P

Property Perfect PCL
SET:PF

Watchlist Manager
Property Perfect PCL
SET:PF
Watchlist
Price: 0.05 THB Market Closed
Market Cap: 500.6m THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-39%
5Y
-62%
10Y
-46%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-887%
5Y
-205%
10Y
-

Earnings Waterfall
Property Perfect PCL

Revenue
5.8B THB
Cost of Revenue
-3.8B THB
Gross Profit
2B THB
Operating Expenses
-2.6B THB
Operating Income
-670.9m THB
Other Expenses
-1.2B THB
Net Income
-1.9B THB

Income Statement
Property Perfect 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
0
0
2
4
13
21
34
66
100
146
188
224
256
287
318
305
293
263
233
236
281
326
333
343
346
322
324
334
296
314
344
425
501
521
533
473
451
463
477
500
527
572
615
674
706
743
765
788
611
557
509
466
635
700
760
822
867
897
817
793
711
639
755
810
900
998
1 043
1 074
1 109
1 193
1 249
1 290
1 341
1 330
1 316
1 386
1 458
1 522
1 573
1 605
1 612
1 613
1 633
1 580
1 609
1 653
1 724
1 815
1 809
0
0
0
Revenue
1 817
N/A
2 212
+22%
2 660
+20%
3 105
+17%
3 758
+21%
3 594
-4%
3 804
+6%
3 975
+5%
4 126
+4%
4 502
+9%
4 701
+4%
4 997
+6%
5 052
+1%
5 327
+5%
4 921
-8%
4 462
-9%
4 477
+0%
4 338
-3%
4 859
+12%
5 764
+19%
6 266
+9%
7 326
+17%
7 743
+6%
7 681
-1%
7 538
-2%
6 954
-8%
6 375
-8%
6 017
-6%
5 852
-3%
6 809
+16%
7 433
+9%
7 820
+5%
8 616
+10%
8 103
-6%
8 445
+4%
8 822
+4%
8 081
-8%
8 033
-1%
8 238
+3%
8 207
0%
9 094
+11%
9 654
+6%
9 647
0%
10 443
+8%
11 011
+5%
11 470
+4%
11 793
+3%
13 096
+11%
12 445
-5%
11 998
-4%
11 739
-2%
10 622
-10%
12 034
+13%
13 901
+16%
14 374
+3%
14 864
+3%
15 109
+2%
13 797
-9%
13 961
+1%
14 595
+5%
16 183
+11%
17 219
+6%
18 798
+9%
19 673
+5%
18 998
-3%
20 711
+9%
20 288
-2%
19 703
-3%
20 306
+3%
18 259
-10%
16 662
-9%
15 080
-9%
12 344
-18%
11 286
-9%
10 961
-3%
10 144
-7%
9 610
-5%
8 830
-8%
8 863
+0%
9 425
+6%
10 362
+10%
11 114
+7%
11 091
0%
10 622
-4%
10 824
+2%
10 645
-2%
10 693
+0%
10 398
-3%
8 917
-14%
8 150
-9%
6 682
-18%
5 787
-13%
Gross Profit
Cost of Revenue
(1 059)
(1 298)
(1 684)
(2 007)
(2 415)
(2 287)
(2 357)
(2 432)
(2 565)
(2 826)
(3 060)
(3 268)
(3 348)
(3 577)
(3 277)
(3 022)
(3 094)
(3 036)
(3 424)
(4 054)
(4 395)
(5 190)
(5 413)
(5 314)
(5 170)
(4 693)
(4 359)
(4 170)
(4 066)
(4 776)
(5 126)
(5 331)
(5 799)
(5 273)
(5 474)
(5 656)
(5 149)
(5 121)
(5 266)
(5 237)
(5 820)
(6 157)
(6 156)
(6 798)
(7 365)
(7 768)
(8 146)
(9 025)
(8 530)
(8 121)
(7 896)
(7 324)
(8 378)
(9 579)
(9 861)
(10 050)
(10 156)
(9 304)
(9 376)
(9 792)
(10 886)
(11 584)
(12 567)
(13 109)
(12 611)
(13 618)
(13 227)
(12 867)
(13 433)
(12 397)
(11 865)
(11 191)
(9 495)
(9 024)
(8 710)
(7 998)
(7 545)
(6 911)
(6 801)
(6 881)
(7 271)
(7 495)
(7 312)
(7 006)
(6 763)
(6 483)
(6 543)
(6 425)
(5 817)
(5 491)
(4 493)
(3 825)
Gross Profit
758
N/A
914
+21%
977
+7%
1 098
+12%
1 343
+22%
1 306
-3%
1 447
+11%
1 544
+7%
1 561
+1%
1 676
+7%
1 640
-2%
1 729
+5%
1 704
-1%
1 751
+3%
1 644
-6%
1 440
-12%
1 383
-4%
1 302
-6%
1 435
+10%
1 710
+19%
1 870
+9%
2 137
+14%
2 329
+9%
2 366
+2%
2 368
+0%
2 261
-5%
2 016
-11%
1 847
-8%
1 786
-3%
2 033
+14%
2 306
+13%
2 488
+8%
2 817
+13%
2 829
+0%
2 971
+5%
3 167
+7%
2 932
-7%
2 912
-1%
2 972
+2%
2 970
0%
3 273
+10%
3 498
+7%
3 491
0%
3 645
+4%
3 646
+0%
3 702
+2%
3 646
-2%
4 071
+12%
3 915
-4%
3 878
-1%
3 843
-1%
3 298
-14%
3 655
+11%
4 323
+18%
4 513
+4%
4 815
+7%
4 953
+3%
4 493
-9%
4 585
+2%
4 803
+5%
5 296
+10%
5 635
+6%
6 231
+11%
6 564
+5%
6 387
-3%
7 093
+11%
7 062
0%
6 835
-3%
6 873
+1%
5 861
-15%
4 796
-18%
3 889
-19%
2 849
-27%
2 262
-21%
2 251
0%
2 146
-5%
2 065
-4%
1 919
-7%
2 062
+7%
2 545
+23%
3 091
+21%
3 619
+17%
3 779
+4%
3 617
-4%
4 061
+12%
4 161
+2%
4 149
0%
3 973
-4%
3 100
-22%
2 659
-14%
2 189
-18%
1 963
-10%
Operating Income
Operating Expenses
1 507
1 447
1 439
1 432
(419)
(370)
(200)
(601)
(646)
(793)
(729)
(764)
(1 001)
(406)
(544)
(567)
(1 037)
(1 022)
(1 128)
(1 163)
(1 232)
(1 223)
(1 124)
(1 086)
(1 167)
(1 104)
(1 077)
(1 042)
(940)
(1 011)
(1 174)
(1 331)
(1 675)
(1 773)
(1 881)
(1 995)
(1 866)
(1 937)
(2 036)
(2 138)
(2 379)
(2 548)
(2 661)
(2 779)
(2 906)
(2 881)
(2 832)
(2 879)
(2 817)
(2 835)
(3 003)
(2 633)
(3 359)
(3 064)
(3 572)
(3 579)
(3 602)
(3 561)
(3 549)
(3 663)
(4 056)
(4 003)
(4 516)
(4 584)
(4 773)
(4 436)
(4 276)
(4 173)
(4 874)
(4 001)
(3 868)
(3 503)
(3 222)
(2 665)
(2 600)
(2 326)
(2 640)
(1 355)
(1 459)
(1 744)
(3 076)
(2 238)
(2 309)
(2 266)
(3 349)
(3 038)
(3 013)
(3 071)
(3 220)
(2 722)
(2 707)
(2 634)
Selling, General & Administrative
(277)
(307)
(326)
(350)
(515)
(440)
(541)
(678)
(690)
(886)
(891)
(902)
(1 043)
(1 103)
(1 161)
(1 181)
(1 088)
(1 071)
(1 179)
(1 217)
(1 286)
(1 287)
(1 198)
(1 164)
(1 244)
(1 181)
(1 173)
(1 137)
(1 035)
(1 111)
(1 252)
(1 411)
(1 756)
(1 865)
(1 978)
(2 093)
(1 995)
(2 060)
(2 168)
(2 277)
(2 507)
(2 726)
(2 866)
(3 008)
(3 059)
(3 031)
(2 961)
(2 997)
(3 047)
(3 085)
(3 244)
(3 422)
(3 610)
(3 863)
(3 880)
(3 902)
(3 740)
(3 845)
(3 958)
(4 059)
(4 299)
(4 544)
(4 878)
(5 040)
(4 986)
(5 077)
(4 952)
(4 869)
(5 144)
(4 901)
(4 493)
(4 146)
(3 497)
(3 269)
(3 201)
(3 058)
(2 886)
(3 336)
(3 432)
(3 572)
(3 265)
(3 454)
(3 528)
(3 529)
(3 563)
(3 595)
(3 559)
(3 574)
(3 377)
(3 163)
(2 975)
(2 824)
Depreciation & Amortization
0
0
0
0
0
(22)
0
0
(22)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(150)
0
0
0
0
0
0
0
0
0
0
0
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
1 784
1 754
1 764
1 782
96
91
342
77
66
94
162
137
42
697
617
615
52
48
50
54
54
64
74
78
78
77
95
96
95
100
79
81
81
92
97
98
130
123
132
140
128
178
204
230
153
150
129
117
230
250
241
789
251
799
308
323
288
284
409
396
243
540
362
457
213
641
676
696
270
900
626
643
274
604
600
731
246
1 981
1 973
1 827
189
1 217
1 219
1 263
214
556
545
503
156
442
269
191
Operating Income
2 265
N/A
2 361
+4%
2 416
+2%
2 529
+5%
924
-63%
936
+1%
1 247
+33%
943
-24%
916
-3%
883
-4%
911
+3%
965
+6%
702
-27%
1 345
+92%
1 100
-18%
874
-21%
347
-60%
280
-19%
307
+10%
548
+78%
639
+17%
913
+43%
1 205
+32%
1 280
+6%
1 202
-6%
1 157
-4%
938
-19%
805
-14%
846
+5%
1 023
+21%
1 133
+11%
1 158
+2%
1 141
-1%
1 056
-7%
1 090
+3%
1 172
+8%
1 066
-9%
975
-9%
936
-4%
832
-11%
895
+8%
950
+6%
830
-13%
867
+4%
740
-15%
822
+11%
815
-1%
1 192
+46%
1 098
-8%
1 043
-5%
840
-19%
665
-21%
296
-55%
1 259
+325%
942
-25%
1 235
+31%
1 351
+9%
931
-31%
1 036
+11%
1 140
+10%
1 241
+9%
1 631
+31%
1 715
+5%
1 980
+15%
1 614
-19%
2 657
+65%
2 786
+5%
2 662
-4%
1 999
-25%
1 861
-7%
929
-50%
386
-58%
(373)
N/A
(403)
-8%
(349)
+13%
(180)
+48%
(575)
-219%
563
N/A
603
+7%
800
+33%
15
-98%
1 381
+8 853%
1 470
+6%
1 351
-8%
713
-47%
1 123
+58%
1 136
+1%
902
-21%
(121)
N/A
(63)
+48%
(518)
-727%
(671)
-30%
Pre-Tax Income
Interest Income Expense
19
14
18
16
4
137
119
87
52
(133)
(176)
(213)
(249)
(292)
(327)
(323)
(311)
(258)
(227)
(217)
(213)
(331)
(336)
(343)
(336)
(309)
(311)
(332)
(292)
(273)
(295)
(375)
(436)
(498)
(497)
(431)
(416)
(418)
(444)
(462)
(616)
(617)
(642)
(701)
(641)
(681)
(716)
(747)
(441)
(388)
(321)
(271)
(546)
(627)
(708)
(790)
(852)
(885)
(842)
(711)
(579)
(731)
(681)
(875)
(906)
(1 128)
(1 195)
(1 232)
(920)
(1 343)
(1 384)
(1 406)
(1 212)
(1 452)
(1 424)
(1 483)
(1 229)
(1 599)
(1 648)
(1 634)
(1 260)
(1 493)
(1 414)
(1 397)
(1 224)
(1 568)
(1 703)
(1 798)
(1 478)
(1 657)
(1 595)
(1 595)
Non-Reccuring Items
16
16
0
3
228
268
0
273
48
0
0
0
655
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39
0
0
0
0
0
0
0
0
0
530
0
530
0
0
0
0
0
0
0
33
0
164
164
0
0
(1)
(1)
0
(45)
0
(53)
(479)
(339)
(338)
(320)
1 479
(18)
178
141
257
121
(108)
(148)
(214)
(189)
(186)
19
10
0
0
(103)
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
119
119
0
0
0
0
0
0
0
0
0
0
0
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
41
42
42
42
0
0
0
(0)
0
(0)
(0)
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
1
0
(0)
(0)
1
(0)
(0)
(0)
0
0
0
0
0
0
0
(0)
0
(0)
(0)
0
0
0
0
0
0
119
119
0
0
0
0
0
315
0
0
0
252
0
0
0
112
0
0
0
60
0
0
0
53
0
0
0
61
0
0
0
67
0
0
0
Pre-Tax Income
2 342
N/A
2 433
+4%
2 475
+2%
2 590
+5%
1 157
-55%
1 341
+16%
1 366
+2%
1 302
-5%
1 016
-22%
750
-26%
735
-2%
752
+2%
1 108
+47%
1 053
-5%
774
-27%
551
-29%
35
-94%
22
-38%
80
+271%
331
+313%
426
+29%
583
+37%
869
+49%
937
+8%
866
-8%
848
-2%
627
-26%
474
-25%
554
+17%
750
+35%
838
+12%
782
-7%
706
-10%
558
-21%
593
+6%
741
+25%
651
-12%
557
-14%
492
-12%
370
-25%
318
-14%
333
+5%
188
-44%
166
-11%
99
-40%
140
+42%
98
-30%
445
+353%
657
+48%
655
0%
1 049
+60%
394
-62%
280
-29%
632
+126%
234
-63%
564
+141%
618
+9%
165
-73%
312
+90%
429
+37%
695
+62%
900
+30%
1 198
+33%
1 270
+6%
1 023
-19%
1 529
+50%
1 590
+4%
1 429
-10%
1 331
-7%
473
-64%
(455)
N/A
(1 073)
-136%
(1 953)
-82%
(2 194)
-12%
(2 111)
+4%
(1 984)
+6%
(264)
+87%
(1 053)
-298%
(867)
+18%
(692)
+20%
(935)
-35%
10
N/A
(53)
N/A
(194)
-268%
(665)
-243%
(634)
+5%
(753)
-19%
(876)
-16%
(1 522)
-74%
(1 719)
-13%
(2 113)
-23%
(2 368)
-12%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
(0)
(1)
(2)
(16)
(26)
(26)
(28)
(23)
(14)
(14)
(21)
(14)
(19)
(31)
(30)
(63)
(82)
(95)
(129)
(154)
(240)
(275)
(239)
(155)
(103)
(94)
(125)
(163)
(80)
(120)
(103)
(139)
(139)
(68)
(86)
(58)
(112)
(68)
(143)
(254)
(256)
(209)
(89)
(13)
(81)
(182)
(255)
(285)
(187)
(218)
(251)
(220)
(241)
(291)
(303)
(329)
(436)
(526)
(393)
(320)
(129)
72
102
195
163
180
708
68
236
222
(345)
170
(5)
44
66
9
(9)
(8)
(29)
109
124
24
(28)
Income from Continuing Operations
2 342
2 433
2 475
2 590
1 157
1 341
1 366
1 302
1 016
750
734
750
1 093
1 027
748
523
12
8
66
309
412
563
838
907
803
766
532
345
400
510
563
544
550
455
500
617
488
478
372
267
178
193
120
80
41
28
30
302
403
400
840
306
267
552
52
309
332
(22)
94
178
475
659
907
967
694
1 093
1 063
1 036
1 010
343
(383)
(970)
(1 757)
(2 031)
(1 931)
(1 276)
(197)
(817)
(645)
(1 037)
(764)
5
(9)
(128)
(656)
(643)
(761)
(905)
(1 413)
(1 595)
(2 089)
(2 397)
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
2
2
2
4
4
4
4
2
0
(0)
0
0
0
1
1
5
55
21
45
69
42
50
30
10
(3)
19
40
74
94
79
110
110
67
99
66
57
(32)
(66)
(222)
(256)
(145)
(79)
173
252
128
211
322
411
712
755
709
743
723
971
934
861
789
482
440
457
460
440
489
400
403
371
388
540
Net Income (Common)
2 342
N/A
2 433
+4%
2 475
+2%
2 590
+5%
1 157
-55%
1 341
+16%
1 366
+2%
1 302
-5%
1 016
-22%
750
-26%
734
-2%
750
+2%
1 093
+46%
1 027
-6%
748
-27%
523
-30%
12
-98%
8
-37%
66
+768%
309
+369%
412
+33%
563
+37%
838
+49%
907
+8%
805
-11%
768
-5%
534
-30%
349
-35%
404
+16%
514
+27%
567
+10%
545
-4%
550
+1%
455
-17%
500
+10%
617
+23%
488
-21%
479
-2%
373
-22%
272
-27%
234
-14%
215
-8%
165
-23%
149
-9%
83
-44%
78
-6%
60
-23%
312
+422%
399
+28%
419
+5%
880
+110%
379
-57%
361
-5%
630
+75%
162
-74%
419
+158%
400
-5%
77
-81%
154
+100%
221
+43%
420
+90%
562
+34%
645
+15%
671
+4%
514
-23%
979
+90%
1 205
+23%
1 249
+4%
1 090
-13%
503
-54%
(114)
N/A
(608)
-431%
(1 094)
-80%
(1 324)
-21%
(1 270)
+4%
(581)
+54%
478
N/A
118
-75%
264
+124%
(188)
N/A
(25)
+87%
438
N/A
382
-13%
279
-27%
(196)
N/A
(202)
-3%
(272)
-35%
(505)
-86%
(1 010)
-100%
(1 224)
-21%
(1 701)
-39%
(1 857)
-9%
EPS (Diluted)
0.46
N/A
0.45
-2%
0.45
N/A
0.47
+4%
0.21
-55%
0.25
+19%
0.26
+4%
0.25
-4%
0.19
-24%
0.14
-26%
0.13
-7%
0.13
N/A
0.2
+54%
0.17
-15%
0.12
-29%
0.08
-33%
0
N/A
-0.01
N/A
0
N/A
0.04
N/A
0.08
+100%
0.08
N/A
0.13
+63%
0.15
+15%
0.14
-7%
0.14
N/A
0.1
-29%
0.07
-30%
0.07
N/A
0.1
+43%
0.11
+10%
0.1
-9%
0.1
N/A
0.09
-10%
0.1
+11%
0.13
+30%
0.1
-23%
0.1
N/A
0.08
-20%
0.05
-38%
0.04
-20%
0.03
-25%
0.02
-33%
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0.05
+400%
0.07
+40%
0.07
N/A
0.15
+114%
0.07
-53%
0.06
-14%
0.1
+67%
0.02
-80%
0.06
+200%
0.05
-17%
0.02
-60%
0.03
+50%
0.04
+33%
0.04
N/A
0.07
+75%
0.08
+14%
0.08
N/A
0.05
-38%
0.1
+100%
0.12
+20%
0.12
N/A
0.11
-8%
0.05
-55%
-0.01
N/A
-0.06
-500%
-0.11
-83%
-0.14
-27%
-0.13
+7%
-0.06
+54%
0.05
N/A
0.01
-80%
0.03
+200%
-0.02
N/A
0
N/A
0.04
N/A
0.04
N/A
0.03
-25%
-0.02
N/A
-0.02
N/A
-0.03
-50%
-0.05
-67%
-0.1
-100%
-0.12
-20%
-0.17
-42%
-0.18
-6%

See Also

Summary
PF intrinsic value, competitors valuation, and company profile.
DCF Valuation
PF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PF stock valuation using valuation multiples.
Wall Street Estimates
PF 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
PF 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 308,600+ 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.