-2%
1 934
-6%
1 803
-7%
1 826
+1%
1 820
0%
1 817
0%
1 960
+8%
2 237
+14%
2 421
+8%
2 900
+20%
2 883
-1%
2 698
-6%
2 533
-6%
2 128
-16%
2 053
-4%
2 023
-1%
1 993
-1%
1 985
0%
Gross Profit
Cost of Revenue
(710)
(926)
(1 068)
(1 037)
(1 048)
(1 101)
(1 163)
(1 301)
(1 394)
(1 451)
(1 546)
(1 570)
(1 438)
(1 291)
(1 068)
(834)
(737)
(643)
(561)
(482)
(438)
(410)
(410)
(442)
(447)
(427)
(388)
(348)
(345)
(368)
(403)
(421)
(449)
(450)
(488)
(503)
(503)
(570)
(621)
(738)
(855)
(899)
(993)
(1 007)
(1 008)
(1 004)
(924)
(936)
(969)
(948)
(943)
(973)
(981)
(1 050)
(1 149)
(1 100)
(1 016)
(919)
(807)
(827)
(911)
(987)
(1 013)
(998)
(939)
(947)
(951)
(924)
(935)
(868)
(813)
(795)
(803)
(750)
(749)
(694)
(628)
(666)
(642)
(650)
(729)
(863)
(977)
(1 134)
(1 127)
(1 015)
(929)
(843)
(827)
(818)
(832)
(1 071)
Gross Profit
798
N/A
1 080
+35%
1 394
+29%
1 616
+16%
1 781
+10%
1 888
+6%
1 998
+6%
2 135
+7%
2 282
+7%
2 453
+8%
2 518
+3%
2 527
+0%
2 473
-2%
2 344
-5%
2 194
-6%
2 004
-9%
1 806
-10%
1 654
-8%
1 523
-8%
1 401
-8%
1 132
-19%
1 223
+8%
1 141
-7%
1 087
-5%
1 003
-8%
916
-9%
861
-6%
816
-5%
835
+2%
870
+4%
913
+5%
958
+5%
1 023
+7%
1 040
+2%
1 079
+4%
1 109
+3%
1 115
+0%
1 141
+2%
1 153
+1%
1 233
+7%
1 265
+3%
1 279
+1%
1 300
+2%
1 241
-4%
1 245
+0%
1 231
-1%
1 243
+1%
1 269
+2%
1 271
+0%
1 307
+3%
1 315
+1%
1 334
+1%
1 381
+4%
1 419
+3%
1 461
+3%
1 474
+1%
1 471
0%
1 484
+1%
1 508
+2%
1 582
+5%
1 666
+5%
1 735
+4%
1 759
+1%
1 765
+0%
1 748
-1%
1 753
+0%
1 753
+0%
1 730
-1%
1 688
-2%
1 597
-5%
1 498
-6%
1 445
-4%
1 411
-2%
1 350
-4%
1 312
-3%
1 240
-5%
1 175
-5%
1 159
-1%
1 178
+2%
1 167
-1%
1 231
+5%
1 374
+12%
1 444
+5%
1 766
+22%
1 756
-1%
1 683
-4%
1 605
-5%
1 285
-20%
1 226
-5%
1 204
-2%
1 161
-4%
914
-21%
Operating Income
Operating Expenses
(637)
(815)
(992)
(1 091)
(1 216)
(1 326)
(1 442)
(1 579)
(1 708)
(1 781)
(1 819)
(1 838)
(1 773)
(1 691)
(1 579)
(1 440)
(1 287)
(1 215)
(1 170)
(1 120)
(878)
(958)
(844)
(783)
(739)
(714)
(710)
(664)
(671)
(667)
(688)
(710)
(732)
(748)
(765)
(772)
(776)
(802)
(808)
(855)
(828)
(875)
(924)
(905)
(915)
(903)
(911)
(925)
(950)
(985)
(1 004)
(1 007)
(1 023)
(1 018)
(1 041)
(1 070)
(1 137)
(1 149)
(1 155)
(1 209)
(1 259)
(1 302)
(1 311)
(1 318)
(1 297)
(1 319)
(1 355)
(1 342)
(1 411)
(1 254)
(1 179)
(1 189)
(1 313)
(1 251)
(1 316)
(1 279)
(1 260)
(1 247)
(1 219)
(1 220)
(1 250)
(1 290)
(1 368)
(1 453)
(1 441)
(1 448)
(1 406)
(1 328)
(1 306)
(1 256)
(1 216)
(1 216)
Selling, General & Administrative
(645)
(825)
(1 004)
(1 104)
(1 232)
(1 346)
(1 470)
(1 614)
(1 760)
(1 843)
(1 898)
(1 928)
(1 876)
(1 783)
(1 666)
(1 536)
(1 419)
(1 347)
(1 325)
(1 321)
(1 249)
(1 185)
(1 068)
(973)
(914)
(877)
(866)
(813)
(805)
(796)
(813)
(826)
(845)
(855)
(870)
(881)
(888)
(897)
(883)
(935)
(938)
(993)
(1 040)
(1 017)
(1 001)
(1 021)
(1 019)
(1 031)
(1 002)
(1 092)
(1 120)
(1 155)
(1 098)
(1 166)
(1 200)
(1 215)
(1 223)
(1 306)
(1 305)
(1 351)
(1 327)
(1 437)
(1 465)
(1 476)
(1 367)
(1 472)
(1 482)
(1 470)
(1 366)
(1 407)
(1 338)
(1 312)
(1 252)
(1 290)
(1 327)
(1 290)
(1 206)
(1 252)
(1 227)
(1 229)
(1 210)
(1 312)
(1 387)
(1 471)
(1 395)
(1 457)
(1 416)
(1 340)
(1 262)
(1 272)
(1 231)
(1 231)
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
(43)
0
0
0
(52)
0
0
0
(58)
0
0
0
(56)
0
0
0
(72)
0
0
0
(69)
0
0
0
(56)
0
0
0
(73)
0
0
0
(62)
0
0
0
(59)
0
0
0
(55)
0
0
0
(59)
0
0
0
Other Operating Expenses
8
10
12
13
16
20
28
35
52
62
79
90
103
93
87
95
133
132
155
201
371
227
224
191
175
163
155
149
134
129
124
116
113
108
105
109
112
96
75
80
110
119
116
112
129
118
108
106
105
108
116
148
133
148
160
145
143
157
150
141
141
135
154
158
139
153
128
128
11
152
159
123
12
39
11
11
8
5
8
10
19
22
19
18
9
9
9
12
15
15
16
16
Operating Income
161
N/A
264
+65%
401
+52%
525
+31%
565
+8%
562
-1%
556
-1%
556
+0%
574
+3%
673
+17%
699
+4%
690
-1%
700
+1%
654
-7%
616
-6%
564
-8%
520
-8%
439
-16%
353
-20%
281
-20%
254
-10%
265
+4%
297
+12%
304
+2%
264
-13%
202
-23%
151
-25%
152
+1%
164
+7%
203
+24%
225
+11%
248
+10%
291
+17%
292
+1%
314
+7%
337
+7%
339
+0%
339
+0%
345
+2%
378
+10%
438
+16%
404
-8%
376
-7%
337
-10%
330
-2%
328
-1%
332
+1%
344
+4%
321
-7%
323
+0%
311
-4%
327
+5%
359
+10%
401
+12%
420
+5%
405
-4%
334
-17%
336
+1%
353
+5%
372
+5%
407
+9%
433
+6%
447
+3%
447
0%
451
+1%
435
-4%
399
-8%
387
-3%
277
-28%
343
+24%
320
-7%
255
-20%
97
-62%
99
+2%
(4)
N/A
(39)
-874%
(86)
-119%
(88)
-2%
(41)
+53%
(52)
-28%
(19)
+63%
84
N/A
76
-9%
313
+310%
315
+1%
235
-25%
198
-16%
(43)
N/A
(80)
-84%
(52)
+35%
(55)
-6%
(301)
-449%
Pre-Tax Income
Interest Income Expense
(9)
(15)
(27)
(33)
(29)
(23)
(23)
(31)
(46)
(65)
(79)
(95)
(99)
(103)
(104)
(107)
(120)
(148)
(177)
(185)
(198)
(123)
(84)
(78)
(46)
(93)
(93)
(87)
(88)
(110)
(117)
(130)
(125)
(101)
(97)
(99)
(109)
(131)
(130)
(145)
(725)
(713)
(709)
(702)
(141)
(154)
(138)
(128)
(140)
(127)
(123)
(136)
(125)
(131)
(145)
(139)
(148)
(183)
(207)
(227)
(228)
(222)
(230)
(238)
(262)
(263)
(265)
(269)
(275)
(273)
(272)
(270)
(271)
(269)
(264)
(261)
(233)
(235)
(240)
(247)
(285)
(298)
(311)
(318)
(320)
(319)
(316)
(317)
(315)
(312)
(312)
(311)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
(31)
(31)
(78)
(65)
(123)
(137)
(96)
(87)
(34)
(21)
(14)
(7)
(5)
(2)
(2)
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
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
33
43
52
39
43
53
47
50
40
23
22
22
15
14
16
12
6
0
0
0
0
0
0
0
9
9
10
13
177
183
187
188
18
13
8
6
11
12
16
17
9
8
4
59
61
60
60
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16
16
16
0
1
0
0
3
244
244
243
230
(18)
(19)
(11)
0
0
8
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
3
(0)
0
(0)
0
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(0)
(0)
0
(2)
(2)
(3)
0
0
0
0
130
0
0
36
136
103
134
130
144
171
164
174
172
166
165
161
166
167
164
165
155
155
155
140
Pre-Tax Income
152
N/A
249
+64%
374
+50%
492
+32%
536
+9%
538
+0%
533
-1%
526
-1%
528
+0%
608
+15%
620
+2%
595
-4%
601
+1%
584
-3%
555
-5%
508
-8%
439
-14%
334
-24%
229
-31%
113
-51%
77
-32%
151
+97%
157
+4%
183
+16%
117
-36%
(13)
N/A
(24)
-88%
(5)
+79%
54
N/A
79
+46%
98
+25%
111
+13%
162
+45%
189
+17%
215
+14%
238
+11%
232
-2%
217
-7%
224
+3%
243
+9%
(275)
N/A
(132)
+52%
(150)
-13%
(178)
-18%
377
N/A
192
-49%
207
+8%
224
+9%
187
-17%
206
+10%
199
-3%
207
+4%
251
+21%
279
+11%
283
+1%
270
-5%
245
-9%
213
-13%
205
-4%
205
+0%
180
-12%
209
+17%
216
+3%
205
-5%
189
-8%
171
-9%
134
-22%
119
-11%
132
+11%
70
-47%
48
-31%
22
-55%
(38)
N/A
(67)
-78%
(119)
-77%
(154)
-29%
(158)
-3%
(152)
+4%
(116)
+23%
(125)
-8%
(133)
-6%
(46)
+66%
174
N/A
401
+130%
404
+1%
312
-23%
29
-91%
(215)
N/A
(251)
-17%
(209)
+17%
(212)
-2%
(464)
-119%
Net Income
Tax Provision
(53)
(83)
(110)
(131)
(170)
(170)
(180)
(193)
(170)
(198)
(196)
(188)
(181)
(165)
(156)
(137)
(111)
(84)
(80)
(72)
(78)
(86)
(68)
(59)
(53)
(31)
(23)
(27)
(20)
(23)
(30)
(36)
(45)
(52)
(61)
(68)
(84)
(83)
(81)
(79)
(69)
23
25
36
(87)
(57)
(57)
(61)
(46)
(84)
(78)
(70)
(76)
(37)
(40)
(52)
(61)
(59)
(62)
(66)
(50)
(54)
(53)
(41)
(47)
(41)
(39)
(42)
(46)
(36)
(35)
(41)
(19)
(24)
(25)
(14)
(18)
(17)
(7)
(2)
(6)
(2)
(45)
(87)
(84)
(72)
(16)
20
33
26
14
17
Income from Continuing Operations
98
167
264
361
365
368
353
334
358
410
424
407
420
419
399
371
329
250
149
41
(2)
65
90
124
64
(44)
(47)
(32)
34
55
68
75
116
137
154
170
148
133
142
164
(344)
(109)
(126)
(142)
290
135
149
164
141
122
121
138
175
242
243
218
185
154
143
139
130
156
163
165
142
130
94
77
86
33
13
(19)
(57)
(91)
(144)
(168)
(176)
(169)
(123)
(127)
(139)
(48)
129
314
320
240
13
(195)
(217)
(183)
(198)
(446)
Income to Minority Interest
0
0
0
0
0
0
(2)
(6)
(7)
(11)
(14)
(18)
(21)
(24)
(24)
(19)
(22)
(11)
13
7
16
2
(19)
(14)
(17)
(9)
(10)
(10)
(8)
(22)
(30)
(37)
(45)
(46)
(44)
(46)
(44)
(43)
(48)
(47)
(59)
(59)
(57)
(62)
(58)
(52)
(46)
(54)
(57)
(66)
(81)
(91)
(100)
(107)
(106)
(100)
(106)
(103)
(106)
(99)
(81)
(79)
(81)
(78)
(81)
(83)
(68)
(66)
(72)
(66)
(71)
(73)
(63)
(74)
(75)
(76)
(73)
(75)
(76)
(76)
(84)
(75)
(61)
(42)
(25)
(3)
3
6
23
11
13
20
Net Income (Common)
98
N/A
167
+69%
264
+58%
361
+37%
365
+1%
368
+1%
351
-5%
328
-7%
350
+7%
399
+14%
410
+3%
389
-5%
399
+3%
395
-1%
375
-5%
352
-6%
306
-13%
240
-22%
162
-32%
48
-71%
15
-69%
66
+353%
70
+6%
109
+55%
47
-57%
(53)
N/A
(57)
-8%
(41)
+28%
26
N/A
34
+30%
38
+13%
38
-1%
71
+87%
91
+28%
110
+21%
125
+13%
103
-17%
91
-12%
94
+3%
118
+25%
(403)
N/A
(168)
+58%
(183)
-9%
(204)
-12%
232
N/A
83
-64%
104
+25%
110
+6%
84
-23%
56
-34%
40
-28%
47
+18%
76
+61%
135
+79%
137
+1%
117
-14%
79
-33%
52
-35%
38
-27%
40
+7%
49
+20%
77
+58%
82
+7%
86
+6%
61
-30%
48
-22%
26
-45%
11
-59%
13
+26%
(32)
N/A
(57)
-78%
(92)
-61%
(120)
-30%
(165)
-37%
(219)
-33%
(244)
-11%
(249)
-2%
(244)
+2%
(199)
+18%
(203)
-2%
(222)
-9%
(123)
+45%
68
N/A
272
+302%
292
+7%
236
-19%
16
-93%
(189)
N/A
(212)
-12%
(190)
+11%
(202)
-7%
(445)
-120%
EPS (Diluted)
0.11
N/A
0.12
+9%
0.23
+92%
0.22
-4%
0.25
+14%
0.21
-16%
0.2
-5%
0.21
+5%
0.21
N/A
0.25
+19%
0.25
N/A
0.24
-4%
0.25
+4%
0.14
-44%
0.14
N/A
0.14
N/A
0.12
-14%
0.09
-25%
0.06
-33%
0.02
-67%
0.01
-50%
0.02
+100%
0.02
N/A
0.03
+50%
0.02
-33%
-0.03
N/A
-0.03
N/A
-0.02
+33%
0.01
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.03
+200%
0.03
N/A
0.04
+33%
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
-0.16
N/A
-0.08
+50%
-0.08
N/A
-0.08
N/A
0.09
N/A
0.04
-56%
0.05
+25%
0.05
N/A
0.03
-40%
0.03
N/A
0.02
-33%
0.02
N/A
0.03
+50%
0.06
+100%
0.06
N/A
0.05
-17%
0.03
-40%
0.01
-67%
0
N/A
0
N/A
0.02
N/A
0.03
+50%
0.04
+33%
0.05
+25%
0.02
-60%
0.03
+50%
0.01
-67%
0
N/A
0.01
N/A
-0.01
N/A
-0.02
-100%
-0.04
-100%
-0.05
-25%
-0.07
-40%
-0.09
-29%
-0.1
-11%
-0.1
N/A
-0.1
N/A
-0.08
+20%
-0.08
N/A
-0.09
-12%
-0.05
+44%
0.03
N/A
0.11
+267%
0.12
+9%
0.09
-25%
0.01
-89%
-0.08
N/A
-0.08
N/A
-0.07
+12%
-0.07
N/A
-0.17
-143%

See Also

Summary
MIDA intrinsic value, competitors valuation, and company profile.
DCF Valuation
MIDA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MIDA stock valuation using valuation multiples.
Wall Street Estimates
MIDA 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
MIDA 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 312,500+ 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.