Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
N

Noble Development PCL
SET:NOBLE

Watchlist Manager
Noble Development PCL
SET:NOBLE
Watchlist
Price: 2.18 THB Market Closed
Market Cap: ฿3B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+52%
5Y
-11%
10Y
+2 801%
Operating Income
+
3Y
+42%
5Y
-64%
10Y
-
Net Income
+
3Y
+739%
5Y
-44%
10Y
-

Earnings Waterfall
Noble Development PCL

Income Statement
Noble Development PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2001 Mar-2002 Jun-2002 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84
33
60
94
139
99
114
104
134
129
116
134
152
169
184
199
273
293
300
301
233
206
199
224
221
284
296
261
274
0
0
0
225
0
0
0
245
0
0
0
360
0
0
0
472
0
0
0
451
0
0
0
Revenue
138
N/A
228
+65%
447
+96%
715
+60%
1 049
+47%
1 679
+60%
2 010
+20%
2 460
+22%
3 087
+25%
2 675
-13%
2 552
-5%
2 269
-11%
1 770
-22%
1 835
+4%
1 892
+3%
2 232
+18%
2 494
+12%
2 625
+5%
2 660
+1%
2 397
-10%
2 108
-12%
1 832
-13%
1 711
-7%
1 931
+13%
2 293
+19%
2 618
+14%
2 766
+6%
2 561
-7%
2 352
-8%
2 360
+0%
2 487
+5%
2 677
+8%
2 805
+5%
4 372
+56%
4 482
+2%
3 977
-11%
5 105
+28%
2 626
-49%
2 685
+2%
3 271
+22%
2 910
-11%
2 834
-3%
2 240
-21%
1 934
-14%
2 560
+32%
3 418
+34%
3 617
+6%
3 438
-5%
3 085
-10%
2 501
-19%
2 905
+16%
3 125
+8%
2 276
-27%
1 619
-29%
808
-50%
311
-62%
373
+20%
340
-9%
326
-4%
454
+39%
4 503
+893%
7 815
+74%
9 599
+23%
12 044
+25%
9 677
-20%
7 354
-24%
6 194
-16%
5 176
-16%
5 078
-2%
7 729
+52%
7 858
+2%
13 827
+76%
14 916
+8%
13 366
-10%
14 354
+7%
10 122
-29%
10 723
+6%
11 038
+3%
11 266
+2%
8 730
-23%
6 827
-22%
5 841
-14%
4 729
-19%
5 939
+26%
8 215
+38%
8 719
+6%
10 019
+15%
10 372
+4%
9 054
-13%
8 671
-4%
8 995
+4%
9 491
+6%
10 995
+16%
10 970
0%
9 870
-10%
9 010
-9%
Gross Profit
Cost of Revenue
(155)
(197)
(350)
(501)
(692)
(1 138)
(1 347)
(1 658)
(2 097)
(1 793)
(1 693)
(1 474)
(1 065)
(1 100)
(1 122)
(1 330)
(1 512)
(1 584)
(1 606)
(1 445)
(1 265)
(1 103)
(1 045)
(1 201)
(1 472)
(1 676)
(1 761)
(1 616)
(1 435)
(1 420)
(1 510)
(1 646)
(1 766)
(2 693)
(2 746)
(2 425)
(3 163)
(1 660)
(1 625)
(2 000)
(1 744)
(1 745)
(1 449)
(1 249)
(1 579)
(2 086)
(2 218)
(2 091)
(1 883)
(1 518)
(1 756)
(1 896)
(1 355)
(965)
(467)
(164)
(226)
(211)
(205)
(291)
(2 548)
(4 394)
(5 411)
(6 881)
(5 620)
(4 378)
(3 670)
(3 031)
(2 859)
(3 788)
(3 971)
(8 436)
(9 404)
(9 091)
(9 758)
(6 443)
(6 556)
(6 776)
(6 906)
(5 376)
(4 572)
(4 169)
(3 604)
(4 527)
(6 130)
(6 551)
(7 457)
(7 709)
(6 769)
(6 479)
(6 810)
(7 510)
(8 751)
(8 794)
(7 956)
(7 152)
Gross Profit
(17)
N/A
32
N/A
97
+208%
214
+120%
357
+67%
541
+51%
663
+23%
802
+21%
991
+23%
882
-11%
860
-3%
795
-8%
705
-11%
734
+4%
770
+5%
902
+17%
982
+9%
1 041
+6%
1 054
+1%
952
-10%
843
-11%
729
-14%
666
-9%
730
+10%
821
+12%
942
+15%
1 005
+7%
945
-6%
917
-3%
940
+3%
977
+4%
1 032
+6%
1 039
+1%
1 679
+62%
1 735
+3%
1 552
-11%
1 942
+25%
967
-50%
1 060
+10%
1 271
+20%
1 166
-8%
1 089
-7%
791
-27%
685
-13%
981
+43%
1 331
+36%
1 399
+5%
1 347
-4%
1 201
-11%
983
-18%
1 149
+17%
1 229
+7%
922
-25%
655
-29%
341
-48%
147
-57%
146
0%
129
-12%
121
-6%
162
+35%
1 954
+1 104%
3 422
+75%
4 188
+22%
5 163
+23%
4 058
-21%
2 976
-27%
2 524
-15%
2 145
-15%
2 219
+3%
3 940
+78%
3 887
-1%
5 391
+39%
5 512
+2%
4 275
-22%
4 596
+8%
3 679
-20%
4 166
+13%
4 262
+2%
4 361
+2%
3 354
-23%
2 255
-33%
1 672
-26%
1 125
-33%
1 412
+26%
2 086
+48%
2 169
+4%
2 562
+18%
2 663
+4%
2 285
-14%
2 192
-4%
2 185
0%
1 981
-9%
2 244
+13%
2 176
-3%
1 914
-12%
1 858
-3%
Operating Income
Operating Expenses
(63)
(89)
(82)
(92)
(115)
(160)
(193)
(212)
(274)
(285)
(376)
(431)
(417)
(411)
(378)
(364)
(400)
(437)
(441)
(440)
(417)
(395)
(382)
(413)
(428)
(455)
(444)
(419)
(389)
(393)
(420)
(416)
(430)
(360)
(372)
(375)
(491)
(547)
(618)
(688)
(631)
(579)
(471)
(445)
(515)
(657)
(724)
(731)
(763)
(665)
(678)
(709)
(648)
(655)
(690)
(663)
(625)
(624)
(560)
(573)
(847)
(1 031)
(1 142)
(1 299)
(1 125)
(980)
(938)
(862)
(1 115)
(699)
(512)
(955)
(1 682)
(1 341)
(1 480)
(1 323)
(1 653)
(1 532)
(1 631)
(1 353)
(1 106)
(1 066)
(850)
(819)
(1 217)
(876)
(1 072)
(567)
(773)
(337)
(346)
(898)
(1 284)
(1 040)
(987)
(1 015)
Selling, General & Administrative
(105)
(138)
(141)
(163)
(155)
(184)
(214)
(230)
(298)
(304)
(389)
(437)
(425)
(416)
(379)
(371)
(406)
(444)
(455)
(461)
(429)
(408)
(389)
(412)
(447)
(475)
(474)
(452)
(431)
(421)
(447)
(442)
(440)
(394)
(435)
(455)
(580)
(627)
(659)
(710)
(640)
(610)
(518)
(491)
(541)
(657)
(711)
(717)
(707)
(681)
(694)
(724)
(639)
(669)
(705)
(693)
(611)
(651)
(598)
(595)
(821)
(1 028)
(1 125)
(1 292)
(1 155)
(1 058)
(1 025)
(939)
(1 175)
(1 106)
(1 156)
(1 604)
(1 774)
(1 733)
(1 769)
(1 642)
(1 763)
(1 971)
(2 136)
(1 877)
(1 616)
(1 483)
(1 333)
(1 408)
(1 379)
(1 619)
(1 672)
(1 676)
(1 020)
(1 542)
(1 527)
(1 536)
(1 436)
(1 714)
(1 725)
(1 766)
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
(25)
0
0
0
(23)
0
0
0
(36)
0
0
0
(49)
0
0
0
(2)
0
0
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
Other Operating Expenses
42
49
59
71
40
23
22
18
24
19
13
6
7
5
2
6
6
7
14
21
12
14
7
(1)
20
21
30
33
42
28
27
26
10
34
64
80
89
80
41
22
9
32
47
46
26
0
(14)
(14)
(32)
16
15
15
15
16
16
30
23
27
38
22
23
(4)
(16)
(8)
32
79
87
77
62
408
644
649
92
392
289
318
111
440
506
524
510
417
483
589
162
743
600
1 109
248
1 205
1 181
638
151
674
738
751
Operating Income
(80)
N/A
(58)
+28%
15
N/A
122
+705%
243
+98%
380
+57%
470
+24%
590
+26%
716
+21%
597
-17%
484
-19%
364
-25%
288
-21%
323
+12%
392
+21%
538
+37%
582
+8%
605
+4%
614
+1%
512
-17%
426
-17%
335
-22%
284
-15%
317
+12%
394
+24%
488
+24%
561
+15%
526
-6%
528
+0%
547
+4%
557
+2%
616
+11%
609
-1%
1 319
+117%
1 364
+3%
1 176
-14%
1 451
+23%
420
-71%
441
+5%
584
+32%
536
-8%
511
-5%
320
-37%
240
-25%
466
+94%
674
+45%
674
N/A
617
-9%
439
-29%
318
-28%
470
+48%
520
+11%
274
-47%
(0)
N/A
(349)
-174 250%
(517)
-48%
(478)
+7%
(495)
-4%
(439)
+11%
(411)
+7%
1 108
N/A
2 390
+116%
3 046
+27%
3 864
+27%
2 933
-24%
1 996
-32%
1 587
-21%
1 283
-19%
1 104
-14%
3 242
+194%
3 374
+4%
4 436
+31%
3 830
-14%
2 934
-23%
3 116
+6%
2 356
-24%
2 514
+7%
2 731
+9%
2 730
0%
2 001
-27%
1 149
-43%
606
-47%
275
-55%
593
+115%
869
+47%
1 293
+49%
1 490
+15%
2 096
+41%
1 512
-28%
1 855
+23%
1 838
-1%
1 082
-41%
960
-11%
1 136
+18%
927
-18%
843
-9%
Pre-Tax Income
Interest Income Expense
(22)
15
25
26
42
9
2
35
31
58
62
38
35
4
(2)
(18)
(23)
(22)
(27)
(26)
1
10
18
27
(9)
(21)
(20)
(19)
(17)
(23)
(36)
(44)
(54)
(87)
(90)
(114)
(75)
(60)
(49)
(12)
(17)
(26)
(20)
(27)
(9)
(17)
(18)
(19)
(30)
(39)
(62)
(68)
(71)
(71)
(64)
(82)
(103)
(127)
(142)
(157)
(232)
(255)
(266)
(274)
(156)
(188)
(189)
(218)
146
(279)
(291)
(256)
(264)
(229)
(234)
(256)
(128)
(252)
(254)
9
34
(39)
(106)
(432)
(408)
(589)
(633)
(720)
(564)
(655)
(589)
(479)
(266)
(428)
(454)
(463)
Non-Reccuring Items
0
0
0
0
(20)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(26)
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
(24)
0
0
0
(21)
0
0
0
(16)
0
0
0
261
0
0
0
(0)
0
0
0
(7)
0
0
0
136
0
0
0
252
0
0
0
(10)
0
0
838
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
(2)
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
(43)
+58%
40
N/A
148
+274%
265
+79%
389
+47%
472
+21%
625
+33%
747
+20%
655
-12%
546
-17%
402
-26%
322
-20%
327
+1%
390
+19%
521
+33%
560
+8%
583
+4%
587
+1%
485
-17%
427
-12%
345
-19%
302
-12%
345
+14%
385
+12%
467
+21%
541
+16%
507
-6%
511
+1%
524
+2%
521
0%
571
+10%
555
-3%
1 233
+122%
1 274
+3%
1 062
-17%
1 376
+30%
360
-74%
393
+9%
572
+46%
519
-9%
485
-7%
300
-38%
213
-29%
431
+102%
657
+53%
656
0%
598
-9%
409
-32%
278
-32%
408
+47%
451
+10%
203
-55%
(72)
N/A
(413)
-476%
(599)
-45%
(581)
+3%
(623)
-7%
(581)
+7%
(567)
+2%
852
N/A
2 135
+151%
2 780
+30%
3 590
+29%
2 755
-23%
1 808
-34%
1 397
-23%
1 066
-24%
1 235
+16%
2 963
+140%
3 083
+4%
4 179
+36%
3 826
-8%
2 705
-29%
2 882
+7%
2 100
-27%
2 386
+14%
2 478
+4%
2 476
0%
2 010
-19%
1 177
-41%
567
-52%
169
-70%
161
-5%
597
+271%
704
+18%
858
+22%
1 376
+60%
1 200
-13%
1 200
0%
1 250
+4%
604
-52%
684
+13%
708
+4%
473
-33%
1 218
+157%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
12
25
2
(55)
(113)
(139)
(146)
(132)
(129)
(125)
(117)
(125)
(139)
(170)
(191)
(180)
(163)
(157)
(136)
(138)
(91)
(268)
(274)
(229)
(378)
(78)
(105)
(151)
(173)
(171)
(121)
(94)
(106)
(157)
(155)
(139)
(86)
(57)
(85)
(91)
(40)
16
84
120
114
121
114
110
(170)
(421)
(553)
(715)
(550)
(367)
(279)
(212)
(248)
(592)
(617)
(836)
(755)
(532)
(570)
(415)
(507)
(527)
(526)
(435)
(245)
(126)
(44)
(48)
(142)
(170)
(197)
(318)
(290)
(283)
(321)
(212)
(256)
(272)
(221)
(288)
Income from Continuing Operations
(101)
(43)
40
148
265
389
472
625
747
655
546
402
334
352
392
466
447
444
441
353
298
220
185
219
246
297
350
326
349
367
386
433
464
965
1 000
834
998
282
287
420
346
314
179
119
325
501
501
459
323
221
324
360
163
(56)
(329)
(478)
(468)
(501)
(467)
(457)
682
1 715
2 227
2 875
2 206
1 442
1 119
853
987
2 370
2 466
3 344
3 071
2 173
2 312
1 684
1 878
1 952
1 950
1 576
932
441
125
113
455
534
660
1 058
911
917
929
391
428
436
252
931
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
1
2
5
7
9
11
9
6
4
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
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
4
3
3
16
Equity Earnings Affiliates
(30)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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)
(131)
N/A
(72)
+45%
10
N/A
119
+1 076%
265
+123%
389
+47%
472
+21%
625
+33%
747
+20%
655
-12%
546
-17%
402
-26%
335
-17%
354
+6%
397
+12%
473
+19%
456
-4%
455
0%
449
-1%
360
-20%
302
-16%
221
-27%
185
-16%
219
+19%
246
+12%
297
+21%
350
+18%
326
-7%
349
+7%
367
+5%
386
+5%
433
+12%
464
+7%
965
+108%
1 000
+4%
834
-17%
998
+20%
282
-72%
287
+2%
420
+46%
346
-18%
314
-9%
179
-43%
119
-33%
325
+172%
501
+54%
501
+0%
459
-8%
323
-30%
221
-32%
324
+46%
360
+11%
163
-55%
(56)
N/A
(329)
-486%
(478)
-45%
(468)
+2%
(501)
-7%
(467)
+7%
(457)
+2%
682
N/A
1 715
+151%
2 227
+30%
2 875
+29%
2 206
-23%
1 442
-35%
1 119
-22%
853
-24%
987
+16%
2 370
+140%
2 466
+4%
3 344
+36%
3 071
-8%
2 173
-29%
2 312
+6%
1 684
-27%
1 878
+12%
1 951
+4%
1 950
0%
1 576
-19%
932
-41%
441
-53%
125
-72%
113
-10%
455
+303%
534
+17%
660
+24%
1 058
+60%
910
-14%
917
+1%
929
+1%
391
-58%
432
+10%
440
+2%
256
-42%
947
+270%
EPS (Diluted)
-0.57
N/A
-0.25
+56%
0.03
N/A
0.38
+1 167%
0.76
+100%
0.85
+12%
1.03
+21%
1.36
+32%
1.64
+21%
1.43
-13%
1.19
-17%
0.87
-27%
0.73
-16%
0.77
+5%
0.87
+13%
1.04
+20%
1
-4%
1
N/A
0.98
-2%
0.78
-20%
0.66
-15%
0.47
-29%
0.39
-17%
0.47
+21%
0.54
+15%
0.65
+20%
0.77
+18%
0.72
-6%
0.76
+6%
0.81
+7%
0.85
+5%
0.95
+12%
1.02
+7%
2.11
+107%
2.18
+3%
1.82
-17%
2.19
+20%
0.61
-72%
0.63
+3%
0.92
+46%
0.76
-17%
0.69
-9%
0.39
-43%
0.26
-33%
0.71
+173%
1.1
+55%
1.1
N/A
1.01
-8%
0.71
-30%
0.48
-32%
0.71
+48%
0.79
+11%
0.36
-54%
-0.12
N/A
-0.72
-500%
-1.05
-46%
-0.34
+68%
-1.1
-224%
-1.02
+7%
-1
+2%
0.5
N/A
3.76
+652%
4.88
+30%
6.3
+29%
1.61
-74%
3.16
+96%
2.45
-22%
1.87
-24%
0.72
-61%
5.19
+621%
5.4
+4%
2.44
-55%
2.24
-8%
1.58
-29%
1.69
+7%
1.23
-27%
1.37
+11%
1.43
+4%
1.35
-6%
1.14
-16%
0.68
-40%
0.31
-54%
0.09
-71%
0.08
-11%
0.33
+313%
0.39
+18%
0.48
+23%
0.77
+60%
0.66
-14%
0.67
+2%
0.67
N/A
0.28
-58%
0.32
+14%
0.32
N/A
0.19
-41%
0.69
+263%

See Also

Summary
NOBLE intrinsic value, competitors valuation, and company profile.
DCF Valuation
NOBLE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NOBLE stock valuation using valuation multiples.
Wall Street Estimates
NOBLE 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
NOBLE 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 313,900+ 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

© 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.