M

Mida Leasing PCL
SET:ML

Watchlist Manager
Mida Leasing PCL
SET:ML
Watchlist
Price: 0.47 THB -2.08% Market Closed
Market Cap: 500.5m THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+26%
5Y
+12%
10Y
+17%
Operating Income
+
3Y
-38%
5Y
-65%
10Y
-69%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Mida Leasing PCL

Income Statement
Mida Leasing PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Interest Expense
8
11
16
20
24
32
41
50
60
72
86
100
113
121
123
122
119
114
108
103
99
96
92
88
84
82
83
85
88
91
94
98
102
104
103
100
94
90
86
83
81
79
78
76
74
69
66
64
62
64
65
66
71
76
81
84
85
85
85
87
89
91
92
92
93
96
99
102
106
107
108
109
110
112
114
115
113
113
114
116
133
135
133
131
115
0
0
Revenue
89
N/A
109
+23%
135
+24%
164
+21%
195
+19%
230
+18%
267
+16%
306
+15%
335
+10%
353
+5%
358
+2%
354
-1%
356
+0%
359
+1%
367
+2%
376
+2%
375
0%
371
-1%
359
-3%
343
-4%
334
-3%
326
-3%
320
-2%
315
-1%
314
0%
324
+3%
340
+5%
361
+6%
375
+4%
384
+2%
389
+1%
391
+0%
391
+0%
395
+1%
397
+0%
397
0%
400
+1%
400
+0%
403
+1%
405
+1%
406
+0%
403
-1%
408
+1%
408
0%
411
+1%
414
+1%
410
-1%
416
+1%
422
+1%
424
+1%
421
-1%
417
-1%
413
-1%
416
+1%
424
+2%
434
+2%
443
+2%
452
+2%
460
+2%
467
+2%
473
+1%
473
0%
466
-1%
458
-2%
450
-2%
443
-2%
428
-3%
420
-2%
412
-2%
404
-2%
404
+0%
396
-2%
562
+42%
382
-32%
379
-1%
379
0%
567
+50%
387
-32%
391
+1%
394
+1%
548
+39%
459
-16%
487
+6%
514
+6%
501
-3%
492
-2%
478
-3%
Operating Income
Operating Expenses
(61)
(76)
(92)
(111)
(137)
(161)
(186)
(202)
(216)
(214)
(209)
(213)
(207)
(203)
(187)
(192)
(196)
(187)
(206)
(184)
(179)
(186)
(176)
(180)
(192)
(191)
(197)
(197)
(187)
(184)
(187)
(191)
(193)
(207)
(193)
(212)
(197)
(199)
(225)
(225)
(256)
(271)
(277)
(284)
(295)
(308)
(318)
(328)
(315)
(303)
(308)
(308)
(320)
(332)
(335)
(345)
(355)
(373)
(376)
(387)
(382)
(392)
(398)
(386)
(362)
(367)
(346)
(332)
(341)
(306)
(307)
(305)
(322)
(327)
(332)
(337)
(322)
(339)
(369)
(406)
(417)
(448)
(452)
(443)
(486)
(458)
(449)
Selling, General & Administrative
(61)
(76)
(92)
(111)
(137)
(161)
(186)
(202)
(216)
(214)
(209)
(213)
(207)
(203)
(187)
(192)
(196)
(187)
(206)
(184)
(179)
(186)
(176)
(180)
(192)
(191)
(197)
(197)
(187)
(184)
(187)
(191)
(193)
(209)
(195)
(213)
(197)
(199)
(225)
(225)
(256)
(271)
(277)
(284)
(295)
(308)
(318)
(328)
(315)
(303)
(308)
(308)
(320)
(332)
(335)
(345)
(350)
(373)
(376)
(387)
(377)
(392)
(398)
(386)
(357)
(367)
(346)
(335)
(334)
(308)
(307)
(305)
(316)
(327)
(332)
(337)
(316)
(339)
(369)
(406)
(410)
(448)
(452)
(443)
(486)
(458)
(449)
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
(5)
0
0
0
(5)
0
0
0
(5)
0
0
0
(7)
0
0
0
(6)
0
0
0
(6)
0
0
0
(7)
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
28
N/A
33
+18%
44
+34%
53
+22%
58
+10%
69
+19%
80
+16%
104
+30%
120
+15%
139
+16%
149
+8%
141
-6%
149
+6%
156
+5%
181
+16%
185
+2%
179
-3%
184
+3%
154
-16%
159
+4%
155
-3%
140
-9%
143
+2%
136
-5%
123
-10%
133
+9%
143
+7%
164
+15%
188
+15%
200
+6%
202
+1%
199
-1%
198
-1%
188
-5%
204
+8%
184
-9%
203
+10%
202
-1%
178
-12%
181
+2%
149
-17%
132
-12%
131
0%
123
-6%
115
-7%
106
-8%
92
-13%
88
-5%
107
+22%
121
+13%
114
-6%
109
-4%
93
-14%
84
-10%
89
+6%
89
-1%
89
0%
79
-11%
84
+6%
81
-3%
91
+13%
81
-11%
68
-16%
72
+6%
89
+23%
76
-15%
82
+8%
88
+8%
71
-20%
98
+39%
97
-1%
91
-7%
239
+163%
54
-77%
47
-14%
41
-12%
245
+491%
49
-80%
22
-54%
(12)
N/A
131
N/A
12
-91%
34
+195%
71
+106%
15
-79%
34
+127%
29
-14%
Pre-Tax Income
Interest Income Expense
(8)
(11)
(16)
(20)
(25)
(32)
(41)
(50)
(60)
(72)
(86)
(100)
(113)
(121)
(123)
(122)
(119)
(114)
(108)
(103)
(99)
(96)
(92)
(88)
(84)
(82)
(83)
(86)
(88)
(91)
(94)
(98)
(102)
(103)
(101)
(96)
(90)
(85)
(82)
(80)
(77)
(75)
(72)
(70)
(69)
(66)
(62)
(60)
(56)
(56)
(57)
(56)
(56)
(54)
(49)
(45)
(42)
(43)
(45)
(48)
(50)
(51)
(51)
(49)
(48)
(46)
(41)
(44)
(43)
(38)
(32)
(24)
(110)
(26)
(27)
(28)
(113)
(29)
(37)
(42)
(133)
(97)
(113)
(131)
(115)
(108)
(103)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(39)
(46)
(63)
(70)
(54)
(72)
(76)
(71)
(68)
(51)
(34)
(21)
(14)
(7)
(5)
(3)
(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
Total Other Income
10
13
16
20
23
27
32
35
37
38
38
39
42
49
52
66
72
74
78
74
80
82
81
82
77
77
75
73
68
67
66
66
68
64
62
60
61
65
69
70
69
67
65
64
64
73
71
74
78
74
83
104
111
119
125
111
96
104
99
95
83
87
82
79
87
91
92
100
97
92
94
86
0
97
99
102
0
87
85
81
0
41
19
0
0
0
0
Pre-Tax Income
29
N/A
34
+16%
44
+30%
53
+19%
57
+8%
65
+13%
72
+11%
89
+24%
96
+8%
104
+8%
101
-3%
81
-20%
78
-3%
71
-9%
70
-1%
83
+17%
69
-16%
75
+8%
70
-6%
58
-17%
59
+2%
55
-8%
64
+18%
78
+22%
82
+4%
107
+31%
122
+13%
144
+18%
163
+14%
173
+6%
172
0%
168
-2%
167
-1%
150
-10%
165
+10%
149
-10%
175
+17%
182
+4%
165
-9%
171
+4%
141
-18%
124
-12%
123
-1%
117
-6%
111
-5%
114
+3%
101
-11%
103
+1%
129
+25%
139
+8%
140
+1%
157
+12%
148
-6%
149
+1%
165
+11%
155
-6%
143
-8%
140
-2%
138
-2%
128
-7%
124
-3%
118
-5%
99
-16%
103
+3%
128
+24%
120
-6%
133
+10%
144
+9%
125
-14%
152
+22%
159
+5%
153
-4%
130
-15%
126
-3%
119
-5%
115
-3%
132
+15%
107
-19%
70
-34%
26
-62%
(2)
N/A
(45)
-2 477%
(59)
-31%
(60)
-1%
(100)
-66%
(74)
+25%
(74)
+0%
Net Income
Tax Provision
(13)
(15)
(19)
(22)
(27)
(30)
(34)
(40)
(41)
(42)
(39)
(32)
(22)
(17)
(17)
(13)
(22)
(23)
(20)
(22)
(17)
(18)
(15)
(17)
(14)
(15)
(20)
(29)
(37)
(43)
(48)
(47)
(51)
(46)
(47)
(41)
(39)
(41)
(36)
(36)
(29)
(26)
(26)
(25)
(23)
(23)
(20)
(21)
(26)
(28)
(28)
(32)
(30)
(31)
(35)
(33)
(30)
(31)
(31)
(29)
(27)
(25)
(22)
(23)
(29)
(28)
(28)
(30)
(26)
(31)
(33)
(31)
(27)
(27)
(25)
(24)
(28)
(22)
(15)
(7)
(2)
6
9
9
16
10
9
Income from Continuing Operations
16
19
25
31
31
34
38
48
55
62
63
49
57
54
53
70
47
52
50
37
42
37
50
62
68
93
102
115
126
130
125
121
115
104
117
107
135
141
129
135
112
98
97
92
87
91
81
82
103
111
113
126
118
119
131
122
113
110
107
99
96
93
77
80
99
93
105
114
99
121
126
122
103
99
94
91
105
85
55
20
(4)
(39)
(50)
(51)
(83)
(64)
(65)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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)
16
N/A
19
+18%
25
+31%
31
+24%
31
-2%
34
+11%
38
+11%
48
+27%
55
+14%
62
+12%
63
+1%
49
-22%
57
+17%
54
-5%
53
-1%
70
+32%
47
-32%
52
+10%
50
-4%
37
-26%
42
+15%
37
-13%
50
+35%
62
+25%
68
+10%
93
+36%
102
+10%
115
+13%
126
+10%
130
+3%
125
-4%
121
-3%
115
-5%
104
-10%
117
+13%
107
-9%
135
+26%
141
+4%
129
-8%
135
+5%
112
-17%
98
-13%
97
-1%
92
-6%
87
-5%
91
+4%
81
-11%
82
+1%
103
+25%
111
+8%
113
+1%
126
+12%
118
-6%
119
+0%
131
+10%
122
-7%
113
-8%
110
-3%
107
-3%
99
-7%
96
-3%
93
-4%
77
-17%
80
+3%
99
+24%
93
-6%
105
+13%
114
+9%
99
-14%
121
+22%
126
+5%
122
-4%
103
-16%
99
-3%
94
-6%
91
-3%
105
+15%
85
-19%
55
-35%
20
-65%
(4)
N/A
(39)
-830%
(50)
-28%
(51)
-1%
(83)
-65%
(64)
+23%
(65)
-1%
EPS (Diluted)
0.02
N/A
0.03
+50%
0.04
+33%
0.04
N/A
0.03
-25%
0.03
N/A
0.03
N/A
0.04
+33%
0.05
+25%
0.06
+20%
0.06
N/A
0.05
-17%
0.05
N/A
0.05
N/A
0.05
N/A
0.06
+20%
0.04
-33%
0.05
+25%
0.05
N/A
0.04
-20%
0.04
N/A
0.03
-25%
0.04
+33%
0.05
+25%
0.01
-80%
0.08
+700%
0.09
+12%
0.1
+11%
0.12
+20%
0.12
N/A
0.12
N/A
0.12
N/A
0.11
-8%
0.1
-9%
0.11
+10%
0.1
-9%
0.13
+30%
0.13
N/A
0.12
-8%
0.13
+8%
0.11
-15%
0.1
-9%
0.1
N/A
0.09
-10%
0.08
-11%
0.08
N/A
0.07
-12%
0.07
N/A
0.1
+43%
0.1
N/A
0.1
N/A
0.12
+20%
0.11
-8%
0.12
+9%
0.13
+8%
0.12
-8%
0.11
-8%
0.11
N/A
0.11
N/A
0.1
-9%
0.09
-10%
0.09
N/A
0.07
-22%
0.07
N/A
0.09
+29%
0.09
N/A
0.1
+11%
0.11
+10%
0.09
-18%
0.11
+22%
0.12
+9%
0.11
-8%
0.1
-9%
0.09
-10%
0.09
N/A
0.09
N/A
0.1
+11%
0.08
-20%
0.05
-38%
0.02
-60%
0
N/A
-0.04
N/A
-0.05
-25%
-0.05
N/A
-0.08
-60%
-0.06
+25%
-0.06
N/A

See Also

Summary
ML intrinsic value, competitors valuation, and company profile.
DCF Valuation
ML stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ML stock valuation using valuation multiples.
Wall Street Estimates
ML 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
ML 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 311,200+ 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.