S

Steel PCL
SET:THE

Watchlist Manager
Steel PCL
SET:THE
Watchlist
Price: 0.68 THB 3.03% Market Closed
Market Cap: ฿749.4m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-38%
5Y
-9%
10Y
-53%
Operating Income
+
3Y
-97%
5Y
-91%
10Y
-
Net Income
+
3Y
-
5Y
+67%
10Y
+66%

Earnings Waterfall
Steel PCL

Income Statement
Steel PCL

Rotate your device to view
Income Statement
Currency: THB
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
19
37
56
64
62
47
30
22
26
32
37
32
26
22
21
30
34
37
42
48
66
77
97
109
115
137
139
141
137
125
115
108
104
102
97
94
86
72
69
69
74
86
94
97
102
97
95
90
87
90
88
86
79
74
71
68
64
58
50
47
49
53
57
63
70
76
79
80
77
78
83
91
93
93
86
0
0
Revenue
2 706
N/A
4 297
+59%
5 215
+21%
5 399
+4%
5 507
+2%
5 013
-9%
4 787
-5%
5 524
+15%
5 727
+4%
5 679
-1%
5 267
-7%
4 135
-21%
3 782
-9%
4 329
+14%
4 986
+15%
5 942
+19%
7 289
+23%
7 368
+1%
8 093
+10%
8 615
+6%
9 126
+6%
10 405
+14%
14 209
+37%
15 725
+11%
16 169
+3%
14 828
-8%
11 882
-20%
11 018
-7%
10 848
-2%
11 574
+7%
11 568
0%
13 974
+21%
15 036
+8%
16 883
+12%
17 345
+3%
16 347
-6%
15 447
-6%
13 957
-10%
14 738
+6%
14 515
-2%
14 374
-1%
15 799
+10%
14 802
-6%
14 108
-5%
15 395
+9%
13 788
-10%
14 171
+3%
13 184
-7%
11 730
-11%
11 285
-4%
9 854
-13%
9 670
-2%
9 714
+0%
10 281
+6%
9 597
-7%
8 974
-6%
7 920
-12%
7 446
-6%
8 920
+20%
11 428
+28%
13 354
+17%
14 519
+9%
14 963
+3%
13 284
-11%
11 590
-13%
10 199
-12%
8 706
-15%
7 675
-12%
7 272
-5%
6 822
-6%
6 645
-3%
9 110
+37%
9 396
+3%
7 881
-16%
9 586
+22%
7 679
-20%
7 204
-6%
Gross Profit
Cost of Revenue
(2 536)
(4 062)
(4 945)
(5 151)
(5 275)
(4 758)
(4 446)
(5 000)
(5 147)
(5 416)
(5 186)
(4 301)
(3 992)
(4 313)
(4 863)
(5 686)
(7 004)
(7 075)
(7 731)
(8 267)
(8 807)
(10 065)
(13 931)
(15 489)
(15 918)
(14 603)
(11 835)
(11 158)
(10 931)
(11 583)
(11 527)
(13 672)
(14 732)
(16 491)
(17 053)
(16 076)
(15 313)
(13 837)
(14 200)
(13 857)
(13 602)
(14 890)
(14 121)
(13 632)
(14 688)
(13 152)
(13 539)
(12 530)
(11 351)
(10 968)
(9 645)
(9 393)
(9 501)
(9 994)
(9 365)
(8 844)
(7 646)
(7 151)
(8 202)
(10 274)
(12 029)
(13 059)
(13 686)
(12 504)
(11 176)
(9 982)
(8 575)
(7 556)
(7 033)
(6 656)
(6 569)
(8 867)
(9 203)
(7 711)
(9 356)
(7 528)
(7 030)
Gross Profit
170
N/A
236
+39%
270
+14%
248
-8%
232
-6%
256
+10%
341
+33%
524
+54%
580
+11%
264
-54%
82
-69%
(165)
N/A
(210)
-27%
15
N/A
123
+721%
256
+108%
285
+11%
293
+3%
362
+24%
348
-4%
319
-8%
340
+6%
278
-18%
237
-15%
251
+6%
225
-10%
47
-79%
(141)
N/A
(83)
+41%
(9)
+89%
41
N/A
302
+642%
304
+1%
392
+29%
292
-25%
271
-7%
134
-50%
121
-10%
538
+346%
658
+22%
772
+17%
909
+18%
681
-25%
476
-30%
707
+49%
636
-10%
631
-1%
654
+4%
378
-42%
316
-16%
209
-34%
277
+33%
213
-23%
287
+34%
231
-19%
130
-44%
274
+110%
295
+8%
718
+143%
1 154
+61%
1 325
+15%
1 460
+10%
1 277
-13%
779
-39%
413
-47%
217
-48%
131
-40%
119
-9%
239
+101%
166
-31%
76
-54%
244
+220%
193
-21%
170
-12%
229
+35%
152
-34%
174
+15%
Operating Income
Operating Expenses
(26)
(34)
(185)
(31)
(33)
(31)
115
(38)
(33)
(56)
(137)
(124)
(64)
(43)
(4)
(27)
(4)
(78)
(32)
(26)
(48)
(50)
(95)
(118)
(181)
(176)
(185)
(204)
(159)
(159)
(178)
(200)
(197)
(222)
(193)
(173)
(164)
(160)
(778)
(783)
(811)
(238)
(234)
(256)
(328)
(376)
(301)
(271)
(263)
(378)
(415)
(437)
(333)
(175)
(193)
(197)
(227)
(199)
(244)
(293)
(332)
(372)
(265)
(243)
(279)
(293)
(364)
(363)
(275)
(205)
(210)
(214)
(243)
(210)
(255)
(200)
(170)
Selling, General & Administrative
(29)
(38)
(192)
(193)
(194)
(200)
(52)
(52)
(49)
(64)
(61)
(72)
(95)
(81)
(93)
(90)
(77)
(96)
(94)
(93)
(105)
(93)
(109)
(128)
(191)
(183)
(182)
(186)
(139)
(182)
(198)
(221)
(229)
(232)
(217)
(201)
(178)
(185)
(196)
(200)
(228)
(259)
(259)
(275)
(357)
(360)
(323)
(285)
(277)
(348)
(423)
(445)
(341)
(184)
(201)
(209)
(241)
(213)
(261)
(309)
(356)
(413)
(425)
(406)
(436)
(435)
(431)
(426)
(335)
(238)
(198)
(209)
(241)
(236)
(290)
(229)
(196)
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
0
0
0
0
0
(28)
0
0
0
(38)
0
0
0
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
3
3
7
162
161
168
167
14
16
8
(76)
(52)
31
39
89
63
73
19
62
67
56
43
14
10
10
7
(3)
(18)
(20)
23
20
20
32
10
24
27
14
25
(582)
(583)
(583)
21
25
19
29
13
23
14
14
8
9
8
8
9
8
12
14
14
16
16
24
42
160
163
157
142
67
62
60
32
(13)
(5)
(2)
26
35
29
26
Operating Income
144
N/A
201
+39%
85
-58%
217
+155%
199
-8%
224
+13%
455
+103%
486
+7%
546
+12%
207
-62%
(55)
N/A
(290)
-423%
(275)
+5%
(27)
+90%
120
N/A
229
+92%
280
+22%
215
-23%
330
+53%
321
-3%
271
-16%
290
+7%
183
-37%
119
-35%
70
-41%
49
-30%
(137)
N/A
(345)
-151%
(241)
+30%
(167)
+31%
(137)
+18%
102
N/A
108
+6%
170
+58%
99
-42%
98
-2%
(30)
N/A
(39)
-29%
(240)
-517%
(125)
+48%
(38)
+69%
671
N/A
446
-34%
220
-51%
379
+72%
261
-31%
331
+27%
383
+16%
115
-70%
(61)
N/A
(205)
-236%
(160)
+22%
(120)
+25%
111
N/A
39
-65%
(67)
N/A
47
N/A
96
+106%
473
+391%
861
+82%
993
+15%
1 088
+10%
1 013
-7%
536
-47%
134
-75%
(76)
N/A
(234)
-208%
(244)
-5%
(36)
+85%
(39)
-10%
(134)
-241%
30
N/A
(50)
N/A
(40)
+19%
(25)
+37%
(49)
-92%
4
N/A
Pre-Tax Income
Interest Income Expense
(19)
(37)
(55)
(64)
(62)
(47)
(30)
(22)
(26)
(28)
(39)
(32)
(26)
(22)
(19)
(30)
(34)
(37)
(42)
(48)
(51)
(77)
(40)
(75)
(53)
(75)
(105)
(152)
(205)
(220)
(194)
(115)
(87)
(56)
(58)
(58)
(88)
(102)
(116)
(105)
(85)
(71)
(66)
(126)
(112)
(83)
(27)
13
1
(66)
(135)
12
101
134
49
(26)
(180)
(166)
37
55
116
239
148
48
0
(128)
(152)
(119)
(60)
(33)
(56)
(90)
(77)
(63)
(93)
(82)
(77)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(280)
(85)
0
0
195
54
0
0
0
31
0
0
0
0
(18)
0
5
5
0
0
0
(135)
0
0
0
0
0
0
0
(595)
0
0
0
0
0
10
0
10
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
0
(24)
16
34
35
67
30
Pre-Tax Income
125
N/A
164
+31%
30
-82%
153
+419%
137
-10%
177
+29%
425
+140%
464
+9%
240
-48%
94
-61%
(94)
N/A
(322)
-241%
(106)
+67%
5
N/A
101
+1 916%
199
+98%
246
+23%
209
-15%
288
+38%
274
-5%
220
-20%
213
-3%
125
-41%
44
-65%
22
-50%
(21)
N/A
(242)
-1 054%
(497)
-105%
(446)
+10%
(522)
-17%
(331)
+37%
(13)
+96%
20
N/A
114
+469%
41
-64%
39
-4%
(119)
N/A
(737)
-521%
(356)
+52%
(230)
+35%
(123)
+46%
600
N/A
380
-37%
103
-73%
266
+158%
187
-30%
303
+62%
395
+30%
116
-71%
(127)
N/A
(341)
-169%
(148)
+57%
(18)
+88%
245
N/A
88
-64%
(93)
N/A
(134)
-44%
(69)
+48%
511
N/A
916
+79%
1 108
+21%
1 327
+20%
1 161
-13%
584
-50%
135
-77%
(204)
N/A
(386)
-89%
(363)
+6%
(96)
+74%
(94)
+2%
(191)
-103%
(84)
+56%
(111)
-32%
(69)
+38%
(83)
-21%
(64)
+23%
(43)
+33%
Net Income
Tax Provision
(37)
(48)
(53)
(45)
(38)
(50)
(73)
(119)
(134)
(49)
(16)
43
63
0
(11)
(46)
(66)
(60)
(86)
(79)
(62)
(64)
(34)
(8)
(36)
(36)
(32)
(12)
4
(34)
(26)
(62)
(53)
(27)
(16)
(2)
11
3
(16)
(34)
(31)
(51)
(47)
(13)
(49)
25
4
(11)
15
26
53
38
45
(33)
(26)
(13)
(26)
(62)
(131)
(195)
(217)
(196)
(172)
(105)
(11)
11
38
54
(20)
(8)
(3)
(20)
(14)
(16)
(19)
(10)
(9)
Income from Continuing Operations
89
116
(23)
108
99
127
352
345
106
46
(110)
(278)
(43)
5
90
153
180
149
203
195
157
149
92
36
(14)
(56)
(274)
(508)
(442)
(557)
(356)
(75)
(33)
87
26
38
(108)
(734)
(372)
(264)
(154)
549
334
91
217
212
308
384
131
(101)
(288)
(110)
27
212
62
(106)
(160)
(132)
379
721
891
1 131
989
479
123
(193)
(347)
(309)
(116)
(102)
(193)
(104)
(125)
(85)
(102)
(74)
(52)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
1
3
3
4
3
1
(0)
(2)
87
60
227
342
256
352
196
88
62
8
(39)
(70)
(48)
(7)
21
44
46
(4)
1
5
4
7
5
1
2
0
2
4
4
4
4
2
2
1
0
(0)
(2)
0
1
5
5
3
4
1
2
2
5
8
8
4
4
(1)
(1)
Net Income (Common)
89
N/A
116
+30%
(23)
N/A
108
N/A
99
-8%
127
+28%
352
+177%
345
-2%
106
-69%
46
-57%
(110)
N/A
(278)
-153%
(43)
+85%
5
N/A
90
+1 692%
154
+71%
181
+18%
152
-16%
206
+35%
198
-4%
161
-19%
151
-6%
91
-39%
34
-63%
74
+118%
3
-96%
(48)
N/A
(166)
-248%
(186)
-12%
(204)
-10%
(161)
+21%
13
N/A
30
+123%
95
+222%
(13)
N/A
(33)
-143%
(156)
-380%
(740)
-375%
(351)
+53%
(220)
+37%
(109)
+51%
545
N/A
334
-39%
96
-71%
221
+131%
220
-1%
313
+42%
386
+23%
134
-65%
(100)
N/A
(286)
-186%
(106)
+63%
31
N/A
216
+595%
65
-70%
(105)
N/A
(158)
-51%
(131)
+17%
380
N/A
721
+90%
889
+23%
1 131
+27%
990
-12%
484
-51%
128
-74%
(190)
N/A
(344)
-81%
(308)
+10%
(114)
+63%
(100)
+13%
(188)
-89%
(95)
+49%
(117)
-23%
(81)
+31%
(99)
-21%
(75)
+24%
(53)
+29%
EPS (Diluted)
0.11
N/A
0.15
+36%
-0.03
N/A
0.13
N/A
0.15
+15%
0.19
+27%
0.44
+132%
0.42
-5%
0.13
-69%
0.06
-54%
-0.14
N/A
-0.35
-150%
-0.05
+86%
0.01
N/A
0.12
+1 100%
0.2
+67%
0.23
+15%
0.19
-17%
0.25
+32%
0.24
-4%
0.19
-21%
0.19
N/A
0.11
-42%
0.04
-64%
0.09
+125%
0
N/A
-0.06
N/A
-0.21
-250%
-0.23
-10%
-0.26
-13%
-0.19
+27%
0.03
N/A
0.05
+67%
0.12
+140%
-0.01
N/A
-0.04
-300%
-0.18
-350%
-0.88
-389%
-0.31
+65%
-0.19
+39%
-0.09
+53%
0.5
N/A
0.31
-38%
0.09
-71%
0.21
+133%
0.2
-5%
0.28
+40%
0.43
+54%
0.12
-72%
-0.09
N/A
-0.26
-189%
-0.1
+62%
0.03
N/A
0.2
+567%
0.06
-70%
-0.09
N/A
-0.14
-56%
-0.12
+14%
0.34
N/A
0.65
+91%
0.81
+25%
1.03
+27%
0.9
-13%
0.44
-51%
0.12
-73%
-0.17
N/A
-0.31
-82%
-0.28
+10%
-0.1
+64%
-0.09
+10%
-0.17
-89%
-0.09
+47%
-0.11
-22%
-0.07
+36%
-0.09
-29%
-0.07
+22%
-0.05
+29%

See Also

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