063-3935088

Customer Support

Key Financial Data

Audited
Statement of financial positionConsolidated financial statementsSeparate financial statements
202420232022202420232022
MB.%MB.%MB.%MB.%MB.%MB.%
Current assets260.4146.57274.2048.42276.8649.69169.8724.31184.1725.67206.8927.91
Total assets559.24100.00566.31100.00557.13100.00698.67100.00717.37100.00741.15100.00
Current liabilities74.2713.2895.0616.79110.0819.7662.528.9572.5510.1193.8312.66
Total current liabilities98.7917.66129.0622.79157.3328.2480.2211.4894.5313.18114.2215.41
Shareholders’ equity of parent Company453.4381.08431.3976.18396.1771.11618.4588.52622.8586.82626.9484.59

 

Audited
Comprehensive Income StatementConsolidated Financial StatementsSeparate Financial Statements
202420232022Year 2024Year 2023Year 2022
MB.%MB.%MB.%MB.%MB.%MB.%
Revenue from sale and services539.1398.93646.4899.20605.6199.00434.2397.18515.2997.93492.4096.59
Other income4.800.884.790.736.091.003.520.792.720.524.480.88
Dividend income8.261.857.891.5012.902.53
Finance income1.030.190.450.070.840.190.300.06
Total income544.96100.00651.71100.00611.70100.00446.84100.00526.20100.00509.78100.00
Cost of goods sold and service405.4374.40480.6773.75437.7371.56334.3274.82399.7175.96368.1772.22
Distribution costs43.858.0546.037.0650.608.2737.538.4039.367.4843.818.59
Administrative expenses74.2213.6269.6110.6868.9211.2764.3814.4160.6011.5260.2011.81
Financial costs0.700.131.110.171.860.300.470.110.520.100.550.11
Share of profit of associates accounted for using the equity method20.693.8020.514.2726.666.09
Tax expense (income)4.470.8211.141.7110.751.760.460.103.900.745.131.01
Profit (loss) attributable to owner of parent35.836.5861.439.4366.7510.919.692.1722.124.2031.926.26

 

Verified
Financial ratiosUnitsConsolidated financial statementsSeparate financial statements
202420232022202420232022
Current ratioEqual3.512.882.522.722.542.20
Avg.collection periodDay69.5060.1659.0367.9262.2857.98
Collection periodDay71.4472.2676.8171.5472.7879.90
Gross profit margin (GP Magin)%24.8025.6527.7223.0122.4325.23
Net Profit Margin%6.799.7711.202.174.206.26
Return on equity (ROE)%8.1014.8518.361.563.545.22
Return on asset (ROA)%7.4913.5115.521.503.645.25
Total assets turnoverEqual0.971.161.170.630.720.71
Debt to equity ratio (D/E)Equal0.220.300.400.130.150.18
Interest converageEqual69.9874.9647.5533.5562.1880.45
Dividend payout ratio%29.3057.4343.2681.39120.0921.55
Audited
Statement of financial positionFinancial statements in which the equity method is appliedFinancial statements of the company
202320222021202320222021
Million BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercent
Current Assets274.2048.42276.8649.69221.4645.37184.1725.67206.8927.91161.2723.29
Total assets566.31100.00557.13100.00488.16100.00717.37100.00741.15100.00692.37100.00
Current liabilities95.0616.79110.0819.76128.0926.0972.5510.1193.8312.6673.9910.69
Total liabilities129.2022.79157.3328.24155.1531.7894.5313.18114.2215.4195.6513.81
Equity of the parent company431.3976.18396.1771.11331.1367.83622.8586.82626.9484.59596.7386.19
 
Audited
Consolidated Statement of Comprehensive IncomeFinancial Statements of Investments Using the Equity MethodFinancial Statements of Specific Business
Year 2023Year 2022Year 2021202320222021
Million BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercentMillion BahtPercent
Revenue from sales and services646.4899.20605.6199.00/td>488.4198.06515.2999.42492.4099.10399.3498.24
Other income5.240.806.091.009.681.943.020.584.480.907.151.76
Total income651.71100.00611.70100.00498.09100.00518.31100.00496.88100.00406.49100.00
Cost of sales and services480.6773.75437.7371.56357.8171.84399.7177.12368.1774.10302.3174.37
Cost of distribution46.037.0650.608.2746.489.3339.367.5943.818.8240.379.93
Administrative expenses69.6110.6868.9211.2766.9413.4460.6011.6960.2012.1254.5513.42
Financial costs1.110.171.860.301.640.330.520.100.550.110.610.15
Share of investment in associates20.514.2726.666.0920.945.850.000.000.000.000.000.00
Income tax expenses11.141.7110.751.766.161.243.900.755.131.031.930.48
Profit for the year (Part of the parent company)61.439.4366.7510.9134.877.0022.124.2731.926.4280.3219.76
 
Audited
Financial ratiosUnitsConsolidated financial statementsSeparate financial statements
Year 2023Year 2022Year 2021202320222021
Liquidity ratioEqual2.882.521.732.542.202.18
Average collection periodDays55.5453.6491.3657.1951.5394.47
Average payment periodDays42.7950.6858.3844.6755.7665.37
Gross profit rate (GP Margin)Percentage25.6527.7226.7422.4325.2324.30
Net profit marginPercent9.4310.917.004.276.2616.73
Return on Equity (ROE)Percent14.8518.3610.013.545.2217.21
Return on Assets (ROA)Percent10.9412.776.533.034.4514.08
Asset Turnovertimes1.161.170.930.710.710.84
Debt to Equity Ratio (D/E)Equal0.300.400.470.150.180.16
Interest Coverage RatioEqual74.9647.5534.5362.1880.45148.18
Dividend Payout RatioPercent57.4343.26122.76120.0921.5552.90
Verified
Statement of financial positionFinancial statements showing investments using the equity methodSeparate financial statements
Year 2022Year 2021Year 2020Year 2022Year 2021Year 2020
Million BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentage
Current assets276.8649.69221.4645.37323.5655.74206.8927.91161.2723.29246.6654.98
Total assets557.13100.00488.16100.00580.50100.00741.15100.00692.37100.00448.67100.00
Current liabilities110.0819.76128.0926.24103.7717.8893.8317.0373.9910.6988.8519.80
Total liabilities157.3328.24155.1531.78132.2522.78114.2220.7395.6513.81112.1825.00
Shareholders’ equity399.8071.76333.0168.22448.2577.22629.94113.80596.7386.19336.4975.00
Verified
Consolidated statement of comprehensive incomeFinancial statements showing investments using the equity methodSeparate financial statements
Year 2022Year 2021Year 2020Year 2022Year 2021Year 2020
Million BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentage
Income from sales and services605.6199.00488.3198.06564.8698.48492.4096.59399.3483.18449.2898.60
Other income6.091.009.681.948.701.5217.383.4180.7516.826.381.40
Total income611.70100.00498.09100.00573.56100.00509.78100.00480.09100.00455.66100.00
Cost of sales and services437.7371.56357.8171.84393.0468.53368.1772.22302.3162.97328.4872.09
Cost of distribution50.608.2746.489.3350.278.7643.818.5940.378.4143.419.53
Administrative expenses68.9211.2766.9413.4461.5610.7360.2011.8154.5511.3652.5911.54
Financial costs1.860.301.640.330.690.120.550.110.610.130.690.15
Share of investment in associated company26.666.0920.945.8517.374.420.000.000.000.000.000.00
Income tax expenses10.751.766.161.2413.292.325.131.011.930.405.291.16
Profit for the year (Part of the parent company)66.7510.9134.877.0040.587.0731.926.2680.3216.7325.205.53
Verified
Financial ratiosUnitConsolidated financial statementsSeparate financial statements
Year 2022Year 2021Year 2020 (New update)Year 2022Year 2021Year 2020
Liquidity ratioTimes2.521.733.122.202.182.78
Average debt collection periodDay52.9190.1188.9750.8293.1872.55
Debt repayment periodDay49.9857.5860.2555.0064.4868.14
Gross profit rate (GP Margin)Percentage27.7226.7430.4225.2324.3026.89
Net profit marginPercentage11.208.0312.576.2616.735.53
Return on equity (ROE)Percentage18.6910.2416.645.2217.217.64
Return on assets (ROA)Percentage13.117.4912.744.4514.085.70
Asset turnover rateTimes1.170.931.010.710.841.03
Debt to equity ratio (D/E)Times0.390.470.300.180.160.33
Interest coverage ratioTimes47.0157.3995.2162.60122.6310.94
Dividend payout ratePercentage43.26122.76118.4821.5552.9041.89
1.03 Debt to equity ratio (D/E)Times0.390.470.300.180.160.33Interest coverage ratioTimes47.0157.3995.2162.60122.6310.94Dividend payout ratePercentage43.26122.76118.4821.5552.9041.89
Verified
Statement of financial positionFinancial statements showing investments using the equity methodSeparate financial statements
Year 2021Year 2020 (New update)Year 2021Year 2020
Million BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentage
Current assets221.4645.37323.5655.74161.2723.29246.6654.98
Total assets488.16100.00580.50100.00692.37100.00448.67100.00
Current liabilities128.0926.24103.7717.8873.9910.6988.8519.80
Total liabilities155.1531.78132.2522.7895.6513.81112.1825.00
Shareholders’ equity333.0168.22448.2577.22596.7386.19336.4975.00
 
Verified
Consolidated statement of comprehensive incomeFinancial statements showing investments using the equity methodSeparate financial statements
Year 2021Year 2020 (New update)Year 2021Year 2020
Million bahtPercentageMillion bahtPercentageMillion bahtPercentageMillion bahtPercentage
Income from sales and services488.4198.06564.8698.48399.3483.18449.2898.60
Other income9.681.948.701.5280.7516.826.381.40
Total income498.09100.00573.56100.00480.09100.00455.66100.00
Cost of sales and services357.8171.84393.0468.53302.3162.97328.4872.09
Sales expenses46.489.3350.278.7640.378.4143.419.53
Administrative expenses66.9413.4461.5610.7354.5511.3652.5911.54
Financial costs1.640.330.690.120.610.130.690.15
Share of investment in associated company20.945.8517.374.420.000.00
Income tax expenses6.161.2413.292.321.930.405.291.16
Profit for the year (Part of which is owned by a large company)34.877.0040.587.0780.3216.7325.205.53
 
Verified
Financial ratiosUnitShowing investments using the equity methodSeparate financial statements
Year 2021Year 2020 (New update)Year 2021Year 2020
Liquidity ratioTimes1.733.122.182.78
Average debt collection periodDay90.1188.9793.1894.88
Debt repayment periodDay57.5860.2564.4868.14
Gross profit rate (GP Margin)Percentage26.7430.4224.3026.89
Net profit marginPercentage8.0312.5716.735.53
Return on equity (ROE)Percentage10.2416.6417.217.64
Return on assets (ROA)Percentage7.4912.7414.085.70
Asset turnover rateTimes0.931.010.841.03
Debt to equity ratio (D/E)Times0.470.300.160.33
Interest coverage ratioTimes55.0195.21122.6310.94
Dividend payout ratePercentage123.05118.4853.2541.89
Verified
Statement of financial positionFinancial statements showing investments using the equity methodSeparate financial statements
Year 2020Year 2019Year 2020Year 2019
Million BahtPercentageMillion BahtPercentageMillion BahtPercentageMillion BahtPercentage
Current assets246.6651.64235.4252.42246.6654.98235.4254.05
Total assets477.64100.00449.10100.00448.67100.00435.51100.00
Current liabilities88.8518.60101.2122.5488.8519.80101.2123.24
Total liabilities112.1823.49112.0624.95112.1825.00112.0625.73
Shareholders’ equity365.4576.51337.0475.05336.4975.00323.4574.27
 
Verified
Consolidated statement of comprehensive incomeFinancial statements showing investments using the equity methodSeparate financial statements
Year 2020Year 2019Year 2020Year 2019
Million bahtPercentageMillion bahtPercentageMillion bahtPercentageMillion bahtPercentage
Income from sales and services449.2899.03474.9598.92449.2898.60474.9598.92
Other income4.380.975.201.086.381.405.201.08
Total income453.66100.00480.14100.00455.66100.00480.14100.00
Cost of sales and services328.4872.41344.5071.75328.4872.09344.5071.75
Sales expenses43.419.5754.8011.4143.419.5354.8011.41
Administrative expenses52.5911.5945.269.4352.5911.5445.269.43
Financial costs0.690.150.030.010.690.150.030.01
Share of investment in associated company(17.37)(3.83)(6.80)(1.42)0.000.00
Income tax expenses5.291.176.891.445.291.166.891.44
Total comprehensive income for the year (NP Margin)40.588.9435.457.3825.205.5328.655.97
 
Verified
Financial ratiosUnitShowing investments using the equity methodSeparate financial statements
Year 2020Year 2019Year 2020Year 2019
Liquidity ratioTimes2.782.332.782.33
Average debt collection periodDay94.8866.9094.8866.90
Debt repayment periodDay68.1466.9994.8866.90
Gross profit rate (GP Margin)Percentage26.8927.4726.8927.47
Net profit marginPercentage8.947.385.535.97
Return on equity (ROE)Percentage11.5510.947.649.13
Asset turnover rateTimes0.981.101.031.13
Debt to equity ratio (D/E)Times0.310.330.330.35
Interest coverage ratioTimes9.94(172.61)9.94(172.61)
Dividend payout ratePercentage33.8536.1241.8948.41