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

Sabuy Technology PCL
SET:SABUY

Watchlist Manager
Sabuy Technology PCL
SET:SABUY
Watchlist
Price: 0.3 THB Market Closed
Market Cap: ฿456.3m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+141%
5Y
-
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Sabuy Technology PCL

Income Statement
Sabuy Technology PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Interest Expense
17
21
26
29
30
32
37
45
59
98
149
220
310
403
474
520
542
517
501
Revenue
1 421
N/A
1 502
+6%
1 396
-7%
1 420
+2%
1 478
+4%
1 759
+19%
2 096
+19%
2 472
+18%
2 845
+15%
3 316
+17%
4 963
+50%
6 633
+34%
8 309
+25%
9 550
+15%
9 116
-5%
8 474
-7%
7 563
-11%
6 396
-15%
5 046
-21%
Gross Profit
Cost of Revenue
(881)
(964)
(836)
(830)
(842)
(1 054)
(1 377)
(1 692)
(2 026)
(2 376)
(3 654)
(5 046)
(6 425)
(7 428)
(7 051)
(6 429)
(5 744)
(4 951)
(3 988)
Gross Profit
539
N/A
537
0%
560
+4%
590
+5%
636
+8%
705
+11%
719
+2%
780
+8%
819
+5%
941
+15%
1 309
+39%
1 587
+21%
1 885
+19%
2 122
+13%
2 065
-3%
2 045
-1%
1 820
-11%
1 445
-21%
1 057
-27%
Operating Income
Operating Expenses
(431)
(475)
(458)
(473)
(485)
(479)
(346)
(298)
(331)
(507)
(913)
(1 280)
(1 617)
(1 925)
(2 589)
(2 848)
(2 953)
(2 730)
(2 195)
Selling, General & Administrative
(464)
(517)
(510)
(513)
(523)
(522)
(558)
(601)
(713)
(885)
(1 180)
(1 513)
(1 818)
(2 127)
(2 733)
(2 985)
(3 057)
(2 837)
(2 282)
Other Operating Expenses
33
42
52
40
38
43
212
303
382
378
267
234
201
201
144
137
103
108
87
Operating Income
108
N/A
63
-42%
102
+63%
117
+15%
151
+29%
225
+49%
373
+65%
482
+29%
488
+1%
434
-11%
396
-9%
307
-22%
267
-13%
197
-26%
(524)
N/A
(803)
-53%
(1 134)
-41%
(1 285)
-13%
(1 138)
+11%
Pre-Tax Income
Interest Income Expense
50
61
39
27
19
8
(5)
(20)
378
857
1 371
1 566
1 303
829
326
(940)
(1 710)
(1 786)
(1 997)
Non-Reccuring Items
(71)
(66)
(53)
(39)
(27)
(23)
(58)
(51)
(49)
(39)
10
(3)
(8)
(25)
(107)
(868)
(2 661)
(3 250)
(3 225)
Total Other Income
35
35
32
18
16
6
4
8
4
10
(39)
(63)
(97)
(141)
(160)
(245)
(315)
(308)
(322)
Pre-Tax Income
122
N/A
92
-25%
120
+30%
122
+2%
158
+29%
216
+37%
313
+45%
419
+34%
821
+96%
1 261
+54%
1 738
+38%
1 807
+4%
1 465
-19%
860
-41%
(466)
N/A
(2 857)
-513%
(5 820)
-104%
(6 629)
-14%
(6 683)
-1%
Net Income
Tax Provision
(26)
(19)
(22)
(21)
(27)
(34)
(56)
(74)
(156)
(156)
(129)
(105)
72
173
149
74
(56)
(172)
(141)
Income from Continuing Operations
97
73
98
101
131
181
258
345
665
1 105
1 609
1 703
1 537
1 033
(317)
(2 783)
(5 875)
(6 801)
(6 824)
Income to Minority Interest
1
3
4
5
5
(13)
(44)
(57)
(69)
(64)
(127)
(161)
(172)
(131)
127
466
464
487
585
Net Income (Common)
98
N/A
76
-22%
102
+34%
106
+4%
135
+27%
169
+25%
214
+27%
287
+34%
596
+108%
1 041
+75%
1 482
+42%
1 542
+4%
1 365
-11%
902
-34%
(190)
N/A
(2 317)
-1 121%
(5 412)
-134%
(6 314)
-17%
(6 238)
+1%
EPS (Diluted)
0.11
N/A
0.09
-18%
0.11
+22%
0.11
N/A
0.14
+27%
0.16
+14%
0.19
+19%
0.23
+21%
0.45
+96%
0.7
+56%
1.06
+51%
0.83
-22%
0.71
-14%
0.42
-41%
-0.12
N/A
-1.34
-1 017%
-3.17
-137%
-3.69
-16%
-3.44
+7%

See Also

Summary
SABUY intrinsic value, competitors valuation, and company profile.
DCF Valuation
SABUY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SABUY stock valuation using valuation multiples.
Wall Street Estimates
SABUY 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
SABUY 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 318,300+ 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.