TCAP Income Statement - Thanachart Capital PCL - Alpha Spread

T

Watchlist Manager

Watchlist

Price: 78 THB 3.65% Market Closed

Market Cap: ฿81.8B

Metric	FY2016 Dec 2016	FY2017 Dec 2017	FY2018 Dec 2018	FY2019 Dec 2019	FY2020 Dec 2020	FY2021 Dec 2021	FY2022 Dec 2022	FY2023 Dec 2023	FY2024 Dec 2024	FY2025 Dec 2025
Revenue	45.2B	100.3B	14.1B	14.2B	18.9B	15.8B	17.4B	20.3B	21.6B	22.3B
Cost of Revenue	—	(3.2B)	(264m)	(374m)	(411m)	(432m)	(363.2m)	(366.4m)	(231.4m)	(234.8m)
Gross Profit	—	97.1B	13.8B	13.8B	18.5B	15.3B	17B	20B	21.4B	22B
Operating Expenses	(6.2B)	(24.5B)	(9.1B)	(9.6B)	(8.7B)	(8.9B)	(9.6B)	(11.3B)	(12.8B)	(12.8B)
Selling, General & Administrative	—	(15.9B)	(2.1B)	(2.2B)	(2.2B)	(2.5B)	(2.4B)	(2.5B)	(1B)	(1.1B)
Other Operating Expenses	(6.2B)	(8.6B)	(7B)	(7.4B)	(6.5B)	(6.4B)	(7.2B)	(8.8B)	(11.8B)	(11.7B)
Operating Income	39B	72.6B	4.7B	4.2B	9.8B	6.5B	7.4B	8.6B	8.6B	9.3B
Net Interest Income (Expense)	2.5B	(14.6B)	—	—	—	—	—	—	—	—
Interest Expense	16.7B	15.5B	—	—	—	—	—	—	—	—
Non-Recurring Items	—	52m	369m	222m	225m	1.6B	248.2m	281m	(131.2m)	244.8m
Gain/Loss on Disposition of Assets	(48m)	—	—	—	—	—	—	—	—	—
Total Other Income	(28B)	—	(302m)	316m	(595m)	(483m)	(493m)	(1B)	(1B)	(738.5m)
Pre-Tax Income	13.5B	58.1B	4.8B	4.8B	9.4B	7.6B	7.2B	7.9B	7.4B	8.8B
Tax Provision	(852m)	(1.2B)	(927m)	(1.4B)	(1.6B)	(836m)	(772.1m)	(695.4m)	(401.3m)	(570.1m)
Income from Continuing Operations	12.6B	56.9B	3.9B	3.4B	7.8B	6.7B	6.4B	7.2B	7B	8.2B
Income to Minority Interest	(6.6B)	(7.3B)	(2.1B)	(1.7B)	(1.2B)	(1.4B)	(1.2B)	(603.6m)	(368.6m)	(506.8m)
Net Income	6B	49.6B	7.8B	10.8B	6.7B	5.3B	5.2B	6.6B	6.7B	7.7B
EPS (Diluted)	5.16	42.55	6.73	9.43	6.26	5.04	4.98	6.30	6.36	7.39

Continue TCAP Research

Relative Valuation

Wall St Estimates

Financial Statements