S

Singha Estate PCL
SET:S

Watchlist Manager
Singha Estate PCL
SET:S
Watchlist
Price: 0.49 THB Market Closed
Market Cap: 3.4B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+28%
5Y
+71%
10Y
+770%
Operating Income
+
3Y
+90%
5Y
+155%
10Y
+350%
Net Income
+
3Y
-60%
5Y
-
10Y
-70%

Earnings Waterfall
Singha Estate PCL

Revenue
14.1B THB
Cost of Revenue
-8.7B THB
Gross Profit
5.5B THB
Operating Expenses
-3.5B THB
Operating Income
1.9B THB
Other Expenses
-1.8B THB
Net Income
80.2m THB

Income Statement
Singha Estate PCL

Rotate your device to view
Income Statement
Currency: THB
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
8
15
17
17
12
5
2
0
1
3
4
5
5
3
2
1
0
0
3
10
16
26
35
37
37
33
26
19
11
5
1
(0)
1
4
28
64
112
155
203
252
289
317
311
289
267
310
369
442
495
550
662
732
782
815
816
866
1 045
1 080
1 078
1 077
1 050
1 079
1 126
1 154
1 138
1 224
1 315
1 500
1 627
1 757
1 853
1 860
1 904
1 852
1 818
0
0
0
Revenue
651
N/A
718
+10%
668
-7%
593
-11%
545
-8%
531
-3%
467
-12%
391
-16%
362
-7%
277
-23%
273
-2%
361
+33%
410
+13%
484
+18%
590
+22%
588
0%
526
-11%
391
-26%
784
+100%
518
-34%
637
+23%
1 150
+81%
1 233
+7%
1 209
-2%
1 228
+2%
859
-30%
627
-27%
520
-17%
401
-23%
315
-22%
479
+52%
252
-47%
231
-8%
225
-3%
370
+64%
605
+64%
1 020
+69%
1 626
+59%
2 149
+32%
2 466
+15%
2 602
+6%
2 522
-3%
3 233
+28%
3 801
+18%
4 234
+11%
4 715
+11%
5 858
+24%
5 780
-1%
5 706
-1%
6 456
+13%
7 539
+17%
9 416
+25%
10 817
+15%
12 522
+16%
12 275
-2%
11 462
-7%
10 034
-12%
8 282
-17%
6 563
-21%
5 682
-13%
6 467
+14%
6 826
+6%
7 739
+13%
9 442
+22%
10 511
+11%
11 086
+5%
12 530
+13%
12 856
+3%
13 582
+6%
14 110
+4%
14 675
+4%
15 374
+5%
15 630
+2%
16 034
+3%
15 095
-6%
14 426
-4%
14 162
-2%
14 144
0%
Gross Profit
Cost of Revenue
(447)
(511)
(482)
(444)
(417)
(416)
(367)
(306)
(275)
(195)
(192)
(252)
(288)
(342)
(417)
(419)
(377)
(283)
(527)
(342)
(422)
(774)
(857)
(844)
(868)
(607)
(433)
(361)
(192)
(110)
(334)
(51)
(93)
(106)
(232)
(403)
(718)
(1 179)
(1 406)
(1 530)
(1 585)
(1 428)
(1 922)
(2 313)
(2 582)
(2 930)
(3 424)
(3 305)
(3 289)
(3 827)
(4 291)
(5 392)
(6 127)
(6 978)
(7 242)
(6 826)
(5 974)
(5 206)
(4 489)
(4 128)
(4 955)
(5 032)
(5 267)
(6 504)
(6 931)
(7 210)
(8 056)
(7 957)
(8 714)
(9 087)
(9 610)
(9 974)
(9 973)
(10 239)
(9 529)
(9 091)
(8 823)
(8 682)
Gross Profit
205
N/A
208
+1%
187
-10%
150
-20%
128
-15%
115
-10%
99
-14%
84
-15%
87
+3%
82
-5%
81
-2%
109
+35%
122
+12%
143
+17%
173
+21%
168
-3%
149
-11%
108
-27%
257
+138%
177
-31%
215
+21%
376
+75%
376
+0%
365
-3%
361
-1%
252
-30%
194
-23%
159
-18%
209
+31%
204
-2%
145
-29%
202
+39%
139
-31%
119
-14%
138
+16%
202
+47%
302
+49%
447
+48%
743
+66%
936
+26%
1 018
+9%
1 094
+7%
1 311
+20%
1 488
+13%
1 653
+11%
1 785
+8%
2 434
+36%
2 475
+2%
2 416
-2%
2 629
+9%
3 249
+24%
4 024
+24%
4 690
+17%
5 544
+18%
5 033
-9%
4 636
-8%
4 060
-12%
3 076
-24%
2 074
-33%
1 554
-25%
1 512
-3%
1 794
+19%
2 473
+38%
2 938
+19%
3 580
+22%
3 876
+8%
4 474
+15%
4 899
+9%
4 868
-1%
5 022
+3%
5 064
+1%
5 400
+7%
5 657
+5%
5 795
+2%
5 566
-4%
5 335
-4%
5 339
+0%
5 462
+2%
Operating Income
Operating Expenses
(79)
(85)
(84)
(80)
(75)
(73)
(61)
(61)
(59)
(62)
(71)
(67)
(67)
(65)
(69)
(80)
(80)
(78)
(99)
(90)
(96)
(130)
(145)
(146)
(153)
(131)
(111)
(101)
(129)
(145)
(91)
(158)
(172)
(228)
223
168
75
(19)
(792)
(1 007)
(845)
(769)
(1 009)
(981)
(1 264)
(1 453)
(1 430)
(972)
(962)
(667)
(2 297)
(1 785)
(2 675)
(3 498)
(3 425)
(2 369)
(2 545)
(2 320)
(3 721)
(3 255)
(2 953)
(3 095)
(2 742)
(2 902)
(3 025)
(2 863)
(3 048)
(2 479)
(2 449)
(2 576)
(3 140)
(3 242)
(2 390)
(2 584)
(3 593)
(3 432)
(3 554)
(3 536)
Selling, General & Administrative
(79)
(87)
(87)
(83)
(79)
(75)
(74)
(74)
(74)
(75)
(73)
(69)
(70)
(68)
(73)
(78)
(78)
(77)
(98)
(94)
(100)
(132)
(148)
(149)
(156)
(134)
(115)
(106)
(139)
(157)
(97)
(175)
(192)
(252)
(386)
(453)
(546)
(711)
(923)
(1 074)
(1 139)
(1 108)
(1 118)
(1 275)
(1 458)
(1 627)
(1 569)
(1 579)
(1 567)
(1 747)
(2 580)
(2 898)
(3 348)
(3 726)
(3 598)
(3 691)
(3 870)
(3 609)
(3 907)
(3 670)
(3 320)
(3 443)
(3 026)
(3 129)
(3 191)
(3 092)
(3 183)
(3 271)
(3 323)
(3 462)
(3 375)
(3 619)
(3 692)
(3 779)
(3 825)
(3 699)
(3 790)
(3 789)
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
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
2
3
3
4
3
13
13
15
13
2
3
3
3
3
(2)
(3)
(1)
(1)
4
4
2
3
3
2
3
4
5
10
12
5
17
20
24
610
621
622
691
132
67
294
340
109
294
194
174
139
607
605
1 080
282
1 113
673
228
173
1 323
1 325
1 289
186
415
367
348
284
227
166
229
135
792
874
886
235
377
1 302
1 195
232
267
236
253
Operating Income
126
N/A
123
-3%
103
-16%
70
-32%
53
-25%
42
-20%
38
-10%
24
-38%
28
+17%
20
-27%
10
-50%
43
+317%
55
+30%
78
+41%
104
+34%
88
-15%
68
-23%
30
-56%
159
+424%
87
-45%
119
+37%
246
+107%
231
-6%
219
-6%
207
-5%
121
-41%
83
-31%
59
-29%
80
+36%
59
-26%
53
-10%
44
-18%
(33)
N/A
(109)
-227%
361
N/A
370
+2%
378
+2%
428
+13%
(49)
N/A
(71)
-47%
172
N/A
325
+89%
302
-7%
507
+68%
389
-23%
333
-14%
1 004
+202%
1 503
+50%
1 454
-3%
1 962
+35%
951
-52%
2 239
+135%
2 015
-10%
2 045
+2%
1 608
-21%
2 267
+41%
1 515
-33%
756
-50%
(1 647)
N/A
(1 701)
-3%
(1 441)
+15%
(1 302)
+10%
(269)
+79%
36
N/A
555
+1 451%
1 013
+83%
1 426
+41%
2 419
+70%
2 419
0%
2 446
+1%
1 925
-21%
2 158
+12%
3 267
+51%
3 211
-2%
1 973
-39%
1 903
-4%
1 785
-6%
1 926
+8%
Pre-Tax Income
Interest Income Expense
(8)
(15)
(17)
(16)
(12)
(5)
(2)
(0)
(1)
(3)
(4)
(5)
(5)
(3)
(2)
(1)
(0)
(0)
(3)
(10)
(16)
(26)
(35)
(37)
(37)
(33)
(26)
(19)
(11)
(5)
(21)
0
(1)
(4)
(17)
(64)
(112)
(155)
(209)
(85)
(170)
(244)
(84)
(289)
(269)
(312)
(156)
(434)
(69)
(90)
404
(751)
(564)
(625)
119
(612)
(1 023)
(999)
(543)
(917)
(823)
(882)
(758)
(995)
(1 009)
(1 088)
(628)
(1 414)
(1 514)
(1 669)
(686)
(872)
(1 908)
(1 744)
(1 679)
(1 579)
(1 410)
(1 458)
Non-Reccuring Items
(6)
(4)
0
4
7
8
4
6
0
0
0
0
0
0
0
0
0
0
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
0
0
0
11
0
0
0
0
0
0
0
8
0
0
0
(1 526)
(1 340)
(1 304)
(1 297)
243
0
0
0
39
0
0
0
29
0
0
0
0
34
36
36
Total Other Income
(1)
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
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
0
0
0
0
0
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
113
N/A
104
-8%
86
-17%
58
-33%
48
-17%
46
-5%
41
-11%
29
-29%
27
-7%
18
-34%
6
-64%
38
+498%
50
+34%
74
+48%
102
+37%
87
-14%
68
-22%
30
-56%
156
+418%
77
-51%
103
+34%
220
+114%
197
-11%
182
-7%
170
-7%
88
-48%
57
-35%
40
-31%
69
+74%
55
-21%
33
-40%
44
+35%
(35)
N/A
(113)
-225%
344
N/A
306
-11%
266
-13%
273
+3%
(258)
N/A
(156)
+39%
2
N/A
81
+3 767%
219
+170%
218
-1%
120
-45%
21
-82%
859
+3 951%
1 069
+24%
1 385
+30%
1 872
+35%
1 355
-28%
1 488
+10%
1 451
-3%
1 421
-2%
1 735
+22%
1 655
-5%
491
-70%
(243)
N/A
(3 716)
-1 426%
(3 957)
-6%
(3 568)
+10%
(3 480)
+2%
(784)
+77%
(960)
-22%
(455)
+53%
(75)
+83%
837
N/A
1 005
+20%
905
-10%
778
-14%
1 267
+63%
1 286
+2%
1 360
+6%
1 467
+8%
295
-80%
358
+22%
410
+14%
505
+23%
Net Income
Tax Provision
(5)
(27)
(46)
(48)
(44)
(23)
(11)
(9)
(9)
(8)
(1)
(6)
(10)
(16)
(28)
(39)
(39)
(38)
(42)
(29)
(28)
(38)
(22)
(23)
(21)
(10)
(11)
(11)
(18)
(18)
(10)
(14)
(5)
2
3
10
6
(4)
10
(4)
4
2
(54)
(68)
(103)
(47)
(228)
(230)
(63)
(157)
81
(18)
(226)
(331)
(526)
(405)
(374)
(281)
162
138
266
280
176
156
143
204
(366)
(338)
(449)
(534)
(1 027)
(1 014)
(1 019)
(1 033)
(180)
(243)
(254)
(246)
Income from Continuing Operations
107
77
41
10
4
23
29
20
18
9
6
32
41
58
74
48
30
(7)
114
49
75
182
175
159
149
78
46
28
51
36
23
30
(39)
(110)
348
316
271
268
(248)
(160)
6
84
165
149
17
(26)
631
839
1 322
1 715
1 436
1 470
1 225
1 090
1 209
1 250
117
(524)
(3 554)
(3 819)
(3 302)
(3 201)
(608)
(804)
(311)
128
471
668
456
244
240
273
340
434
115
115
156
259
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
(1)
(3)
(11)
(5)
(13)
22
11
46
5
(46)
(37)
(96)
(59)
(49)
(58)
(79)
(149)
(166)
(182)
(139)
(65)
(77)
285
438
941
1 095
985
934
471
432
254
70
19
(105)
(97)
(25)
(29)
(25)
(42)
(17)
(49)
(74)
(110)
(179)
Equity Earnings Affiliates
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
Net Income (Common)
107
N/A
77
-28%
41
-47%
10
-76%
4
-60%
23
+482%
31
+34%
20
-34%
18
-9%
9
-48%
6
-41%
32
+475%
41
+29%
58
+43%
74
+26%
48
-34%
30
-38%
(7)
N/A
114
N/A
49
-57%
75
+54%
182
+144%
175
-4%
159
-9%
149
-6%
78
-48%
46
-41%
28
-38%
51
+79%
36
-28%
23
-37%
30
+30%
(39)
N/A
(110)
-182%
347
N/A
313
-10%
260
-17%
263
+1%
(261)
N/A
(138)
+47%
17
N/A
129
+651%
170
+32%
104
-39%
(20)
N/A
(122)
-514%
572
N/A
790
+38%
1 264
+60%
1 635
+29%
1 287
-21%
1 304
+1%
1 042
-20%
951
-9%
1 144
+20%
1 173
+3%
402
-66%
(86)
N/A
(2 613)
-2 930%
(2 725)
-4%
(2 317)
+15%
(2 267)
+2%
(137)
+94%
(372)
-171%
(58)
+84%
198
N/A
490
+147%
563
+15%
359
-36%
218
-39%
211
-4%
248
+18%
298
+20%
417
+40%
66
-84%
41
-37%
46
+11%
80
+74%
EPS (Diluted)
0.35
N/A
0.12
-66%
0.07
-42%
0.04
-43%
0.01
-75%
0.04
+300%
0.05
+25%
0.04
-20%
0.04
N/A
0.02
-50%
0.01
-50%
0.05
+400%
0.06
+20%
0.09
+50%
0.12
+33%
0.07
-42%
0.04
-43%
-0.02
N/A
0.19
N/A
0.07
-63%
0.12
+71%
0.3
+150%
0.29
-3%
0.27
-7%
0.25
-7%
0.13
-48%
0.08
-38%
0.04
-50%
0
N/A
0
N/A
0.04
N/A
0
N/A
-0.01
N/A
-0.02
-100%
0.07
N/A
0.07
N/A
0.06
-14%
0.06
N/A
-0.05
N/A
-0.02
+60%
0.01
N/A
0.03
+200%
0.03
N/A
0.02
-33%
0
N/A
-0.02
N/A
0.09
N/A
0.11
+22%
0.18
+64%
0.24
+33%
0.19
-21%
0.19
N/A
0.15
-21%
0.14
-7%
0.17
+21%
0.17
N/A
0.06
-65%
-0.01
N/A
-0.38
-3 700%
-0.4
-5%
-0.34
+15%
-0.33
+3%
-0.02
+94%
-0.05
-150%
-0.01
+80%
0.03
N/A
0.07
+133%
0.08
+14%
0.05
-38%
0.03
-40%
0.03
N/A
0.04
+33%
0.04
N/A
0.06
+50%
0.01
-83%
0.01
N/A
0.01
N/A
0.01
N/A

See Also

Summary
S intrinsic value, competitors valuation, and company profile.
DCF Valuation
S stock valuation using Discount Cash Flow valuation method.
Relative Valuation
S stock valuation using valuation multiples.
Wall Street Estimates
S 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
S 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 307,200+ 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.