Bangkok Sheet Metal PCL (BKK:BM)
Thailand
· Delayed Price · Currency is THB 1.090
+0.020 (1.87%)
Jun 17, 2025, 12:25 PM ICT
Bangkok Sheet Metal PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 1,665 | 1,564 | 1,419 | 1,289 | 1,121 | 993.76 | Upgrade
|
| Other Revenue | 35.89 | 32.76 | 11.09 | 16.16 | 14.38 | 5.07 | Upgrade
|
| Revenue | 1,701 | 1,597 | 1,430 | 1,305 | 1,135 | 998.82 | Upgrade
|
| Revenue Growth (YoY) | 14.22% | 11.64% | 9.59% | 14.96% | 13.67% | 9.36% | Upgrade
|
| Cost of Revenue | 1,378 | 1,312 | 1,187 | 1,095 | 921.89 | 811.64 | Upgrade
|
| Gross Profit | 322.97 | 284.65 | 243.52 | 210.71 | 213.49 | 187.18 | Upgrade
|
| Selling, General & Admin | 173.38 | 182.18 | 173.91 | 128.69 | 128.65 | 128.69 | Upgrade
|
| Operating Expenses | 173.38 | 182.18 | 173.91 | 128.69 | 128.65 | 128.69 | Upgrade
|
| Operating Income | 149.6 | 102.47 | 69.61 | 82.02 | 84.84 | 58.49 | Upgrade
|
| Interest Expense | -12.2 | -12.51 | -7.94 | -7.77 | -11.95 | -8.7 | Upgrade
|
| Earnings From Equity Investments | -5.96 | -7.85 | -14.37 | -10.3 | -9.87 | 12.88 | Upgrade
|
| EBT Excluding Unusual Items | 131.44 | 82.11 | 47.3 | 63.96 | 63.02 | 62.66 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 8.28 | - | Upgrade
|
| Pretax Income | 131.44 | 82.11 | 47.3 | 63.96 | 71.3 | 62.66 | Upgrade
|
| Income Tax Expense | 12.14 | -0.88 | 7.03 | 8.83 | -2.7 | 6.5 | Upgrade
|
| Earnings From Continuing Operations | 119.3 | 83 | 40.27 | 55.13 | 74 | 56.16 | Upgrade
|
| Minority Interest in Earnings | -0.19 | -0.24 | -0.1 | -0.07 | 0.01 | 0.01 | Upgrade
|
| Net Income | 119.11 | 82.76 | 40.17 | 55.05 | 74.01 | 56.17 | Upgrade
|
| Net Income to Common | 119.11 | 82.76 | 40.17 | 55.05 | 74.01 | 56.17 | Upgrade
|
| Net Income Growth | 232.65% | 106.03% | -27.04% | -25.61% | 31.77% | 55.98% | Upgrade
|
| Shares Outstanding (Basic) | 600 | 601 | 432 | 475 | 440 | 440 | Upgrade
|
| Shares Outstanding (Diluted) | 667 | 676 | 546 | 528 | 528 | 440 | Upgrade
|
| Shares Change (YoY) | 14.64% | 23.72% | 3.43% | -0.06% | 20.05% | - | Upgrade
|
| EPS (Basic) | 0.20 | 0.14 | 0.09 | 0.12 | 0.17 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.18 | 0.12 | 0.07 | 0.10 | 0.14 | 0.13 | Upgrade
|
| EPS Growth | 202.22% | 71.43% | -30.00% | -28.57% | 9.67% | 55.98% | Upgrade
|
| Free Cash Flow | 196.65 | 162.64 | -49.86 | 49.01 | -119.04 | -25.58 | Upgrade
|
| Free Cash Flow Per Share | 0.29 | 0.24 | -0.09 | 0.09 | -0.23 | -0.06 | Upgrade
|
| Dividend Per Share | 0.110 | 0.110 | 0.069 | 0.100 | 0.040 | 0.080 | Upgrade
|
| Dividend Growth | 59.42% | 59.42% | -31.00% | 150.00% | -50.00% | - | Upgrade
|
| Gross Margin | 18.99% | 17.82% | 17.03% | 16.14% | 18.80% | 18.74% | Upgrade
|
| Operating Margin | 8.79% | 6.42% | 4.87% | 6.28% | 7.47% | 5.86% | Upgrade
|
| Profit Margin | 7.00% | 5.18% | 2.81% | 4.22% | 6.52% | 5.62% | Upgrade
|
| Free Cash Flow Margin | 11.56% | 10.18% | -3.49% | 3.75% | -10.48% | -2.56% | Upgrade
|
| EBITDA | 210.6 | 163.11 | 120.69 | 134.06 | 136.57 | 104.33 | Upgrade
|
| EBITDA Margin | 12.38% | 10.21% | 8.44% | 10.27% | 12.03% | 10.45% | Upgrade
|
| D&A For EBITDA | 61 | 60.64 | 51.08 | 52.05 | 51.73 | 45.84 | Upgrade
|
| EBIT | 149.6 | 102.47 | 69.61 | 82.02 | 84.84 | 58.49 | Upgrade
|
| EBIT Margin | 8.79% | 6.42% | 4.87% | 6.28% | 7.47% | 5.86% | Upgrade
|
| Effective Tax Rate | 9.24% | - | 14.86% | 13.80% | - | 10.38% | Upgrade
|
| Revenue as Reported | 1,701 | 1,597 | 1,430 | 1,305 | 1,144 | 998.82 | Upgrade
|
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.