S

Sahamit Machinery PCL
SET:SMIT

Watchlist Manager
Sahamit Machinery PCL
SET:SMIT
Watchlist
Price: 3.58 THB -0.56% Market Closed
Market Cap: ฿1.9B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-27%
5Y
-3%
10Y
-18%
Operating Income
+
3Y
-41%
5Y
+9%
10Y
-7%
Net Income
+
3Y
-41%
5Y
+15%
10Y
-9%

Earnings Waterfall
Sahamit Machinery PCL

Income Statement
Sahamit Machinery PCL

Rotate your device to view
Income Statement
Currency: THB
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
14
15
17
18
18
17
16
17
19
20
22
21
20
20
22
24
28
29
28
25
21
17
13
12
10
9
9
10
10
12
12
13
12
10
7
5
3
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
0
1
1
1
0
0
0
0
0
0
0
0
Revenue
1 395
N/A
1 532
+10%
1 614
+5%
1 689
+5%
1 759
+4%
1 752
0%
1 798
+3%
1 754
-2%
1 758
+0%
1 811
+3%
1 827
+1%
1 850
+1%
1 778
-4%
1 755
-1%
1 771
+1%
1 798
+2%
1 801
+0%
1 640
-9%
1 464
-11%
1 377
-6%
1 414
+3%
1 544
+9%
1 733
+12%
1 975
+14%
2 109
+7%
2 202
+4%
2 316
+5%
2 329
+1%
2 311
-1%
2 489
+8%
2 578
+4%
2 696
+5%
2 747
+2%
2 655
-3%
2 565
-3%
2 411
-6%
2 342
-3%
2 270
-3%
2 192
-3%
2 109
-4%
2 065
-2%
1 995
-3%
1 967
-1%
1 966
0%
1 910
-3%
1 928
+1%
1 907
-1%
1 921
+1%
2 029
+6%
2 031
+0%
2 043
+1%
2 070
+1%
2 164
+5%
2 267
+5%
2 366
+4%
2 389
+1%
2 312
-3%
2 270
-2%
2 234
-2%
2 147
-4%
2 012
-6%
1 910
-5%
1 792
-6%
1 677
-6%
1 671
0%
1 674
+0%
1 735
+4%
1 927
+11%
2 048
+6%
2 097
+2%
2 159
+3%
2 217
+3%
2 176
-2%
2 098
-4%
1 937
-8%
1 731
-11%
1 618
-7%
1 598
-1%
1 573
-2%
1 593
+1%
1 616
+1%
1 664
+3%
1 649
-1%
1 622
-2%
Gross Profit
Cost of Revenue
(1 001)
(1 103)
(1 170)
(1 240)
(1 301)
(1 303)
(1 346)
(1 307)
(1 310)
(1 361)
(1 362)
(1 379)
(1 314)
(1 284)
(1 292)
(1 297)
(1 310)
(1 207)
(1 102)
(1 070)
(1 113)
(1 209)
(1 345)
(1 518)
(1 599)
(1 652)
(1 720)
(1 718)
(1 699)
(1 842)
(1 921)
(2 017)
(2 052)
(1 968)
(1 879)
(1 741)
(1 684)
(1 638)
(1 587)
(1 530)
(1 496)
(1 426)
(1 396)
(1 403)
(1 367)
(1 389)
(1 372)
(1 364)
(1 436)
(1 415)
(1 412)
(1 420)
(1 478)
(1 557)
(1 631)
(1 653)
(1 606)
(1 583)
(1 562)
(1 499)
(1 393)
(1 310)
(1 235)
(1 152)
(1 141)
(1 127)
(1 136)
(1 268)
(1 349)
(1 397)
(1 459)
(1 520)
(1 513)
(1 460)
(1 342)
(1 183)
(1 096)
(1 088)
(1 077)
(1 094)
(1 109)
(1 147)
(1 123)
(1 094)
Gross Profit
394
N/A
428
+9%
444
+4%
449
+1%
457
+2%
450
-2%
451
+0%
448
-1%
448
+0%
450
+1%
465
+3%
471
+1%
464
-1%
471
+1%
479
+2%
501
+5%
492
-2%
433
-12%
362
-16%
307
-15%
301
-2%
335
+11%
388
+16%
457
+18%
510
+12%
550
+8%
596
+8%
611
+3%
612
+0%
648
+6%
658
+2%
679
+3%
695
+2%
686
-1%
687
+0%
670
-2%
657
-2%
632
-4%
605
-4%
579
-4%
570
-2%
569
0%
571
+0%
563
-2%
543
-3%
539
-1%
535
-1%
557
+4%
593
+6%
616
+4%
631
+3%
650
+3%
686
+5%
710
+4%
735
+3%
736
+0%
706
-4%
687
-3%
671
-2%
648
-4%
619
-4%
600
-3%
557
-7%
526
-6%
530
+1%
547
+3%
599
+9%
659
+10%
698
+6%
700
+0%
700
0%
697
0%
664
-5%
638
-4%
595
-7%
548
-8%
521
-5%
510
-2%
496
-3%
499
+1%
507
+2%
518
+2%
526
+2%
527
+0%
Operating Income
Operating Expenses
(192)
(196)
(208)
(200)
(194)
(202)
(195)
(197)
(212)
(233)
(240)
(252)
(236)
(248)
(256)
(271)
(272)
(256)
(241)
(227)
(234)
(240)
(252)
(263)
(258)
(270)
(271)
(278)
(289)
(292)
(308)
(298)
(309)
(324)
(333)
(354)
(347)
(344)
(339)
(336)
(339)
(341)
(346)
(353)
(358)
(361)
(361)
(361)
(381)
(376)
(378)
(384)
(405)
(392)
(399)
(393)
(415)
(398)
(412)
(418)
(405)
(401)
(362)
(348)
(358)
(353)
(371)
(377)
(364)
(362)
(361)
(365)
(381)
(380)
(371)
(369)
(361)
(357)
(348)
(347)
(340)
(335)
(335)
(333)
Selling, General & Administrative
(212)
(219)
(232)
(235)
(227)
(237)
(230)
(240)
(256)
(264)
(269)
(266)
(259)
(272)
(279)
(293)
(293)
(273)
(260)
(244)
(248)
(253)
(264)
(279)
(294)
(311)
(321)
(328)
(326)
(338)
(349)
(360)
(375)
(379)
(382)
(378)
(384)
(377)
(374)
(373)
(365)
(369)
(371)
(377)
(377)
(377)
(379)
(377)
(381)
(385)
(387)
(397)
(405)
(409)
(415)
(412)
(415)
(418)
(434)
(439)
(424)
(421)
(382)
(362)
(370)
(366)
(382)
(391)
(378)
(375)
(374)
(374)
(390)
(389)
(381)
(378)
(372)
(367)
(367)
(368)
(374)
(370)
(365)
(363)
Other Operating Expenses
21
23
25
35
32
35
35
43
44
31
28
14
23
24
23
22
21
17
19
17
15
14
12
17
36
41
50
50
37
45
40
62
66
55
50
24
37
33
35
37
26
28
25
24
19
16
18
16
0
10
9
13
0
17
16
20
0
19
22
22
20
20
20
14
12
13
12
14
14
13
12
9
9
9
9
9
11
10
17
20
34
36
30
30
Operating Income
203
N/A
232
+14%
236
+2%
249
+5%
263
+6%
247
-6%
257
+4%
250
-3%
236
-6%
217
-8%
224
+3%
219
-2%
229
+4%
223
-3%
223
N/A
230
+3%
220
-4%
177
-20%
122
-31%
80
-34%
67
-16%
96
+43%
136
+43%
194
+43%
251
+29%
280
+12%
325
+16%
333
+2%
323
-3%
355
+10%
350
-2%
381
+9%
386
+1%
362
-6%
354
-2%
316
-11%
311
-2%
288
-7%
266
-7%
243
-9%
231
-5%
228
-1%
225
-2%
209
-7%
185
-12%
178
-4%
174
-2%
196
+13%
212
+8%
240
+13%
253
+5%
266
+5%
281
+5%
318
+13%
336
+6%
344
+2%
292
-15%
289
-1%
260
-10%
230
-11%
215
-7%
199
-7%
195
-2%
178
-9%
172
-3%
195
+13%
228
+17%
282
+24%
334
+19%
338
+1%
338
+0%
331
-2%
283
-15%
259
-8%
223
-14%
180
-20%
160
-11%
153
-4%
148
-4%
152
+3%
167
+10%
183
+9%
191
+5%
194
+1%
Pre-Tax Income
Interest Income Expense
(14)
(15)
(17)
(18)
(19)
(17)
(15)
(16)
(19)
(2)
(1)
(1)
(10)
(3)
(22)
(23)
(33)
(43)
(27)
(25)
(15)
(15)
(14)
(1)
3
(0)
(3)
(15)
(23)
(11)
(14)
(8)
(1)
1
(1)
(4)
(8)
(14)
(1)
(0)
6
4
2
14
11
12
19
8
12
11
6
4
4
2
5
11
10
11
12
8
5
(0)
1
(3)
1
12
12
16
16
10
6
9
0
2
(3)
(6)
(3)
(2)
(3)
(3)
5
(4)
(3)
4
Non-Reccuring Items
0
(15)
(15)
(15)
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
6
3
3
1
1
2
5
5
2
2
0
1
4
4
3
2
2
1
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
1
3
0
6
19
18
19
17
4
3
0
3
0
0
0
2
3
5
4
3
2
2
2
2
1
1
0
2
3
0
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
1
0
0
(2)
(0)
(0)
13
0
0
0
12
0
0
(0)
23
0
0
3
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
189
N/A
201
+7%
204
+1%
215
+5%
229
+7%
230
+0%
242
+5%
234
-3%
218
-7%
216
-1%
223
+3%
218
-2%
218
0%
220
+1%
201
-9%
206
+3%
187
-9%
134
-28%
95
-29%
55
-42%
52
-6%
81
+56%
122
+51%
194
+58%
254
+31%
280
+10%
323
+15%
318
-1%
301
-6%
344
+15%
336
-2%
376
+12%
385
+2%
369
-4%
372
+1%
330
-11%
322
-2%
291
-10%
269
-8%
246
-9%
238
-3%
235
-1%
228
-3%
223
-2%
196
-12%
190
-3%
196
+3%
209
+6%
242
+16%
254
+5%
261
+3%
272
+4%
298
+10%
321
+8%
342
+7%
356
+4%
324
-9%
301
-7%
274
-9%
243
-11%
226
-7%
202
-10%
198
-2%
176
-11%
174
-1%
209
+20%
245
+17%
303
+24%
352
+16%
350
-1%
344
-2%
341
-1%
289
-15%
265
-8%
223
-16%
176
-21%
159
-10%
153
-4%
145
-5%
151
+4%
173
+15%
179
+3%
188
+5%
199
+6%
Net Income
Tax Provision
(63)
(70)
(71)
(74)
(74)
(67)
(68)
(63)
(57)
(56)
(58)
(55)
(52)
(52)
(47)
(48)
(45)
(29)
(20)
(11)
(12)
(20)
(29)
(45)
(54)
(63)
(76)
(78)
(79)
(84)
(77)
(82)
(82)
(75)
(73)
(60)
(58)
(52)
(48)
(45)
(44)
(44)
(44)
(42)
(37)
(35)
(36)
(40)
(45)
(47)
(48)
(50)
(55)
(60)
(64)
(67)
(61)
(56)
(50)
(43)
(44)
(39)
(38)
(33)
(27)
(33)
(40)
(50)
(62)
(63)
(64)
(64)
(53)
(48)
(40)
(31)
(28)
(26)
(23)
(22)
(27)
(29)
(31)
(34)
Income from Continuing Operations
125
131
133
141
155
163
174
172
161
160
165
163
166
168
153
158
143
105
76
44
40
61
93
149
200
218
247
240
222
260
259
294
303
294
299
269
264
239
221
201
194
191
184
182
159
154
161
169
197
207
214
222
242
261
278
289
263
245
224
200
182
164
161
143
147
177
205
253
291
287
281
277
236
217
183
145
132
128
123
128
146
150
157
164
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
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)
125
N/A
131
+5%
133
+2%
141
+6%
155
+10%
163
+5%
174
+7%
172
-1%
161
-6%
160
-1%
165
+3%
163
-1%
166
+2%
168
+1%
153
-8%
158
+3%
143
-10%
105
-26%
76
-28%
44
-42%
40
-8%
61
+53%
93
+52%
149
+60%
200
+35%
218
+9%
247
+13%
240
-3%
222
-8%
260
+17%
259
0%
294
+14%
303
+3%
294
-3%
299
+2%
269
-10%
264
-2%
239
-10%
221
-8%
201
-9%
194
-3%
191
-2%
184
-4%
182
-1%
159
-12%
154
-3%
161
+4%
169
+5%
197
+16%
207
+5%
214
+3%
222
+4%
242
+9%
261
+8%
278
+7%
289
+4%
263
-9%
245
-7%
224
-9%
200
-11%
182
-9%
164
-10%
161
-2%
143
-11%
147
+3%
177
+20%
205
+16%
253
+23%
291
+15%
287
-1%
281
-2%
277
-1%
236
-15%
217
-8%
183
-15%
145
-21%
132
-9%
128
-3%
123
-4%
128
+4%
146
+14%
150
+3%
157
+5%
164
+4%
EPS (Diluted)
0.36
N/A
0.27
-25%
0.22
-19%
0.28
+27%
0.31
+11%
0.3
-3%
0.33
+10%
0.33
N/A
0.3
-9%
0.31
+3%
0.32
+3%
0.31
-3%
0.31
N/A
0.31
N/A
0.28
-10%
0.29
+4%
0.27
-7%
0.2
-26%
0.14
-30%
0.08
-43%
0.08
N/A
0.11
+38%
0.17
+55%
0.28
+65%
0.38
+36%
0.42
+11%
0.48
+14%
0.47
-2%
0.43
-9%
0.5
+16%
0.5
N/A
0.56
+12%
0.58
+4%
0.56
-3%
0.57
+2%
0.51
-11%
0.5
-2%
0.45
-10%
0.41
-9%
0.38
-7%
0.37
-3%
0.36
-3%
0.35
-3%
0.34
-3%
0.3
-12%
0.28
-7%
0.29
+4%
0.31
+7%
0.37
+19%
0.39
+5%
0.4
+3%
0.41
+2%
0.46
+12%
0.49
+7%
0.53
+8%
0.55
+4%
0.5
-9%
0.46
-8%
0.42
-9%
0.38
-10%
0.34
-11%
0.31
-9%
0.3
-3%
0.27
-10%
0.28
+4%
0.33
+18%
0.39
+18%
0.48
+23%
0.55
+15%
0.54
-2%
0.53
-2%
0.52
-2%
0.44
-15%
0.41
-7%
0.35
-15%
0.27
-23%
0.25
-7%
0.24
-4%
0.23
-4%
0.24
+4%
0.28
+17%
0.28
N/A
0.3
+7%
0.31
+3%

See Also

Summary
SMIT intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMIT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMIT stock valuation using valuation multiples.
Wall Street Estimates
SMIT 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
SMIT 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 313,300+ 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.