N

Nex Point PCL
SET:NEX

Watchlist Manager
Nex Point PCL
SET:NEX
Watchlist
Price: 1.12 THB -0.88% Market Closed
Market Cap: 6.7B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-61%
5Y
-49%
10Y
+66%
Operating Income
+
3Y
-5 382%
5Y
-1 316%
10Y
-8 873%
Net Income
+
3Y
-1 680%
5Y
-1 262%
10Y
-12 409%

Earnings Waterfall
Nex Point PCL

Revenue
744.6m THB
Cost of Revenue
-1.2B THB
Gross Profit
-413.6m THB
Operating Expenses
-1.7B THB
Operating Income
-2.1B THB
Other Expenses
-263m THB
Net Income
-2.3B THB

Income Statement
Nex Point PCL

Rotate your device to view
Income Statement
Currency: THB
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
1
1
1
1
1
0
0
0
0
0
0
1
2
3
5
6
8
8
9
8
6
4
3
3
3
3
3
3
3
3
4
5
7
9
10
9
9
8
7
6
6
6
7
7
7
7
7
7
6
6
5
5
5
4
4
4
4
5
6
7
10
12
15
17
16
13
11
9
8
8
8
10
15
20
24
27
25
26
28
30
57
0
0
0
Revenue
401
N/A
448
+12%
504
+12%
584
+16%
612
+5%
613
+0%
599
-2%
584
-3%
605
+4%
639
+6%
629
-1%
632
+0%
644
+2%
680
+6%
723
+6%
797
+10%
800
+0%
749
-6%
752
+0%
691
-8%
743
+7%
795
+7%
841
+6%
874
+4%
807
-8%
770
-5%
721
-6%
688
-4%
620
-10%
554
-11%
508
-8%
445
-12%
458
+3%
510
+12%
520
+2%
536
+3%
541
+1%
496
-8%
481
-3%
464
-4%
450
-3%
462
+3%
461
0%
449
-3%
438
-2%
427
-3%
396
-7%
378
-4%
362
-4%
335
-8%
336
+0%
340
+1%
345
+2%
385
+11%
462
+20%
542
+17%
655
+21%
708
+8%
753
+6%
774
+3%
783
+1%
1 214
+55%
1 396
+15%
1 459
+5%
1 404
-4%
1 000
-29%
803
-20%
664
-17%
666
+0%
619
-7%
637
+3%
1 904
+199%
6 564
+245%
9 620
+47%
12 164
+26%
12 034
-1%
9 299
-23%
8 575
-8%
5 984
-30%
5 144
-14%
3 317
-36%
964
-71%
961
0%
745
-22%
Gross Profit
Cost of Revenue
(286)
(327)
(369)
(415)
(437)
(434)
(424)
(421)
(447)
(487)
(509)
(535)
(551)
(589)
(631)
(698)
(718)
(700)
(685)
(619)
(640)
(643)
(673)
(704)
(674)
(654)
(622)
(597)
(523)
(466)
(417)
(361)
(582)
(638)
(661)
(686)
(490)
(459)
(461)
(462)
(456)
(458)
(454)
(449)
(441)
(434)
(396)
(362)
(334)
(304)
(301)
(304)
(317)
(345)
(401)
(456)
(544)
(595)
(643)
(667)
(669)
(1 079)
(1 249)
(1 303)
(1 231)
(822)
(624)
(505)
(519)
(497)
(517)
(1 709)
(6 167)
(9 131)
(11 333)
(11 145)
(8 451)
(7 665)
(5 405)
(4 711)
(3 562)
(1 359)
(1 369)
(1 158)
Gross Profit
114
N/A
120
+5%
135
+12%
169
+26%
175
+3%
179
+2%
176
-2%
163
-7%
158
-3%
152
-4%
120
-21%
96
-20%
93
-3%
91
-2%
93
+2%
99
+7%
82
-18%
49
-40%
66
+36%
73
+10%
102
+41%
152
+49%
168
+10%
170
+1%
133
-22%
116
-13%
98
-15%
91
-8%
97
+6%
88
-9%
90
+3%
84
-7%
(124)
N/A
(127)
-3%
(141)
-11%
(150)
-6%
51
N/A
36
-29%
20
-45%
2
-91%
(6)
N/A
4
N/A
7
+78%
1
-92%
(3)
N/A
(8)
-179%
0
N/A
17
+16 600%
27
+65%
31
+13%
35
+13%
36
+3%
28
-22%
40
+41%
61
+54%
86
+40%
111
+29%
113
+2%
110
-3%
107
-3%
115
+7%
135
+18%
146
+8%
156
+7%
173
+11%
178
+3%
179
+1%
159
-11%
147
-8%
122
-17%
120
-2%
195
+63%
397
+103%
489
+23%
831
+70%
889
+7%
848
-5%
910
+7%
579
-36%
433
-25%
(244)
N/A
(396)
-62%
(408)
-3%
(414)
-1%
Operating Income
Operating Expenses
(26)
(28)
(28)
(30)
(32)
(35)
(38)
(35)
(42)
(44)
(48)
(54)
(57)
(62)
(64)
(65)
(70)
(77)
(78)
(78)
(78)
(74)
(76)
(83)
(91)
(93)
(98)
(95)
(119)
(134)
(130)
(117)
124
397
288
174
(25)
(25)
(20)
(19)
(21)
(25)
(26)
(24)
(23)
(20)
(28)
(32)
(39)
(37)
(37)
(42)
(50)
(14)
(33)
(69)
(171)
(172)
(177)
(172)
(165)
(245)
(271)
(302)
(265)
(263)
(262)
(364)
(250)
(234)
(223)
(233)
(223)
(239)
(278)
(278)
(270)
(269)
(359)
(396)
(1 384)
(1 808)
(1 752)
(1 650)
Selling, General & Administrative
(28)
(29)
(30)
(32)
(33)
(36)
(38)
(43)
(47)
(48)
(54)
(56)
(59)
(64)
(66)
(67)
(70)
(78)
(80)
(81)
(81)
(77)
(79)
(86)
(92)
(95)
(98)
(96)
(121)
(136)
(134)
(135)
(111)
(103)
(106)
(107)
(102)
(91)
(87)
(87)
(88)
(91)
(91)
(86)
(86)
(83)
(91)
(94)
(95)
(98)
(98)
(102)
(103)
(116)
(125)
(147)
(169)
(185)
(188)
(186)
(176)
(197)
(225)
(258)
(262)
(296)
(298)
(271)
(245)
(257)
(237)
(253)
(276)
(304)
(368)
(378)
(382)
(386)
(473)
(512)
(1 468)
(1 465)
(1 392)
(1 280)
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
(3)
(3)
0
0
0
(4)
0
0
0
(20)
0
0
0
(26)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
2
2
2
2
0
0
0
8
5
5
5
1
1
1
2
2
1
1
2
3
3
3
4
4
2
2
0
0
2
2
4
18
235
500
393
281
77
65
67
68
67
66
65
62
63
63
62
62
57
61
60
60
53
101
91
80
0
13
11
14
15
(48)
(47)
(44)
17
33
36
(93)
21
22
14
20
53
65
89
100
112
117
113
116
84
(342)
(359)
(370)
Operating Income
88
N/A
92
+4%
107
+16%
139
+30%
143
+2%
143
+1%
138
-4%
128
-7%
116
-10%
108
-6%
72
-34%
42
-41%
36
-16%
29
-18%
29
-1%
34
+19%
12
-64%
(28)
N/A
(11)
+60%
(5)
+52%
24
N/A
78
+229%
92
+18%
87
-6%
42
-51%
22
-47%
0
-100%
(4)
N/A
(22)
-405%
(46)
-106%
(40)
+14%
(33)
+16%
0
N/A
270
+269 500%
147
-46%
24
-84%
26
+11%
11
-59%
0
-98%
(17)
N/A
(27)
-60%
(21)
+23%
(19)
+8%
(23)
-20%
(26)
-11%
(28)
-7%
(28)
-3%
(15)
+46%
(11)
+28%
(6)
+48%
(2)
+62%
(7)
-195%
(22)
-236%
26
N/A
28
+8%
17
-40%
(60)
N/A
(59)
+1%
(66)
-12%
(65)
+2%
(50)
+22%
(110)
-118%
(125)
-14%
(146)
-17%
(93)
+36%
(85)
+9%
(83)
+2%
(204)
-146%
(103)
+50%
(113)
-10%
(103)
+9%
(38)
+63%
173
N/A
250
+44%
552
+121%
611
+11%
578
-5%
641
+11%
220
-66%
38
-83%
(1 628)
N/A
(2 203)
-35%
(2 160)
+2%
(2 064)
+4%
Pre-Tax Income
Interest Income Expense
(1)
3
2
2
2
2
4
4
4
2
1
(2)
(2)
(9)
(7)
(6)
(13)
(9)
(13)
(6)
5
10
11
7
4
(0)
2
(2)
(5)
(3)
(3)
(2)
(4)
(6)
(8)
(10)
(9)
(8)
(7)
(6)
(6)
(6)
(6)
(7)
(7)
(7)
(7)
(7)
(6)
(6)
(5)
(5)
32
(25)
(25)
(25)
(4)
(5)
(6)
(6)
(10)
(12)
(15)
(1)
(5)
(26)
(27)
(4)
(13)
(29)
(61)
(89)
117
274
435
448
307
153
(116)
(240)
(1 050)
(1 096)
(655)
(566)
Non-Reccuring Items
0
0
0
0
2
2
4
0
2
2
0
0
0
0
0
0
0
2
2
2
2
1
1
1
1
0
0
0
(202)
(104)
15
130
332
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
(66)
0
0
0
(95)
(110)
(110)
0
(9)
(9)
0
0
0
0
0
0
0
0
0
0
(416)
0
0
0
Gain/Loss on Disposition of Assets
13
17
23
29
32
35
38
44
49
55
54
55
57
63
68
70
61
43
33
24
28
36
44
46
44
40
35
32
30
28
23
0
16
5
5
0
0
0
0
0
2
0
0
0
(0)
0
0
(1)
(0)
2
4
5
5
3
1
1
0
0
0
0
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
(2)
0
(2)
(2)
(0)
(0)
(0)
0
0
0
0
(1)
(1)
(1)
(2)
(2)
(1)
(1)
(2)
0
0
0
0
0
(2)
(2)
0
(0)
(2)
(2)
(0)
16
0
0
0
5
0
3
2
2
0
1
0
0
0
0
0
0
4
0
0
0
4
(0)
(0)
(0)
13
0
0
0
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
101
N/A
112
+12%
132
+17%
170
+29%
179
+5%
183
+3%
183
0%
176
-4%
170
-3%
167
-2%
128
-23%
96
-25%
91
-5%
83
-9%
90
+7%
98
+9%
61
-38%
8
-87%
11
+33%
14
+33%
59
+318%
125
+114%
148
+18%
141
-4%
92
-35%
63
-31%
37
-41%
25
-33%
(199)
N/A
(126)
+36%
(5)
+96%
111
N/A
345
+211%
269
-22%
144
-46%
19
-87%
17
-9%
5
-70%
(5)
N/A
(21)
-302%
(31)
-44%
(25)
+19%
(25)
-1%
(30)
-19%
(33)
-10%
(35)
-6%
(36)
-2%
(23)
+36%
(14)
+40%
(10)
+28%
(3)
+67%
(7)
-109%
19
N/A
3
-82%
3
N/A
(8)
N/A
(51)
-526%
(65)
-28%
(73)
-12%
(71)
+2%
(126)
-77%
(122)
+3%
(140)
-15%
(147)
-5%
(192)
-31%
(221)
-15%
(220)
+0%
(208)
+5%
(124)
+40%
(151)
-21%
(164)
-9%
(127)
+23%
290
N/A
523
+80%
987
+89%
1 059
+7%
885
-16%
794
-10%
104
-87%
(202)
N/A
(3 094)
-1 431%
(3 300)
-7%
(2 814)
+15%
(2 630)
+7%
Net Income
Tax Provision
(2)
(2)
(6)
(11)
(15)
(18)
(17)
(15)
(12)
(12)
(9)
(8)
(6)
(3)
(3)
(3)
(4)
(3)
(3)
(1)
(0)
(1)
(2)
(8)
(7)
(10)
(12)
(9)
(2)
(15)
(29)
(28)
(0)
(19)
(2)
0
(1)
(0)
(0)
3
7
10
10
11
8
4
6
1
(4)
(6)
(9)
(12)
(9)
(3)
(2)
3
4
2
2
(3)
(15)
(16)
(15)
(17)
(8)
(11)
(13)
(12)
29
33
32
29
(48)
(61)
(114)
(129)
(122)
(132)
(53)
(21)
331
348
324
269
Income from Continuing Operations
99
110
126
159
163
166
166
161
158
155
119
88
86
80
86
95
57
5
8
13
58
124
146
134
84
53
25
16
(201)
(140)
(34)
83
344
249
142
19
17
5
(6)
(19)
(24)
(15)
(15)
(19)
(25)
(31)
(30)
(22)
(17)
(16)
(12)
(19)
10
1
1
(5)
(47)
(63)
(71)
(74)
(141)
(138)
(155)
(164)
(200)
(232)
(232)
(220)
(95)
(117)
(132)
(98)
243
462
873
931
763
662
51
(223)
(2 763)
(2 951)
(2 490)
(2 361)
Income to Minority Interest
0
0
0
0
0
1
1
2
4
5
6
6
5
5
5
5
5
5
4
4
(1)
0
1
(2)
2
1
(0)
2
4
3
2
2
(1)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(5)
(7)
(9)
(8)
(7)
(7)
(5)
(5)
(4)
(7)
(13)
(13)
(14)
(14)
(12)
(14)
(26)
(33)
(34)
(39)
(38)
(38)
(38)
(40)
(37)
(10)
(3)
10
21
34
Net Income (Common)
99
N/A
110
+11%
126
+14%
159
+26%
163
+3%
166
+2%
167
+0%
163
-2%
163
N/A
160
-1%
124
-22%
94
-25%
90
-4%
85
-6%
92
+8%
101
+10%
62
-38%
9
-85%
12
+29%
16
+39%
57
+250%
124
+117%
146
+18%
131
-10%
86
-34%
54
-38%
25
-54%
18
-29%
(197)
N/A
(138)
+30%
(31)
+77%
85
N/A
344
+307%
249
-28%
141
-43%
19
-86%
17
-14%
5
-70%
(6)
N/A
(19)
-230%
(24)
-28%
(15)
+37%
(15)
-3%
(19)
-22%
(25)
-36%
(31)
-22%
(30)
+4%
(22)
+27%
(17)
+20%
(16)
+6%
(12)
+23%
(19)
-50%
10
N/A
(1)
N/A
(4)
-270%
(11)
-208%
(56)
-389%
(70)
-26%
(78)
-11%
(81)
-4%
(147)
-81%
(143)
+3%
(160)
-12%
(171)
-7%
(214)
-25%
(245)
-14%
(247)
-1%
(234)
+5%
(107)
+54%
(132)
-23%
(158)
-20%
(131)
+17%
208
N/A
423
+103%
835
+97%
893
+7%
725
-19%
622
-14%
14
-98%
(233)
N/A
(2 766)
-1 087%
(2 941)
-6%
(2 470)
+16%
(2 327)
+6%
EPS (Diluted)
0.25
N/A
0.28
+12%
0.32
+14%
0.41
+28%
0.43
+5%
0.44
+2%
0.44
N/A
0.43
-2%
0.42
-2%
0.41
-2%
0.32
-22%
0.24
-25%
0.23
-4%
0.22
-4%
0.24
+9%
0.26
+8%
0.15
-42%
0.03
-80%
0.03
N/A
0.04
+33%
0.14
+250%
0.31
+121%
0.37
+19%
0.33
-11%
0.22
-33%
0.13
-41%
0.06
-54%
0.05
-17%
-0.49
N/A
-0.34
+31%
-0.09
+74%
0.22
N/A
0.88
+300%
0.68
-23%
0.37
-46%
0.04
-89%
0.05
+25%
0.01
-80%
-0.01
N/A
-0.04
-300%
-0.07
-75%
-0.04
+43%
-0.05
-25%
-0.06
-20%
-0.07
-17%
-0.09
-29%
-0.08
+11%
-0.06
+25%
-0.05
+17%
-0.04
+20%
-0.03
+25%
-0.05
-67%
0.03
N/A
-0.01
N/A
-0.02
-100%
-0.04
-100%
-0.15
-275%
-0.19
-27%
-0.12
+37%
-0.32
-167%
-0.48
-50%
-0.3
+38%
-0.26
+13%
-0.1
+62%
-0.15
-50%
-0.14
+7%
-0.16
-14%
-0.12
+25%
-0.06
+50%
-0.08
-33%
-0.09
-13%
-0.08
+11%
0.11
N/A
0.22
+100%
0.42
+91%
0.42
N/A
0.37
-12%
0.31
-16%
0.01
-97%
-0.12
N/A
-1.38
-1 050%
-1.27
+8%
-0.77
+39%
-0.56
+27%

See Also

Summary
NEX intrinsic value, competitors valuation, and company profile.
DCF Valuation
NEX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NEX stock valuation using valuation multiples.
Wall Street Estimates
NEX 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
NEX 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 301,900+ 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.