M

Moong Pattana International PCL
SET:MOONG

Watchlist Manager
Moong Pattana International PCL
SET:MOONG
Watchlist
Price: 2.04 THB -2.86%
Market Cap: ฿688.4m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+4%
5Y
+3%
10Y
+25%
Operating Income
+
3Y
+389%
5Y
-
10Y
-
Net Income
+
3Y
+13%
5Y
-27%
10Y
-23%

Earnings Waterfall
Moong Pattana International PCL

Income Statement
Moong Pattana International PCL

Rotate your device to view
Income Statement
Currency: THB
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
8
9
9
9
7
5
4
3
2
2
2
2
2
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
3
3
2
2
3
3
3
2
2
2
2
2
1
1
1
0
0
0
1
1
1
1
1
0
0
0
1
1
2
2
2
1
1
1
1
1
1
0
0
0
Revenue
362
N/A
365
+1%
370
+2%
372
+0%
369
-1%
372
+1%
376
+1%
393
+5%
410
+4%
425
+4%
438
+3%
480
+9%
504
+5%
544
+8%
582
+7%
591
+1%
618
+5%
654
+6%
672
+3%
689
+3%
699
+1%
695
-1%
690
-1%
700
+1%
694
-1%
670
-3%
674
+1%
673
0%
666
-1%
685
+3%
674
-2%
674
+0%
704
+4%
716
+2%
761
+6%
768
+1%
795
+4%
789
-1%
760
-4%
760
+0%
743
-2%
751
+1%
761
+1%
739
-3%
778
+5%
780
+0%
780
+0%
818
+5%
779
-5%
783
+0%
796
+2%
773
-3%
784
+1%
792
+1%
803
+1%
806
+0%
790
-2%
776
-2%
767
-1%
776
+1%
774
0%
773
0%
765
-1%
768
+0%
786
+2%
812
+3%
832
+3%
842
+1%
Gross Profit
Cost of Revenue
(184)
(186)
(187)
(187)
(186)
(184)
(186)
(192)
(202)
(211)
(225)
(254)
(270)
(292)
(315)
(324)
(339)
(365)
(372)
(376)
(390)
(387)
(373)
(365)
(341)
(314)
(316)
(313)
(312)
(321)
(320)
(323)
(336)
(348)
(368)
(370)
(381)
(387)
(387)
(400)
(406)
(413)
(415)
(411)
(447)
(462)
(471)
(498)
(479)
(476)
(485)
(471)
(476)
(482)
(493)
(499)
(490)
(478)
(467)
(467)
(460)
(458)
(449)
(446)
(450)
(459)
(468)
(472)
Gross Profit
177
N/A
179
+1%
183
+2%
185
+1%
183
-1%
188
+2%
190
+1%
201
+6%
209
+4%
213
+2%
213
+0%
225
+6%
234
+4%
251
+7%
267
+6%
267
0%
279
+4%
289
+4%
301
+4%
314
+4%
309
-1%
308
0%
317
+3%
335
+6%
353
+5%
357
+1%
359
+1%
360
+0%
353
-2%
364
+3%
354
-3%
351
-1%
368
+5%
369
+0%
393
+7%
397
+1%
415
+4%
402
-3%
372
-7%
360
-3%
336
-7%
339
+1%
346
+2%
328
-5%
331
+1%
317
-4%
309
-3%
319
+3%
300
-6%
306
+2%
310
+1%
303
-3%
307
+1%
309
+1%
310
+0%
307
-1%
300
-2%
298
-1%
300
+1%
309
+3%
314
+2%
315
+0%
316
+0%
322
+2%
336
+4%
353
+5%
364
+3%
370
+2%
Operating Income
Operating Expenses
(162)
(165)
(164)
(167)
(164)
(167)
(168)
(167)
(183)
(192)
(201)
(212)
(207)
(226)
(245)
(252)
(278)
(285)
(294)
(321)
(304)
(307)
(313)
(306)
(342)
(350)
(355)
(362)
(349)
(354)
(347)
(351)
(372)
(359)
(379)
(385)
(420)
(388)
(371)
(322)
(339)
(339)
(345)
(293)
(364)
(338)
(319)
(320)
(304)
(293)
(301)
(299)
(313)
(315)
(306)
(304)
(288)
(291)
(285)
(284)
(297)
(300)
(302)
(314)
(329)
(340)
(350)
(355)
Selling, General & Administrative
(171)
(175)
(175)
(178)
(175)
(178)
(181)
(181)
(198)
(209)
(219)
(232)
(230)
(249)
(270)
(279)
(303)
(319)
(329)
(353)
(325)
(331)
(333)
(325)
(358)
(366)
(370)
(375)
(361)
(367)
(361)
(366)
(372)
(373)
(393)
(401)
(420)
(403)
(387)
(365)
(339)
(358)
(365)
(363)
(364)
(348)
(324)
(320)
(304)
(293)
(301)
(299)
(313)
(323)
(327)
(333)
(323)
(325)
(323)
(323)
(330)
(335)
(342)
(354)
(366)
(377)
(390)
(394)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
10
11
10
10
11
11
13
14
15
17
18
20
23
23
24
27
25
35
35
33
31
24
21
19
17
16
15
14
12
13
14
14
0
14
14
16
0
15
16
43
0
19
20
70
0
10
5
0
0
0
0
0
0
8
21
29
34
35
38
38
33
35
40
40
37
37
40
40
Operating Income
16
N/A
14
-9%
20
+38%
18
-11%
19
+9%
21
+7%
22
+6%
35
+60%
26
-25%
22
-18%
13
-40%
13
+2%
27
+102%
26
-4%
22
-16%
15
-30%
1
-95%
4
+514%
6
+47%
(7)
N/A
6
N/A
1
-80%
5
+327%
30
+534%
11
-64%
7
-36%
4
-46%
(2)
N/A
4
N/A
10
+124%
7
-26%
0
-96%
(4)
N/A
10
N/A
14
+47%
12
-14%
(6)
N/A
14
N/A
2
-87%
38
+1 900%
(3)
N/A
(1)
+72%
1
N/A
35
+3 099%
(33)
N/A
(21)
+36%
(10)
+53%
(0)
+98%
(3)
-1 674%
13
N/A
10
-27%
3
-64%
(6)
N/A
(5)
+15%
4
N/A
3
-20%
11
+266%
7
-39%
14
+110%
24
+68%
17
-32%
15
-7%
13
-14%
8
-37%
7
-22%
12
+92%
13
+8%
15
+13%
Pre-Tax Income
Interest Income Expense
40
25
22
20
27
20
24
24
28
20
23
25
33
41
37
41
47
51
55
53
57
53
52
51
48
53
54
65
71
75
77
74
69
68
68
65
71
80
115
99
124
166
126
61
109
59
64
55
47
45
47
58
68
62
46
34
27
26
24
26
27
29
29
28
30
30
24
36
Non-Reccuring Items
0
1
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
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
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
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
0
0
14
(0)
(0)
(0)
15
(0)
(0)
(0)
17
0
0
0
20
9
13
17
16
16
16
19
24
20
15
9
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
57
N/A
40
-29%
42
+4%
38
-10%
47
+23%
40
-14%
45
+13%
59
+29%
54
-8%
42
-23%
36
-13%
38
+5%
60
+57%
66
+11%
59
-11%
56
-5%
52
-8%
56
+8%
61
+10%
46
-25%
63
+36%
54
-13%
57
+5%
81
+42%
59
-28%
60
+2%
57
-4%
63
+11%
75
+18%
85
+13%
84
0%
74
-12%
79
+8%
78
-2%
82
+6%
78
-6%
80
+3%
94
+17%
116
+24%
137
+18%
138
+1%
166
+20%
127
-23%
96
-24%
96
0%
46
-52%
67
+45%
72
+6%
59
-17%
73
+24%
72
-1%
80
+11%
86
+7%
77
-11%
65
-15%
46
-29%
39
-16%
32
-16%
38
+18%
50
+30%
44
-12%
45
+2%
42
-6%
37
-12%
37
0%
42
+15%
38
-11%
51
+36%
Net Income
Tax Provision
(3)
(3)
(4)
(2)
(3)
(3)
(3)
(7)
(6)
(5)
(4)
(4)
(6)
(5)
(5)
(4)
(1)
(2)
(3)
(1)
(4)
(4)
(4)
(5)
(1)
2
2
1
(0)
(2)
(1)
(0)
(2)
(2)
(3)
(2)
(2)
(2)
(6)
(7)
(9)
(16)
(11)
(8)
(8)
1
(1)
(3)
(2)
(4)
(5)
(4)
(4)
(3)
(4)
(2)
(3)
(2)
(2)
(4)
(4)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
Income from Continuing Operations
54
38
38
36
43
37
42
51
48
36
33
34
54
61
54
52
50
54
58
45
59
51
54
77
58
61
59
64
75
82
83
74
78
76
80
76
79
91
110
129
129
150
117
89
88
47
66
68
57
69
68
76
82
74
61
44
36
30
36
46
40
41
40
35
35
40
36
49
Net Income (Common)
54
N/A
38
-30%
38
0%
36
-6%
43
+22%
37
-15%
42
+15%
51
+21%
48
-6%
36
-25%
33
-10%
34
+4%
54
+59%
61
+13%
54
-11%
52
-3%
50
-4%
54
+6%
58
+8%
45
-23%
59
+32%
51
-14%
54
+5%
77
+43%
58
-25%
61
+6%
59
-3%
64
+8%
75
+16%
82
+10%
83
+1%
74
-11%
78
+6%
76
-2%
80
+5%
76
-5%
79
+4%
91
+16%
110
+21%
129
+17%
129
0%
150
+16%
117
-22%
89
-24%
88
0%
47
-47%
66
+41%
68
+3%
57
-16%
69
+21%
68
-3%
76
+12%
82
+8%
74
-10%
61
-17%
44
-28%
36
-19%
30
-16%
36
+20%
46
+27%
40
-11%
41
+2%
40
-4%
35
-12%
35
+0%
40
+13%
36
-11%
49
+39%
EPS (Diluted)
0.38
N/A
0.28
-26%
0.28
N/A
0.26
-7%
0.31
+19%
0.26
-16%
0.3
+15%
0.37
+23%
0.34
-8%
0.27
-21%
0.24
-11%
0.24
N/A
0.38
+58%
0.43
+13%
0.38
-12%
0.37
-3%
0.36
-3%
0.37
+3%
0.4
+8%
0.31
-23%
0.42
+35%
0.37
-12%
0.39
+5%
0.55
+41%
0.41
-25%
0.43
+5%
0.41
-5%
0.33
-20%
0.52
+58%
0.5
-4%
0.51
+2%
0.44
-14%
0.26
-41%
0.45
+73%
0.49
+9%
0.44
-10%
0.23
-48%
0.55
+139%
0.66
+20%
0.77
+17%
0.39
-49%
0.88
+126%
0.69
-22%
0.53
-23%
0.26
-51%
0.28
+8%
0.4
+43%
0.41
+2%
0.17
-59%
0.2
+18%
0.2
N/A
0.22
+10%
0.24
+9%
0.22
-8%
0.18
-18%
0.13
-28%
0.11
-15%
0.09
-18%
0.11
+22%
0.14
+27%
0.12
-14%
0.12
N/A
0.12
N/A
0.1
-17%
0.1
N/A
0.12
+20%
0.11
-8%
0.15
+36%

See Also

Summary
MOONG intrinsic value, competitors valuation, and company profile.
DCF Valuation
MOONG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MOONG stock valuation using valuation multiples.
Wall Street Estimates
MOONG 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
MOONG 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 313,300+ 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.