P

Premier Marketing PCL
SET:PM

Watchlist Manager
Premier Marketing PCL
SET:PM
Watchlist
Price: 11.9 THB Market Closed
Market Cap: 6.6B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+20%
5Y
+46%
10Y
+40%
Operating Income
+
3Y
+118%
5Y
+82%
10Y
+58%
Net Income
+
3Y
+110%
5Y
+68%
10Y
+47%

Earnings Waterfall
Premier Marketing PCL

Revenue
5.8B THB
Cost of Revenue
-4.1B THB
Gross Profit
1.7B THB
Operating Expenses
-862.3m THB
Operating Income
883.7m THB
Other Expenses
-249.2m THB
Net Income
634.5m THB

Income Statement
Premier Marketing PCL

Rotate your device to view
Income Statement
Currency: THB
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
22
31
32
32
32
26
19
14
10
9
9
8
8
6
6
6
6
6
6
6
6
6
6
6
5
5
5
5
5
5
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
6
7
8
8
9
9
9
10
10
10
10
10
10
11
11
9
9
8
7
7
7
7
0
0
Revenue
1 934
N/A
2 668
+38%
2 732
+2%
2 791
+2%
2 967
+6%
3 038
+2%
3 023
-1%
2 934
-3%
2 778
-5%
2 735
-2%
2 744
+0%
2 818
+3%
2 911
+3%
2 930
+1%
3 023
+3%
3 117
+3%
3 207
+3%
3 344
+4%
3 480
+4%
3 583
+3%
3 723
+4%
3 885
+4%
3 977
+2%
4 041
+2%
4 020
-1%
4 001
0%
3 986
0%
4 025
+1%
4 069
+1%
4 048
-1%
4 137
+2%
4 139
+0%
4 179
+1%
4 203
+1%
4 171
-1%
4 104
-2%
4 060
-1%
4 053
0%
4 076
+1%
4 134
+1%
4 112
-1%
4 186
+2%
4 159
-1%
4 257
+2%
4 391
+3%
4 472
+2%
4 486
+0%
4 365
-3%
4 226
-3%
4 086
-3%
4 005
-2%
4 038
+1%
4 011
-1%
4 161
+4%
4 297
+3%
4 351
+1%
4 452
+2%
4 364
-2%
4 424
+1%
4 631
+5%
4 854
+5%
5 030
+4%
4 919
-2%
4 644
-6%
4 351
-6%
4 247
-2%
4 220
-1%
4 352
+3%
4 612
+6%
4 918
+7%
5 314
+8%
5 707
+7%
5 841
+2%
Gross Profit
Cost of Revenue
(1 450)
(1 993)
(2 053)
(2 114)
(2 256)
(2 300)
(2 261)
(2 142)
(1 977)
(1 925)
(1 933)
(2 016)
(2 106)
(2 146)
(2 229)
(2 299)
(2 355)
(2 422)
(2 523)
(2 574)
(2 681)
(2 819)
(2 871)
(2 927)
(2 895)
(2 870)
(2 844)
(2 900)
(2 938)
(2 928)
(3 004)
(2 976)
(2 999)
(3 039)
(3 008)
(2 960)
(2 953)
(2 933)
(2 967)
(3 023)
(3 012)
(3 056)
(3 056)
(3 107)
(3 181)
(3 224)
(3 227)
(3 117)
(3 017)
(2 868)
(2 776)
(2 782)
(2 706)
(2 811)
(2 896)
(2 940)
(3 066)
(3 016)
(3 101)
(3 303)
(3 461)
(3 622)
(3 527)
(3 288)
(3 043)
(2 892)
(2 823)
(2 878)
(3 054)
(3 306)
(3 617)
(3 953)
(4 095)
Gross Profit
483
N/A
675
+40%
679
+1%
677
0%
711
+5%
738
+4%
761
+3%
792
+4%
801
+1%
809
+1%
811
+0%
801
-1%
805
+0%
784
-3%
794
+1%
817
+3%
852
+4%
922
+8%
957
+4%
1 009
+5%
1 042
+3%
1 065
+2%
1 105
+4%
1 114
+1%
1 126
+1%
1 131
+0%
1 142
+1%
1 125
-2%
1 132
+1%
1 120
-1%
1 133
+1%
1 162
+3%
1 180
+2%
1 164
-1%
1 163
0%
1 144
-2%
1 107
-3%
1 120
+1%
1 109
-1%
1 111
+0%
1 101
-1%
1 130
+3%
1 103
-2%
1 150
+4%
1 211
+5%
1 248
+3%
1 259
+1%
1 248
-1%
1 208
-3%
1 218
+1%
1 229
+1%
1 256
+2%
1 305
+4%
1 349
+3%
1 401
+4%
1 411
+1%
1 386
-2%
1 349
-3%
1 323
-2%
1 328
+0%
1 393
+5%
1 408
+1%
1 391
-1%
1 356
-3%
1 308
-4%
1 355
+4%
1 397
+3%
1 474
+6%
1 558
+6%
1 612
+3%
1 697
+5%
1 755
+3%
1 746
0%
Operating Income
Operating Expenses
(294)
(440)
(456)
(371)
(354)
(211)
(291)
(282)
(297)
(453)
(405)
(408)
(438)
(505)
(490)
(495)
(501)
(518)
(502)
(532)
(533)
(548)
(562)
(576)
(605)
(626)
(635)
(633)
(624)
(589)
(608)
(610)
(622)
(611)
(615)
(604)
(574)
(599)
(565)
(589)
(608)
(675)
(704)
(756)
(792)
(798)
(802)
(780)
(811)
(859)
(856)
(856)
(819)
(851)
(872)
(937)
(956)
(919)
(942)
(930)
(988)
(1 059)
(1 014)
(946)
(908)
(866)
(861)
(926)
(935)
(874)
(907)
(892)
(862)
Selling, General & Administrative
(311)
(463)
(471)
(477)
(497)
(501)
(487)
(487)
(472)
(478)
(485)
(484)
(505)
(515)
(517)
(525)
(530)
(537)
(538)
(568)
(576)
(586)
(600)
(617)
(637)
(650)
(664)
(666)
(661)
(621)
(643)
(640)
(645)
(624)
(635)
(625)
(603)
(621)
(597)
(625)
(648)
(713)
(741)
(787)
(808)
(802)
(812)
(798)
(829)
(859)
(892)
(893)
(857)
(862)
(898)
(962)
(981)
(926)
(968)
(957)
(1 015)
(1 064)
(1 040)
(973)
(929)
(866)
(883)
(948)
(964)
(882)
(945)
(935)
(929)
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
(6)
0
0
0
(6)
0
0
0
(7)
0
0
0
(8)
0
0
0
(9)
0
0
0
(8)
0
0
0
(9)
0
0
0
(12)
0
0
0
(15)
0
0
0
(16)
0
0
0
(19)
0
0
0
(23)
0
0
0
Other Operating Expenses
17
23
15
106
143
290
196
205
174
25
80
76
67
10
27
30
30
18
35
36
43
38
39
39
33
30
29
33
37
38
35
31
22
20
20
21
29
29
32
36
40
47
37
31
16
12
10
18
18
9
36
37
38
22
26
26
25
22
27
28
27
21
26
27
22
20
22
22
29
31
38
43
67
Operating Income
190
N/A
234
+23%
224
-4%
306
+37%
357
+17%
527
+47%
470
-11%
510
+8%
504
-1%
356
-29%
406
+14%
394
-3%
367
-7%
279
-24%
303
+9%
323
+6%
351
+9%
404
+15%
455
+13%
477
+5%
509
+7%
518
+2%
543
+5%
538
-1%
521
-3%
505
-3%
507
+0%
492
-3%
507
+3%
530
+5%
525
-1%
553
+5%
558
+1%
553
-1%
548
-1%
540
-1%
533
-1%
521
-2%
544
+4%
522
-4%
492
-6%
455
-8%
399
-12%
394
-1%
418
+6%
450
+8%
457
+1%
468
+2%
398
-15%
359
-10%
373
+4%
399
+7%
486
+22%
498
+2%
530
+6%
475
-10%
430
-9%
430
+0%
381
-11%
398
+5%
405
+2%
349
-14%
377
+8%
410
+9%
400
-2%
489
+22%
536
+10%
549
+2%
623
+13%
739
+19%
790
+7%
862
+9%
884
+2%
Pre-Tax Income
Interest Income Expense
64
61
8
(22)
(20)
(16)
(8)
(3)
(1)
7
9
6
5
14
4
7
7
6
2
(1)
1
10
5
2
3
1
4
3
(13)
(17)
(17)
(18)
(45)
(49)
(48)
(50)
(10)
(65)
(67)
39
43
96
98
11
11
10
11
(4)
(3)
(3)
(27)
(18)
(29)
(20)
4
(9)
(2)
(2)
0
(13)
(25)
7
(12)
(10)
(1)
1
(10)
11
86
(10)
(5)
10
(69)
Non-Reccuring Items
0
14
99
0
0
0
0
0
0
56
0
0
0
7
0
0
0
1
0
0
0
2
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
(7)
0
0
0
0
0
0
0
0
0
(1)
0
(1)
1
2
(1)
(1)
(2)
(3)
(3)
(3)
(2)
(2)
2
0
1
2
(1)
0
1
1
1
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
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(0)
0
0
(28)
(28)
0
(28)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
254
N/A
309
+22%
331
+7%
284
-14%
337
+19%
511
+51%
462
-9%
507
+10%
503
-1%
419
-17%
414
-1%
399
-4%
372
-7%
299
-20%
308
+3%
330
+7%
358
+8%
411
+15%
457
+11%
476
+4%
510
+7%
529
+4%
549
+4%
540
-2%
524
-3%
506
-3%
511
+1%
494
-3%
494
0%
513
+4%
508
-1%
535
+5%
512
-4%
504
-2%
500
-1%
491
-2%
523
+7%
456
-13%
477
+5%
553
+16%
535
-3%
544
+2%
498
-9%
405
-19%
429
+6%
461
+7%
467
+2%
437
-7%
367
-16%
356
-3%
318
-11%
379
+19%
456
+20%
477
+5%
533
+12%
467
-12%
428
-8%
427
0%
380
-11%
382
+1%
377
-1%
353
-6%
363
+3%
398
+10%
402
+1%
490
+22%
527
+7%
562
+7%
708
+26%
729
+3%
785
+8%
873
+11%
816
-7%
Net Income
Tax Provision
(14)
(16)
(37)
(32)
(48)
(78)
(84)
(102)
(106)
(107)
(106)
(105)
(100)
(83)
(87)
(96)
(107)
(124)
(126)
(124)
(123)
(121)
(122)
(116)
(99)
(86)
(86)
(73)
(83)
(85)
(78)
(88)
(80)
(71)
(80)
(84)
(95)
(111)
(106)
(67)
(48)
(42)
(41)
(79)
(96)
(96)
(94)
(87)
(80)
(86)
(73)
(77)
(85)
(78)
(87)
(80)
(82)
(83)
(78)
(89)
(85)
(78)
(80)
(84)
(81)
(98)
(104)
(92)
(108)
(130)
(151)
(181)
(183)
Income from Continuing Operations
240
293
294
252
289
432
378
405
396
312
308
295
272
216
220
234
251
287
331
352
388
409
427
424
425
420
425
421
411
428
430
447
432
433
421
407
428
345
371
486
487
502
456
326
333
365
373
349
286
270
244
302
371
399
446
387
346
345
302
293
292
275
284
314
321
392
423
470
599
599
635
692
633
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
1
3
6
8
7
6
3
3
3
4
6
6
7
7
6
6
7
9
10
10
12
10
10
11
9
7
5
3
1
1
1
2
2
2
Net Income (Common)
240
N/A
293
+22%
294
+0%
252
-14%
289
+15%
432
+49%
378
-13%
405
+7%
396
-2%
312
-21%
308
-1%
295
-4%
272
-8%
216
-20%
220
+2%
234
+6%
251
+7%
287
+14%
331
+15%
352
+6%
388
+10%
409
+5%
427
+4%
424
-1%
425
+0%
420
-1%
425
+1%
421
-1%
411
-2%
428
+4%
430
+0%
447
+4%
432
-3%
433
+0%
421
-3%
407
-3%
428
+5%
345
-19%
371
+7%
487
+31%
489
+1%
508
+4%
464
-9%
333
-28%
339
+2%
368
+8%
376
+2%
352
-6%
290
-18%
276
-5%
250
-9%
309
+23%
379
+23%
404
+7%
452
+12%
394
-13%
355
-10%
355
+0%
312
-12%
305
-2%
303
-1%
286
-6%
294
+3%
323
+10%
328
+2%
397
+21%
426
+7%
472
+11%
600
+27%
600
+0%
636
+6%
694
+9%
634
-9%
EPS (Diluted)
0.48
N/A
0.59
+23%
0.58
-2%
0.5
-14%
0.44
-12%
0.73
+66%
0.58
-21%
0.61
+5%
0.62
+2%
0.48
-23%
0.47
-2%
0.45
-4%
0.42
-7%
0.34
-19%
0.35
+3%
0.38
+9%
0.41
+8%
0.48
+17%
0.55
+15%
0.58
+5%
0.64
+10%
0.68
+6%
0.71
+4%
0.71
N/A
0.72
+1%
0.7
-3%
0.72
+3%
0.71
-1%
0.69
-3%
0.72
+4%
0.72
N/A
0.75
+4%
0.72
-4%
0.72
N/A
0.7
-3%
0.68
-3%
0.72
+6%
0.58
-19%
0.62
+7%
0.81
+31%
0.81
N/A
0.85
+5%
0.77
-9%
0.55
-29%
0.57
+4%
0.62
+9%
0.63
+2%
0.59
-6%
0.48
-19%
0.46
-4%
0.42
-9%
0.52
+24%
0.64
+23%
0.69
+8%
0.8
+16%
0.7
-13%
0.63
-10%
0.64
+2%
0.56
-13%
0.55
-2%
0.54
-2%
0.51
-6%
0.53
+4%
0.58
+9%
0.59
+2%
0.71
+20%
0.76
+7%
0.85
+12%
1.08
+27%
1.08
N/A
1.14
+6%
1.24
+9%
1.14
-8%

See Also

Summary
PM intrinsic value, competitors valuation, and company profile.
DCF Valuation
PM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PM stock valuation using valuation multiples.
Wall Street Estimates
PM 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
PM 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 307,100+ 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.