Dohome PCL (BKK:DOHOME)
Thailand · Delayed Price · Currency is THB 3.980
+0.080 (2.05%)
Feb 10, 2026, 4:36 PM ICT
Dohome 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 29,738 | 30,991 | 31,218 | 31,321 | 25,785 | 18,727 |
Other Revenue | 16.79 | 16.79 | 14.21 | 15.87 | 8.89 | 5.55 |
| 29,755 | 31,008 | 31,232 | 31,336 | 25,793 | 18,732 | |
Revenue Growth (YoY) | -3.12% | -0.72% | -0.33% | 21.49% | 37.70% | 4.79% |
Cost of Revenue | 24,535 | 25,683 | 26,317 | 26,434 | 20,578 | 15,737 |
Gross Profit | 5,220 | 5,325 | 4,915 | 4,903 | 5,215 | 2,995 |
Selling, General & Admin | 4,241 | 4,256 | 3,988 | 3,728 | 2,836 | 1,987 |
Other Operating Expenses | -186.35 | -219.52 | -213.84 | -146.98 | -115.91 | -104.31 |
Operating Expenses | 4,055 | 4,036 | 3,774 | 3,581 | 2,720 | 1,883 |
Operating Income | 1,165 | 1,289 | 1,141 | 1,321 | 2,496 | 1,112 |
Interest Expense | -471.63 | -583.16 | -566.36 | -350.3 | -257.98 | -245.13 |
Interest & Investment Income | 4.61 | 5.86 | 7.4 | 17.09 | 19.35 | 21.14 |
Currency Exchange Gain (Loss) | 88.41 | 88.41 | 35.7 | 39.22 | 4.4 | 11.61 |
Other Non Operating Income (Expenses) | 11.62 | 11.62 | 15.15 | - | - | - |
EBT Excluding Unusual Items | 797.66 | 811.99 | 633.33 | 1,027 | 2,262 | 899.75 |
Gain (Loss) on Sale of Assets | - | - | - | - | 3.97 | 4.26 |
Asset Writedown | - | - | - | - | - | -0.09 |
Other Unusual Items | - | - | - | -75 | - | - |
Pretax Income | 804.63 | 818.96 | 721.75 | 956.8 | 2,266 | 903.93 |
Income Tax Expense | 140.23 | 144.88 | 136.47 | 182.73 | 447.53 | 177.25 |
Earnings From Continuing Operations | 664.4 | 674.09 | 585.29 | 774.07 | 1,818 | 726.68 |
Minority Interest in Earnings | -0.01 | -0.01 | -0.01 | - | - | - |
Net Income | 664.4 | 674.08 | 585.28 | 774.07 | 1,818 | 726.68 |
Net Income to Common | 664.4 | 674.08 | 585.28 | 774.07 | 1,818 | 726.68 |
Net Income Growth | -6.55% | 15.17% | -24.39% | -57.42% | 150.19% | 0.16% |
Shares Outstanding (Basic) | 3,383 | 3,383 | 3,383 | 3,382 | 3,335 | 3,276 |
Shares Outstanding (Diluted) | 3,383 | 3,383 | 3,383 | 3,383 | 3,336 | 3,276 |
Shares Change (YoY) | 0.00% | 0.01% | 0.00% | 1.42% | 1.82% | - |
EPS (Basic) | 0.20 | 0.20 | 0.17 | 0.23 | 0.55 | 0.22 |
EPS (Diluted) | 0.20 | 0.20 | 0.17 | 0.23 | 0.55 | 0.22 |
EPS Growth | -6.14% | 15.97% | -24.91% | -58.03% | 145.76% | 0.15% |
Free Cash Flow | 1,668 | 338.04 | -469.45 | -4,191 | -2,920 | -1,314 |
Free Cash Flow Per Share | 0.49 | 0.10 | -0.14 | -1.24 | -0.88 | -0.40 |
Dividend Per Share | 0.005 | 0.005 | 0.005 | 0.006 | 0.016 | 0.006 |
Dividend Growth | 8.51% | 8.51% | -20.34% | -62.89% | 156.45% | -40.95% |
Gross Margin | 17.54% | 17.17% | 15.74% | 15.65% | 20.22% | 15.99% |
Operating Margin | 3.91% | 4.16% | 3.65% | 4.22% | 9.68% | 5.94% |
Profit Margin | 2.23% | 2.17% | 1.87% | 2.47% | 7.05% | 3.88% |
Free Cash Flow Margin | 5.61% | 1.09% | -1.50% | -13.37% | -11.32% | -7.02% |
EBITDA | 2,119 | 2,196 | 1,965 | 1,995 | 2,998 | 1,544 |
EBITDA Margin | 7.12% | 7.08% | 6.29% | 6.37% | 11.62% | 8.24% |
D&A For EBITDA | 954.37 | 907.06 | 823.58 | 673.45 | 502.52 | 431.68 |
EBIT | 1,165 | 1,289 | 1,141 | 1,321 | 2,496 | 1,112 |
EBIT Margin | 3.91% | 4.16% | 3.65% | 4.22% | 9.68% | 5.94% |
Effective Tax Rate | 17.43% | 17.69% | 18.91% | 19.10% | 19.75% | 19.61% |
Revenue as Reported | 30,038 | 31,327 | 31,574 | 31,530 | 25,918 | 18,853 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.