Carabao Group PCL (BKK:CBG)
Thailand flag Thailand · Delayed Price · Currency is THB
61.25
-0.25 (-0.41%)
May 9, 2025, 4:38 PM ICT

Carabao Group PCL Income Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
20,03919,64517,68118,07716,17315,922
Upgrade
Other Revenue
-0.521.3624.591.341.57
Upgrade
Revenue
20,03819,64717,68318,08216,17415,924
Upgrade
Revenue Growth (YoY)
8.11%11.11%-2.21%11.79%1.57%16.40%
Upgrade
Cost of Revenue
14,17713,92412,80112,4449,9908,864
Upgrade
Gross Profit
5,8615,7224,8815,6386,1857,059
Upgrade
Selling, General & Admin
2,3102,3492,6603,0782,9452,880
Upgrade
Other Operating Expenses
-188.96-188.96-157.79-214.63-134.1-89.08
Upgrade
Operating Expenses
2,1212,1602,5022,8642,8102,791
Upgrade
Operating Income
3,7403,5622,3792,7743,3744,268
Upgrade
Interest Expense
-124.97-145.73-183.21-115.09-88.71-106.8
Upgrade
Interest & Investment Income
5.775.774.80.991.014.23
Upgrade
Earnings From Equity Investments
15.3114.458.54.56--
Upgrade
Currency Exchange Gain (Loss)
4.274.2710.32-64.9855.15
Upgrade
Other Non Operating Income (Expenses)
-0.01-----
Upgrade
EBT Excluding Unusual Items
3,6403,4412,2192,6653,3514,221
Upgrade
Gain (Loss) on Sale of Assets
5.795.795.963.784.585.63
Upgrade
Pretax Income
3,6463,4472,2372,6843,3564,227
Upgrade
Income Tax Expense
687.2619.46336.84432.82513.27667.45
Upgrade
Earnings From Continuing Operations
2,9592,8271,9002,2512,8433,559
Upgrade
Minority Interest in Earnings
15.9515.4823.9335.0138.2-34.13
Upgrade
Net Income
2,9752,8431,9242,2862,8813,525
Upgrade
Net Income to Common
2,9752,8431,9242,2862,8813,525
Upgrade
Net Income Growth
29.98%47.73%-15.83%-20.65%-18.27%40.64%
Upgrade
Shares Outstanding (Basic)
1,0001,0001,0001,0001,0001,000
Upgrade
Shares Outstanding (Diluted)
1,0001,0001,0001,0001,0001,000
Upgrade
EPS (Basic)
2.972.841.922.292.883.53
Upgrade
EPS (Diluted)
2.972.841.922.292.883.53
Upgrade
EPS Growth
29.98%47.73%-15.83%-20.65%-18.27%40.64%
Upgrade
Free Cash Flow
4,0364,1973,0491,6961,3061,981
Upgrade
Free Cash Flow Per Share
4.044.203.051.701.311.98
Upgrade
Dividend Per Share
1.3001.3000.9001.5001.9002.400
Upgrade
Dividend Growth
44.44%44.44%-40.00%-21.05%-20.83%41.18%
Upgrade
Gross Margin
29.25%29.13%27.61%31.18%38.24%44.33%
Upgrade
Operating Margin
18.67%18.13%13.45%15.34%20.86%26.81%
Upgrade
Profit Margin
14.85%14.47%10.88%12.64%17.81%22.14%
Upgrade
Free Cash Flow Margin
20.14%21.36%17.24%9.38%8.07%12.44%
Upgrade
EBITDA
4,4424,2723,0753,4674,0164,815
Upgrade
EBITDA Margin
22.17%21.74%17.39%19.18%24.83%30.24%
Upgrade
D&A For EBITDA
701.63709.84696.23693.15642.22546.6
Upgrade
EBIT
3,7403,5622,3792,7743,3744,268
Upgrade
EBIT Margin
18.67%18.13%13.45%15.34%20.86%26.81%
Upgrade
Effective Tax Rate
18.85%17.97%15.06%16.13%15.29%15.79%
Upgrade
Revenue as Reported
21,55621,16519,04119,45417,56917,382
Upgrade
Advertising Expenses
-465.91673.16729.63755.05825.15
Upgrade
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.