S

Somboon Advance Technology PCL
SET:SAT

Watchlist Manager
Somboon Advance Technology PCL
SET:SAT
Watchlist
Price: 14.7 THB 1.38%
Market Cap: ฿6.3B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-23%
5Y
+16%
10Y
-19%
Operating Income
+
3Y
-19%
5Y
+99%
10Y
-1%
Net Income
+
3Y
-18%
5Y
+119%
10Y
+15%

Earnings Waterfall
Somboon Advance Technology PCL

Income Statement
Somboon Advance Technology PCL

Rotate your device to view
Income Statement
Currency: THB
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
31
56
82
104
102
98
92
91
92
94
94
93
101
108
124
140
139
136
133
127
125
123
114
114
107
117
111
102
105
102
120
137
152
160
160
158
157
156
157
161
156
152
147
138
134
126
116
107
98
90
83
76
70
64
58
51
41
32
23
15
12
11
11
11
10
9
8
6
6
0
6
4
3
3
2
2
1
1
2
2
2
2
3
3
0
0
Revenue
1 025
N/A
1 600
+56%
2 302
+44%
3 022
+31%
3 364
+11%
3 654
+9%
3 868
+6%
4 034
+4%
4 148
+3%
4 224
+2%
4 252
+1%
4 380
+3%
4 527
+3%
4 739
+5%
4 979
+5%
5 200
+4%
5 422
+4%
5 698
+5%
5 814
+2%
5 355
-8%
4 769
-11%
4 329
-9%
4 295
-1%
4 868
+13%
5 497
+13%
5 993
+9%
6 263
+5%
6 534
+4%
6 584
+1%
6 910
+5%
6 421
-7%
6 838
+6%
7 577
+11%
8 070
+6%
9 410
+17%
9 746
+4%
9 783
+0%
9 492
-3%
8 973
-5%
8 544
-5%
8 154
-5%
7 999
-2%
8 084
+1%
8 407
+4%
8 345
-1%
8 605
+3%
8 644
+0%
8 409
-3%
8 560
+2%
8 327
-3%
8 299
0%
8 199
-1%
8 164
0%
8 389
+3%
8 593
+2%
8 491
-1%
8 475
0%
8 309
-2%
8 194
-1%
8 405
+3%
8 407
+0%
8 312
-1%
8 006
-4%
7 635
-5%
6 467
-15%
6 001
-7%
5 883
-2%
6 259
+6%
7 545
+21%
12 277
+63%
8 598
-30%
12 968
+51%
13 032
+0%
9 069
-30%
8 931
-2%
9 121
+2%
9 169
+1%
9 205
+0%
9 089
-1%
8 615
-5%
8 173
-5%
7 694
-6%
7 429
-3%
7 211
-3%
7 139
-1%
6 954
-3%
Gross Profit
Cost of Revenue
(719)
(1 157)
(1 726)
(2 297)
(2 631)
(2 884)
(3 077)
(3 250)
(3 363)
(3 440)
(3 445)
(3 522)
(3 598)
(3 738)
(3 882)
(4 030)
(4 215)
(4 460)
(4 655)
(4 382)
(3 982)
(3 650)
(3 528)
(3 909)
(4 353)
(4 739)
(5 022)
(5 275)
(5 383)
(5 687)
(5 448)
(5 859)
(6 506)
(6 945)
(7 915)
(8 182)
(8 167)
(7 900)
(7 404)
(7 033)
(6 690)
(6 594)
(6 667)
(6 988)
(7 039)
(7 263)
(7 383)
(7 221)
(7 306)
(7 097)
(7 062)
(6 933)
(6 894)
(7 061)
(7 262)
(7 131)
(7 073)
(6 901)
(6 684)
(6 824)
(6 824)
(6 730)
(6 512)
(6 239)
(5 442)
(5 136)
(4 991)
(5 238)
(6 088)
(9 818)
(6 943)
(10 500)
(10 591)
(7 400)
(7 316)
(7 490)
(7 520)
(7 571)
(7 436)
(7 062)
(6 741)
(6 387)
(6 148)
(5 915)
(5 829)
(5 649)
Gross Profit
305
N/A
443
+45%
576
+30%
726
+26%
733
+1%
770
+5%
791
+3%
784
-1%
785
+0%
784
0%
807
+3%
858
+6%
929
+8%
1 002
+8%
1 097
+10%
1 171
+7%
1 208
+3%
1 238
+3%
1 159
-6%
973
-16%
787
-19%
679
-14%
767
+13%
959
+25%
1 144
+19%
1 253
+10%
1 241
-1%
1 259
+1%
1 202
-5%
1 224
+2%
972
-21%
979
+1%
1 072
+9%
1 125
+5%
1 495
+33%
1 564
+5%
1 617
+3%
1 592
-2%
1 569
-1%
1 512
-4%
1 464
-3%
1 405
-4%
1 417
+1%
1 418
+0%
1 306
-8%
1 341
+3%
1 261
-6%
1 188
-6%
1 254
+6%
1 231
-2%
1 237
+0%
1 266
+2%
1 271
+0%
1 328
+5%
1 331
+0%
1 360
+2%
1 402
+3%
1 408
+0%
1 510
+7%
1 580
+5%
1 583
+0%
1 583
0%
1 494
-6%
1 396
-7%
1 026
-27%
865
-16%
891
+3%
1 021
+15%
1 458
+43%
2 459
+69%
1 655
-33%
2 468
+49%
2 441
-1%
1 669
-32%
1 616
-3%
1 631
+1%
1 650
+1%
1 634
-1%
1 653
+1%
1 553
-6%
1 432
-8%
1 306
-9%
1 281
-2%
1 296
+1%
1 310
+1%
1 306
0%
Operating Income
Operating Expenses
48
7
(3)
(46)
(128)
(134)
(167)
(174)
(229)
(208)
(196)
(201)
(216)
(232)
(275)
(270)
(271)
(282)
(284)
(265)
(269)
(283)
(306)
(316)
(322)
(296)
(295)
(335)
(349)
(345)
(359)
(354)
(373)
(402)
(486)
(524)
(565)
(626)
(503)
(528)
(548)
(530)
(622)
(606)
(564)
(575)
(518)
(513)
(530)
(527)
(670)
(580)
(582)
(585)
(680)
(451)
(445)
(437)
(682)
(597)
(611)
(622)
(736)
(575)
(519)
(483)
(615)
(543)
(628)
(1 057)
(737)
(1 116)
(1 099)
(737)
(731)
(703)
(707)
(698)
(686)
(668)
(634)
(601)
(554)
(555)
(556)
(547)
Selling, General & Administrative
(106)
(164)
(223)
(275)
(263)
(289)
(287)
(306)
(329)
(302)
(304)
(298)
(307)
(341)
(364)
(368)
(370)
(368)
(371)
(367)
(368)
(364)
(350)
(366)
(380)
(388)
(426)
(471)
(487)
(498)
(498)
(504)
(542)
(582)
(641)
(688)
(718)
(751)
(721)
(718)
(739)
(721)
(705)
(695)
(657)
(657)
(680)
(682)
(678)
(672)
(670)
(659)
(658)
(660)
(680)
(665)
(670)
(671)
(682)
(714)
(726)
(742)
(736)
(713)
(652)
(632)
(615)
(652)
(713)
(1 095)
(737)
(1 104)
(1 087)
(726)
(731)
(703)
(707)
(698)
(686)
(688)
(684)
(684)
(681)
(686)
(683)
(679)
Depreciation & Amortization
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
154
171
220
229
134
155
120
132
101
94
108
96
90
109
89
96
100
87
88
103
99
82
45
50
58
92
131
136
138
153
139
150
169
181
155
164
153
125
218
190
192
192
84
89
94
82
163
168
148
145
0
79
77
75
0
214
225
234
0
117
115
120
0
138
133
149
0
109
85
38
0
(12)
(12)
(12)
0
0
0
0
0
20
50
83
127
131
128
133
Operating Income
353
N/A
450
+27%
573
+27%
679
+19%
605
-11%
635
+5%
624
-2%
610
-2%
557
-9%
576
+4%
611
+6%
656
+7%
713
+9%
769
+8%
822
+7%
901
+10%
937
+4%
957
+2%
876
-8%
708
-19%
518
-27%
396
-23%
462
+16%
643
+39%
822
+28%
958
+16%
946
-1%
924
-2%
853
-8%
879
+3%
614
-30%
625
+2%
698
+12%
723
+4%
1 009
+40%
1 040
+3%
1 051
+1%
966
-8%
1 066
+10%
984
-8%
917
-7%
875
-5%
796
-9%
812
+2%
743
-9%
766
+3%
743
-3%
675
-9%
725
+7%
704
-3%
567
-19%
686
+21%
689
+1%
743
+8%
651
-12%
909
+40%
956
+5%
971
+2%
827
-15%
983
+19%
972
-1%
961
-1%
757
-21%
821
+8%
507
-38%
382
-25%
276
-28%
478
+73%
830
+74%
1 402
+69%
918
-35%
1 353
+47%
1 342
-1%
932
-31%
885
-5%
928
+5%
943
+2%
936
-1%
967
+3%
885
-8%
798
-10%
706
-12%
727
+3%
742
+2%
755
+2%
759
+1%
Pre-Tax Income
Interest Income Expense
(75)
(95)
(74)
(88)
(74)
(70)
(57)
(49)
(49)
(52)
(65)
(67)
(77)
(89)
(95)
(112)
(105)
(106)
(130)
(139)
(153)
(144)
(97)
(74)
(51)
(49)
(58)
(48)
(77)
(116)
(128)
(147)
(144)
(125)
(123)
(136)
(164)
(168)
(136)
(122)
(78)
(63)
(77)
(76)
(70)
(62)
(58)
(35)
(35)
(21)
(7)
(5)
16
29
42
56
60
64
74
81
83
76
103
78
44
18
(2)
43
88
186
91
126
113
33
38
45
52
60
71
73
79
76
73
65
53
62
Non-Reccuring Items
0
0
0
0
15
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
121
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
121
121
121
0
0
0
(0)
0
(0)
(0)
0
95
0
0
0
202
(0)
0
0
106
0
0
0
139
0
0
0
141
34
62
153
116
187
187
117
153
130
126
129
95
76
52
29
0
0
0
0
Pre-Tax Income
278
N/A
355
+28%
499
+41%
592
+19%
546
-8%
566
+4%
567
+0%
561
-1%
508
-9%
524
+3%
547
+4%
589
+8%
636
+8%
680
+7%
727
+7%
789
+9%
832
+5%
851
+2%
772
-9%
569
-26%
365
-36%
253
-31%
365
+44%
569
+56%
772
+36%
909
+18%
888
-2%
876
-1%
776
-11%
763
-2%
486
-36%
478
-2%
554
+16%
598
+8%
886
+48%
904
+2%
887
-2%
798
-10%
1 051
+32%
982
-7%
960
-2%
933
-3%
719
-23%
736
+2%
672
-9%
704
+5%
685
-3%
640
-7%
690
+8%
683
-1%
655
-4%
681
+4%
705
+3%
772
+10%
894
+16%
965
+8%
1 016
+5%
1 035
+2%
1 007
-3%
1 064
+6%
1 054
-1%
1 036
-2%
998
-4%
899
-10%
550
-39%
400
-27%
415
+4%
555
+34%
980
+77%
1 741
+78%
1 114
-36%
1 666
+50%
1 642
-1%
1 081
-34%
1 075
-1%
1 103
+3%
1 121
+2%
1 125
+0%
1 133
+1%
1 034
-9%
929
-10%
810
-13%
800
-1%
807
+1%
808
+0%
820
+2%
Net Income
Tax Provision
(19)
(29)
(48)
(76)
(108)
(119)
(126)
(125)
(101)
(107)
(104)
(111)
(126)
(129)
(136)
(147)
(150)
(148)
(138)
(93)
(58)
(32)
(50)
(84)
(109)
(133)
(117)
(104)
(91)
(85)
(78)
(75)
(77)
(67)
(70)
(73)
(72)
(72)
(85)
(83)
(79)
(79)
(69)
(61)
(60)
(55)
(43)
(41)
(39)
(44)
(48)
(54)
(61)
(71)
(83)
(90)
(93)
(93)
(92)
(96)
(99)
(97)
(100)
(97)
(66)
(56)
(40)
(50)
(88)
(159)
(159)
(211)
(218)
(175)
(140)
(155)
(163)
(164)
(167)
(155)
(131)
(118)
(110)
(113)
(107)
(80)
Income from Continuing Operations
259
326
451
516
438
446
441
436
407
417
443
478
510
551
591
642
682
703
635
476
306
220
314
485
663
776
771
772
685
678
408
403
478
531
816
832
815
727
966
899
881
854
650
675
612
650
642
599
652
639
608
627
644
701
811
875
924
942
916
968
955
939
899
802
484
344
375
505
893
1 582
955
1 454
1 425
907
936
948
958
961
966
879
798
692
690
694
701
741
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(2)
3
(2)
(4)
(6)
(13)
(10)
(3)
(5)
(3)
1
4
7
10
12
12
12
11
12
11
9
11
8
Net Income (Common)
275
N/A
342
+24%
467
+37%
531
+14%
438
-17%
446
+2%
441
-1%
436
-1%
407
-7%
417
+2%
443
+6%
478
+8%
510
+7%
551
+8%
591
+7%
642
+9%
682
+6%
703
+3%
635
-10%
476
-25%
306
-36%
220
-28%
314
+43%
485
+54%
663
+37%
776
+17%
771
-1%
772
+0%
685
-11%
678
-1%
408
-40%
403
-1%
478
+18%
531
+11%
816
+54%
832
+2%
815
-2%
727
-11%
966
+33%
899
-7%
881
-2%
854
-3%
650
-24%
675
+4%
612
-9%
650
+6%
642
-1%
599
-7%
652
+9%
639
-2%
608
-5%
627
+3%
644
+3%
701
+9%
811
+16%
875
+8%
924
+6%
942
+2%
916
-3%
968
+6%
955
-1%
939
-2%
895
-5%
800
-11%
487
-39%
342
-30%
371
+9%
499
+35%
879
+76%
1 572
+79%
953
-39%
1 449
+52%
1 422
-2%
908
-36%
940
+4%
955
+2%
968
+1%
973
+0%
979
+1%
891
-9%
808
-9%
704
-13%
701
0%
703
+0%
712
+1%
748
+5%
EPS (Diluted)
2.57
N/A
1.2
-53%
2.16
+80%
1.46
-32%
1.16
-21%
1.22
+5%
1.2
-2%
1.16
-3%
1.09
-6%
1.11
+2%
1.18
+6%
1.27
+8%
1.35
+6%
1.46
+8%
1.58
+8%
1.71
+8%
1.79
+5%
1.88
+5%
1.69
-10%
1.28
-24%
0.82
-36%
0.59
-28%
0.84
+42%
1.29
+54%
1.74
+35%
2.06
+18%
1.98
-4%
1.81
-9%
1.59
-12%
1.59
N/A
0.96
-40%
0.95
-1%
1.12
+18%
1.25
+12%
1.92
+54%
1.95
+2%
1.91
-2%
1.7
-11%
2.27
+34%
2.12
-7%
2.08
-2%
2.02
-3%
1.53
-24%
1.6
+5%
1.45
-9%
1.53
+6%
1.51
-1%
1.4
-7%
1.53
+9%
1.5
-2%
1.43
-5%
1.47
+3%
1.51
+3%
1.65
+9%
1.91
+16%
2.06
+8%
2.17
+5%
2.21
+2%
2.15
-3%
2.28
+6%
2.25
-1%
2.21
-2%
2.1
-5%
1.87
-11%
1.16
-38%
0.79
-32%
0.87
+10%
1.16
+33%
2.06
+78%
3.69
+79%
2.24
-39%
3.41
+52%
3.31
-3%
2.13
-36%
2.21
+4%
2.24
+1%
2.27
+1%
2.28
+0%
2.3
+1%
2.09
-9%
1.9
-9%
1.65
-13%
1.65
N/A
1.65
N/A
1.67
+1%
1.75
+5%

See Also

Summary
SAT intrinsic value, competitors valuation, and company profile.
DCF Valuation
SAT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SAT stock valuation using valuation multiples.
Wall Street Estimates
SAT 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
SAT 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 312,700+ 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.