MEB Corporation Public Company Limited

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
Rok finansowy 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 335 362 356 421 411 422 418 460 455 468 473 519 522 540 543 564 560 532
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 22.7% 16.6% 17.3% 9.1% 10.7% 10.9% 13.2% 12.9% 14.8% 15.3% 14.7% 8.7% 7.2% -1.43%
Marża brutto 100.0% 28.2% 29.1% 28.3% 30.0% 29.4% 30.3% 30.4% 30.6% 30.3% 30.9% 31.3% 31.8% 31.3% 31.8% 31.3% 30.9% 31.1%
Koszty i Wydatki (mln) 18 277 271 325 312 328 322 351 349 356 356 390 394 411 410 418 416 402
EBIT (mln) 317 85 90 100 102 101 98 109 109 120 117 129 129 146 133 146 144 130
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -67.65% 19.5% 8.5% 9.6% 6.1% 18.4% 20.1% 17.8% 18.6% 21.3% 13.4% 13.5% 12.0% -10.67%
EBIT (%) 94.5% 23.4% 25.3% 23.7% 24.9% 24.0% 23.4% 23.8% 23.9% 25.6% 24.8% 24.8% 24.7% 27.0% 24.5% 25.9% 25.8% 24.5%
Przychody finansowe (mln) 240 259 0 0 0 0 0 1 0 4 0 10 0 0 0 0 7 7
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2
EBITDA (mln) 318 348 90 100 104 102 98 110 110 118 118 130 134 147 134 147 146 132
EBITDA(%) 94.8% 96.0% 25.3% 23.8% 25.2% 24.1% 23.4% 24.0% 24.1% 25.1% 25.0% 25.0% 25.7% 27.2% 24.8% 26.1% 26.0% 24.8%
NOPLAT (mln) 77 87 90 100 102 101 98 111 109 120 117 140 133 146 133 146 144 130
Podatek (mln) 15 17 18 20 20 20 20 22 22 24 24 28 27 29 27 30 30 27
Zysk Netto (mln) 62 70 72 80 82 81 78 89 87 96 93 111 105 116 105 115 113 101
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 33.2% 16.6% 8.2% 11.7% 5.7% 17.7% 18.9% 24.8% 21.1% 20.8% 12.9% 3.1% 8.1% -12.69%
Zysk netto (%) 18.4% 19.3% 20.2% 18.9% 19.9% 19.3% 18.7% 19.4% 19.0% 20.5% 19.6% 21.4% 20.1% 21.5% 19.3% 20.3% 20.3% 19.0%
EPS 6.15 0.93 0.24 0.27 0.27 0.29 0.26 1.19 0.3 0.32 0.31 0.37 0.35 0.39 0.35 1.47 0.38 0.34
EPS (rozwodnione) 6.15 0.93 0.24 0.27 0.27 0.29 0.26 1.19 0.3 0.32 0.31 0.37 0.35 0.39 0.35 1.47 0.38 0.34
Ilość akcji (mln) 10 75 300 300 300 278 300 75 289 300 300 300 300 300 300 300 298 297
Ważona ilość akcji (mln) 10 75 300 300 300 278 300 75 289 300 300 300 300 300 300 300 298 297
Waluta THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB