S

Silicon Craft Technology PCL
SET:SICT

Watchlist Manager
Silicon Craft Technology PCL
SET:SICT
Watchlist
Price: 2.24 THB -1.75%
Market Cap: 1.1B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+95%
10Y
-
Operating Income
+
3Y
-11%
5Y
+75%
10Y
-
Net Income
+
3Y
-9%
5Y
+70%
10Y
-

Earnings Waterfall
Silicon Craft Technology PCL

Revenue
645.5m THB
Cost of Revenue
-363.7m THB
Gross Profit
281.8m THB
Operating Expenses
-201.6m THB
Operating Income
80.2m THB
Other Expenses
-2.2m THB
Net Income
78m THB

Income Statement
Silicon Craft Technology PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Interest Expense
0
0
1
1
1
1
1
1
1
1
1
1
0
1
1
2
4
5
6
6
6
4
3
Revenue
309
N/A
331
+7%
331
+0%
333
+0%
338
+1%
344
+2%
481
+40%
514
+7%
422
-18%
561
+33%
500
-11%
536
+7%
601
+12%
679
+13%
700
+3%
689
-2%
666
-3%
654
-2%
686
+5%
679
-1%
662
-3%
651
-2%
645
-1%
Gross Profit
Cost of Revenue
(183)
(189)
(187)
(190)
(188)
(192)
(251)
(256)
(199)
(261)
(223)
(240)
(285)
(344)
(369)
(375)
(362)
(359)
(383)
(386)
(375)
(370)
(364)
Gross Profit
125
N/A
142
+14%
145
+2%
143
-1%
150
+5%
152
+2%
230
+51%
258
+12%
223
-14%
301
+35%
277
-8%
296
+7%
316
+7%
334
+6%
331
-1%
314
-5%
304
-3%
295
-3%
302
+2%
292
-3%
287
-2%
280
-2%
282
+1%
Operating Income
Operating Expenses
(102)
(106)
(99)
(108)
(115)
(113)
(159)
(177)
(159)
(204)
(187)
(200)
(178)
(168)
(162)
(138)
(158)
(161)
(164)
(178)
(181)
(189)
(201)
Selling, General & Administrative
(102)
(104)
(100)
(108)
(120)
(121)
(162)
(175)
(151)
(192)
(156)
(148)
(149)
(145)
(158)
(163)
(162)
(166)
(171)
(169)
(176)
(182)
(193)
Depreciation & Amortization
(2)
0
(1)
(1)
(3)
(3)
(3)
(3)
(2)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
0
0
Other Operating Expenses
2
(2)
2
1
8
11
7
2
(6)
(8)
(28)
(49)
(25)
(18)
(0)
30
8
9
12
(4)
(0)
(7)
(8)
Operating Income
23
N/A
37
+58%
46
+26%
35
-24%
35
-1%
39
+13%
71
+81%
82
+15%
64
-22%
97
+51%
90
-7%
96
+7%
138
+44%
167
+21%
169
+1%
176
+4%
146
-17%
134
-9%
139
+4%
114
-18%
106
-7%
91
-14%
80
-12%
Pre-Tax Income
Interest Income Expense
(0)
(0)
(1)
(1)
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(3)
(5)
(6)
(6)
(6)
(4)
(3)
Pre-Tax Income
23
N/A
36
+58%
45
+25%
34
-24%
34
-1%
39
+14%
71
+82%
82
+15%
64
-22%
97
+51%
90
-7%
96
+7%
138
+44%
166
+21%
168
+1%
174
+4%
143
-18%
129
-10%
132
+3%
108
-19%
100
-7%
87
-14%
77
-11%
Net Income
Tax Provision
2
1
0
0
0
(0)
(0)
(1)
0
(2)
(4)
(6)
(3)
(2)
(1)
1
(2)
(0)
1
1
1
1
1
Income from Continuing Operations
24
38
46
35
34
39
71
81
64
94
86
89
135
164
167
175
140
129
133
109
101
87
78
Net Income (Common)
24
N/A
38
+54%
46
+22%
35
-24%
34
-1%
39
+13%
71
+81%
81
+15%
64
-21%
94
+47%
86
-9%
89
+4%
135
+51%
164
+22%
167
+2%
175
+5%
140
-20%
129
-8%
133
+3%
109
-18%
101
-7%
87
-14%
78
-10%
EPS (Diluted)
0.06
N/A
0.09
+50%
0.11
+22%
0.09
-18%
0.08
-11%
0.1
+25%
0.18
+80%
0.2
+11%
0.13
-35%
0.24
+85%
0.17
-29%
0.2
+18%
0.28
+40%
0.34
+21%
0.35
+3%
0.37
+6%
0.29
-22%
0.27
-7%
0.28
+4%
0.23
-18%
0.21
-9%
0.18
-14%
0.16
-11%

See Also

Summary
SICT intrinsic value, competitors valuation, and company profile.
DCF Valuation
SICT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SICT stock valuation using valuation multiples.
Wall Street Estimates
SICT 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
SICT 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 301,800+ 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

© 2025 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.