S

Sahacogen (Chonburi) PCL
SET:SCG

Watchlist Manager
Sahacogen (Chonburi) PCL
SET:SCG
Watchlist
Price: 2.36 THB
Market Cap: ฿2.7B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-41%
5Y
-23%
10Y
-22%
Operating Income
+
3Y
-15%
5Y
-
10Y
-
Net Income
+
3Y
-32%
5Y
-
10Y
-

Earnings Waterfall
Sahacogen (Chonburi) PCL

Income Statement
Sahacogen (Chonburi) PCL

Rotate your device to view
Income Statement
Currency: THB
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
120
106
94
93
91
90
89
93
96
102
112
123
135
143
146
140
135
132
128
125
121
117
114
113
114
114
116
121
125
128
146
149
151
153
138
137
136
138
141
143
146
145
148
151
152
154
151
144
139
134
131
127
125
129
129
131
134
139
149
157
168
164
159
154
143
140
137
133
106
124
119
113
88
102
97
95
108
118
129
141
136
135
146
158
171
181
0
0
Revenue
2 086
N/A
2 078
0%
2 046
-2%
2 082
+2%
2 135
+3%
2 149
+1%
2 230
+4%
2 301
+3%
2 407
+5%
2 561
+6%
2 668
+4%
2 766
+4%
2 815
+2%
2 850
+1%
2 819
-1%
2 799
-1%
2 808
+0%
2 817
+0%
2 879
+2%
2 959
+3%
3 049
+3%
3 080
+1%
3 103
+1%
3 091
0%
3 042
-2%
3 060
+1%
3 110
+2%
3 134
+1%
3 128
0%
3 134
+0%
3 203
+2%
3 329
+4%
3 510
+5%
3 696
+5%
3 848
+4%
3 996
+4%
4 088
+2%
4 222
+3%
4 329
+3%
4 415
+2%
4 533
+3%
4 596
+1%
4 661
+1%
4 707
+1%
4 708
+0%
4 675
-1%
4 211
-10%
4 034
-4%
3 910
-3%
3 752
-4%
4 023
+7%
4 021
0%
3 965
-1%
3 971
+0%
3 982
+0%
4 006
+1%
4 027
+1%
4 014
0%
4 048
+1%
4 109
+2%
4 199
+2%
4 364
+4%
4 414
+1%
4 373
-1%
4 320
-1%
4 251
-2%
4 162
-2%
4 077
-2%
3 971
-3%
3 924
-1%
3 943
+0%
4 052
+3%
4 220
+4%
4 551
+8%
4 807
+6%
5 318
+11%
5 744
+8%
5 866
+2%
5 883
+0%
5 489
-7%
5 048
-8%
4 740
-6%
4 315
-9%
3 923
-9%
3 591
-8%
3 250
-10%
3 236
0%
3 158
-2%
Gross Profit
Cost of Revenue
(1 519)
(1 552)
(1 563)
(1 601)
(1 658)
(1 711)
(1 791)
(1 863)
(1 930)
(2 005)
(2 105)
(2 190)
(2 230)
(2 272)
(2 242)
(2 220)
(2 217)
(2 233)
(2 297)
(2 389)
(2 529)
(2 578)
(2 626)
(2 618)
(2 523)
(2 527)
(2 548)
(2 558)
(2 556)
(2 560)
(2 605)
(2 726)
(2 915)
(3 116)
(3 306)
(3 443)
(3 509)
(3 658)
(3 738)
(3 821)
(3 904)
(3 980)
(4 061)
(4 103)
(4 117)
(4 115)
(3 821)
(3 722)
(3 607)
(3 471)
(3 551)
(3 478)
(3 398)
(3 321)
(3 323)
(3 349)
(3 386)
(3 430)
(3 489)
(3 562)
(3 657)
(3 819)
(3 901)
(3 889)
(3 881)
(3 856)
(3 796)
(3 726)
(3 604)
(3 507)
(3 521)
(3 699)
(3 961)
(4 422)
(4 754)
(5 344)
(5 803)
(5 878)
(5 838)
(5 312)
(4 809)
(4 519)
(4 095)
(3 755)
(3 449)
(3 082)
(3 151)
(3 081)
Gross Profit
567
N/A
527
-7%
483
-8%
481
0%
477
-1%
438
-8%
439
+0%
438
0%
477
+9%
556
+17%
564
+1%
576
+2%
584
+1%
577
-1%
578
+0%
579
+0%
591
+2%
585
-1%
582
0%
570
-2%
520
-9%
503
-3%
477
-5%
473
-1%
519
+10%
533
+3%
562
+5%
576
+3%
571
-1%
574
+1%
599
+4%
603
+1%
595
-1%
580
-2%
542
-7%
553
+2%
579
+5%
565
-2%
592
+5%
594
+0%
629
+6%
615
-2%
600
-2%
603
+0%
590
-2%
560
-5%
390
-30%
312
-20%
304
-3%
281
-7%
472
+68%
543
+15%
567
+4%
650
+15%
660
+1%
658
0%
641
-3%
584
-9%
559
-4%
547
-2%
542
-1%
545
+1%
514
-6%
484
-6%
439
-9%
395
-10%
367
-7%
351
-4%
367
+5%
416
+13%
421
+1%
352
-16%
259
-26%
128
-50%
53
-59%
(26)
N/A
(59)
-130%
(13)
+79%
45
N/A
177
+292%
239
+35%
221
-8%
220
0%
168
-24%
142
-16%
168
+19%
85
-49%
78
-8%
Operating Income
Operating Expenses
(112)
(118)
(70)
(68)
(63)
(66)
(70)
(71)
(69)
(70)
(70)
(77)
(91)
(108)
(113)
(118)
(121)
(117)
(124)
(126)
(126)
(118)
(123)
(123)
(124)
(135)
(144)
(149)
(136)
(177)
(176)
(184)
(170)
(181)
(175)
(172)
(168)
(126)
(124)
(120)
(123)
(123)
(131)
(138)
(156)
(156)
(159)
(155)
(165)
(155)
(144)
(142)
(151)
(222)
(140)
(135)
(139)
(133)
(139)
(143)
(150)
(145)
(136)
(135)
(135)
(137)
(133)
(128)
(120)
(117)
(119)
(20)
(49)
(58)
(68)
(153)
(132)
(119)
(115)
(114)
(100)
1
(2)
(6)
(304)
(301)
(305)
(283)
Selling, General & Administrative
(114)
(118)
(69)
(68)
(67)
(66)
(70)
(71)
(70)
(72)
(72)
(79)
(91)
(106)
(113)
(120)
(124)
(120)
(126)
(128)
(137)
(131)
(134)
(134)
(128)
(137)
(154)
(159)
(155)
(153)
(146)
(154)
(174)
(171)
(166)
(164)
(174)
(131)
(133)
(128)
(136)
(151)
(157)
(162)
(150)
(160)
(161)
(158)
(155)
(163)
(152)
(151)
(135)
(149)
(149)
(144)
(130)
(141)
(146)
(151)
(139)
(152)
(145)
(144)
(129)
(140)
(136)
(134)
(119)
(123)
(130)
(132)
(173)
(191)
(195)
(202)
(151)
(150)
(166)
(176)
(163)
(372)
(365)
(354)
(399)
(400)
(403)
(380)
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
(13)
0
0
0
(13)
0
0
0
(13)
0
0
0
(16)
0
0
0
(9)
0
0
0
(11)
0
0
0
(12)
0
0
0
(8)
0
0
0
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
2
(0)
0
0
5
0
0
0
1
3
2
2
0
(2)
0
1
3
3
2
2
11
14
11
12
4
2
10
10
18
(24)
(30)
(30)
4
(10)
(9)
(8)
6
5
8
8
26
28
26
24
6
4
3
3
2
9
8
8
0
(73)
9
9
0
8
7
7
0
7
8
8
6
3
3
6
7
6
10
111
134
132
127
49
19
31
51
62
63
373
363
347
95
98
98
96
Operating Income
455
N/A
409
-10%
413
+1%
413
0%
414
+0%
372
-10%
369
-1%
367
0%
408
+11%
487
+19%
494
+1%
499
+1%
493
-1%
469
-5%
465
-1%
461
-1%
470
+2%
468
0%
458
-2%
444
-3%
394
-11%
385
-2%
354
-8%
350
-1%
395
+13%
398
+1%
418
+5%
428
+2%
435
+2%
398
-9%
423
+6%
419
-1%
425
+1%
399
-6%
367
-8%
381
+4%
411
+8%
438
+7%
467
+7%
474
+1%
506
+7%
493
-3%
470
-5%
466
-1%
434
-7%
404
-7%
231
-43%
157
-32%
138
-12%
126
-9%
328
+160%
401
+22%
416
+4%
428
+3%
520
+22%
523
+1%
502
-4%
451
-10%
420
-7%
404
-4%
392
-3%
400
+2%
377
-6%
349
-8%
304
-13%
258
-15%
233
-9%
223
-4%
248
+11%
300
+21%
302
+1%
332
+10%
211
-37%
70
-67%
(15)
N/A
(179)
-1 084%
(192)
-7%
(132)
+31%
(70)
+47%
63
N/A
139
+120%
221
+59%
218
-1%
162
-26%
(162)
N/A
(133)
+18%
(220)
-65%
(205)
+6%
Pre-Tax Income
Interest Income Expense
(120)
(104)
(91)
(89)
(91)
(92)
(92)
(97)
(95)
(101)
(106)
(115)
(125)
(132)
(139)
(136)
(134)
(130)
(126)
(124)
(120)
(116)
(114)
(113)
(113)
(113)
(116)
(121)
(124)
(128)
(145)
(148)
(151)
(153)
(137)
(136)
(135)
(137)
(140)
(143)
(146)
(144)
(147)
(150)
(152)
(154)
(150)
(144)
(138)
(134)
(131)
(127)
(125)
(129)
(128)
(130)
(134)
(138)
(149)
(157)
(168)
(164)
(159)
(154)
(143)
(140)
(136)
(133)
(131)
(126)
(121)
(128)
(117)
(111)
(104)
(95)
(105)
(109)
(107)
(126)
(123)
(117)
(140)
(154)
(165)
(175)
(172)
(167)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(42)
0
0
0
(15)
0
0
0
0
0
0
0
0
0
0
0
0
(11)
9
144
107
109
43
(131)
(80)
0
(39)
1
(4)
(4)
1
1
0
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
114
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
0
0
0
0
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
9
0
0
0
9
0
0
0
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
335
N/A
304
-9%
322
+6%
323
+0%
322
0%
280
-13%
277
-1%
271
-2%
313
+16%
386
+23%
388
+1%
384
-1%
369
-4%
338
-8%
326
-4%
325
0%
336
+3%
337
+0%
332
-2%
321
-3%
274
-15%
269
-2%
241
-11%
237
-1%
282
+19%
285
+1%
303
+6%
307
+1%
269
-12%
270
+0%
277
+3%
271
-2%
259
-5%
246
-5%
230
-7%
245
+7%
276
+13%
301
+9%
327
+9%
331
+1%
361
+9%
348
-3%
323
-7%
315
-2%
282
-11%
239
-15%
90
-62%
158
+75%
99
-38%
102
+3%
241
+137%
144
-40%
219
+53%
299
+36%
353
+18%
393
+11%
373
-5%
309
-17%
272
-12%
247
-9%
233
-6%
236
+1%
218
-8%
195
-10%
157
-20%
117
-25%
97
-17%
90
-8%
117
+31%
174
+49%
181
+4%
204
+13%
93
-54%
(41)
N/A
(119)
-192%
(274)
-130%
(287)
-5%
(240)
+16%
(177)
+26%
(63)
+65%
130
N/A
104
-20%
78
-25%
8
-90%
(327)
N/A
(309)
+6%
(392)
-27%
(373)
+5%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(9)
(17)
(25)
(33)
(23)
(21)
(13)
(8)
(11)
(14)
(18)
(18)
(21)
(15)
(18)
(10)
(4)
(5)
(8)
(7)
(10)
(12)
(7)
(7)
(16)
(29)
(43)
(57)
(60)
(67)
(70)
(65)
(47)
(55)
(54)
(53)
(74)
(60)
(60)
(69)
(72)
(73)
(65)
(47)
(31)
(15)
(6)
(7)
(7)
(15)
(19)
(18)
(15)
(4)
0
(2)
1
(4)
13
27
36
61
57
51
37
9
(36)
(35)
(17)
10
90
91
98
93
Income from Continuing Operations
335
304
322
323
322
280
277
271
313
386
388
384
368
337
317
309
312
304
308
300
261
262
230
223
265
267
281
292
252
260
274
266
251
239
220
233
270
295
312
303
318
291
262
249
212
175
43
102
44
49
167
84
160
230
281
320
308
262
241
233
227
229
210
180
138
99
82
86
117
173
182
200
107
(14)
(83)
(212)
(229)
(190)
(140)
(54)
94
69
61
18
(237)
(217)
(293)
(280)
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
1
1
1
1
1
1
1
1
1
1
1
1
1
3
2
2
(3)
(4)
(2)
(1)
8
9
11
11
18
20
23
18
5
(2)
(11)
(9)
(9)
(8)
(7)
(10)
(10)
(11)
(11)
(10)
(11)
(8)
(12)
(13)
(11)
(12)
(8)
(6)
(5)
(5)
(4)
(3)
(5)
(3)
(4)
(2)
(2)
(1)
(2)
(4)
(4)
(7)
(4)
(5)
Net Income (Common)
335
N/A
304
-9%
322
+6%
323
+0%
322
0%
280
-13%
277
-1%
271
-2%
313
+16%
386
+23%
388
+1%
384
-1%
368
-4%
337
-9%
317
-6%
309
-3%
312
+1%
304
-3%
308
+1%
300
-3%
261
-13%
262
+0%
230
-12%
223
-3%
265
+19%
268
+1%
283
+6%
293
+4%
252
-14%
261
+4%
275
+5%
267
-3%
251
-6%
240
-5%
220
-8%
234
+6%
271
+16%
297
+10%
314
+6%
305
-3%
315
+3%
287
-9%
260
-9%
248
-5%
220
-11%
183
-17%
53
-71%
113
+113%
62
-45%
69
+11%
190
+177%
102
-47%
165
+62%
228
+38%
270
+19%
311
+15%
299
-4%
254
-15%
234
-8%
223
-5%
215
-4%
216
+0%
198
-8%
169
-15%
139
-17%
103
-26%
82
-20%
85
+3%
106
+25%
161
+52%
174
+8%
194
+12%
102
-48%
(19)
N/A
(87)
-357%
(216)
-149%
(234)
-8%
(193)
+18%
(143)
+26%
(55)
+61%
92
N/A
68
-26%
59
-13%
14
-77%
(242)
N/A
(224)
+7%
(298)
-33%
(286)
+4%
EPS (Diluted)
0.41
N/A
0.31
-24%
0.33
+6%
0.34
+3%
0.34
N/A
0.29
-15%
0.28
-3%
0.28
N/A
0.33
+18%
0.4
+21%
0.41
+2%
0.4
-2%
0.39
-3%
0.35
-10%
0.33
-6%
0.32
-3%
0.33
+3%
0.32
-3%
0.32
N/A
0.32
N/A
0.27
-16%
0.28
+4%
0.25
-11%
0.24
-4%
0.28
+17%
0.28
N/A
0.29
+4%
0.3
+3%
0.26
-13%
0.27
+4%
0.29
+7%
0.28
-3%
0.26
-7%
0.25
-4%
0.23
-8%
0.25
+9%
0.28
+12%
0.32
+14%
0.33
+3%
0.32
-3%
0.33
+3%
0.3
-9%
0.28
-7%
0.26
-7%
0.23
-12%
0.19
-17%
0.05
-74%
0.12
+140%
0.07
-42%
0.07
N/A
0.2
+186%
0.1
-50%
0.17
+70%
0.24
+41%
0.28
+17%
0.33
+18%
0.31
-6%
0.27
-13%
0.25
-7%
0.23
-8%
0.23
N/A
0.23
N/A
0.21
-9%
0.18
-14%
0.13
-28%
0.1
-23%
0.07
-30%
0.08
+14%
0.11
+38%
0.17
+55%
0.18
+6%
0.2
+11%
0.11
-45%
-0.01
N/A
-0.07
-600%
-0.19
-171%
-0.2
-5%
-0.17
+15%
-0.12
+29%
-0.05
+58%
0.08
N/A
0.06
-25%
0.05
-17%
0.01
-80%
-0.21
N/A
-0.19
+10%
-0.26
-37%
-0.25
+4%

See Also

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