Dohome PCL (BKK:DOHOME)
Thailand · Delayed Price · Currency is THB 3.620
-0.040 (-1.09%)
Aug 27, 2026, 4:38 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 29,640 | 29,110 | 30,991 | 31,218 | 31,321 | 25,785 |
Other Revenue | 13.67 | 13.67 | 16.79 | 14.21 | 15.87 | 8.89 |
| 29,654 | 29,124 | 31,008 | 31,232 | 31,336 | 25,793 | |
Revenue Growth | -2.44% | -6.08% | -0.72% | -0.33% | 21.49% | 37.70% |
Cost of Revenue | 24,349 | 24,055 | 25,683 | 26,317 | 26,434 | 20,578 |
Gross Profit | 5,305 | 5,069 | 5,325 | 4,915 | 4,903 | 5,215 |
Selling, General & Admin | 4,330 | 4,214 | 4,256 | 3,988 | 3,728 | 2,836 |
Other Operating Expenses | -150.03 | -160.05 | -219.52 | -213.84 | -146.98 | -115.91 |
Operating Expenses | 4,180 | 4,054 | 4,036 | 3,774 | 3,581 | 2,720 |
Operating Income | 1,125 | 1,015 | 1,289 | 1,141 | 1,321 | 2,496 |
Interest Expense | -354.84 | -430.71 | -583.16 | -566.36 | -350.3 | -257.98 |
Interest & Investment Income | 3.81 | 4.61 | 5.86 | 7.4 | 17.09 | 19.35 |
Currency Exchange Gain (Loss) | 121.15 | 121.15 | 88.41 | 35.7 | 39.22 | 4.4 |
Other Non Operating Income (Expenses) | 12.3 | 12.3 | 11.62 | 15.15 | - | - |
EBT Excluding Unusual Items | 907.16 | 722.71 | 811.99 | 633.33 | 1,027 | 2,262 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 3.97 |
Other Unusual Items | - | - | - | - | -75 | - |
Pretax Income | 909.65 | 725.2 | 818.96 | 721.75 | 956.8 | 2,266 |
Income Tax Expense | 154.67 | 124.07 | 144.88 | 136.47 | 182.73 | 447.53 |
Earnings From Continuing Operations | 754.98 | 601.13 | 674.09 | 585.29 | 774.07 | 1,818 |
Minority Interest in Earnings | -0.01 | -0.01 | -0.01 | -0.01 | - | - |
Net Income | 754.98 | 601.12 | 674.08 | 585.28 | 774.07 | 1,818 |
Net Income to Common | 754.98 | 601.12 | 674.08 | 585.28 | 774.07 | 1,818 |
Net Income Growth | 18.07% | -10.82% | 15.17% | -24.39% | -57.42% | 150.19% |
Shares Outstanding (Basic) | 3,519 | 3,519 | 3,519 | 3,518 | 3,518 | 3,469 |
Shares Outstanding (Diluted) | 3,519 | 3,519 | 3,519 | 3,518 | 3,518 | 3,469 |
Shares Change | - | - | 0.01% | 0.00% | 1.42% | 1.82% |
EPS (Basic) | 0.21 | 0.17 | 0.19 | 0.17 | 0.22 | 0.52 |
EPS (Diluted) | 0.21 | 0.17 | 0.19 | 0.17 | 0.22 | 0.52 |
EPS Growth | 18.07% | -10.82% | 15.97% | -24.91% | -58.02% | 145.72% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -51.25 | 529.91 | 338.04 | -469.45 | -4,191 | -2,920 |
Free Cash Flow Per Share | -0.01 | 0.15 | 0.10 | -0.13 | -1.19 | -0.84 |
Dividend Per Share | 0.004 | 0.004 | 0.005 | 0.004 | 0.006 | 0.015 |
Dividend Growth | -15.69% | -15.69% | 13.33% | -21.05% | -62.74% | 159.32% |
Gross Margin | 17.89% | 17.41% | 17.17% | 15.74% | 15.65% | 20.22% |
Operating Margin | 3.79% | 3.49% | 4.16% | 3.65% | 4.22% | 9.68% |
Profit Margin | 2.55% | 2.06% | 2.17% | 1.87% | 2.47% | 7.05% |
Free Cash Flow Margin | -0.17% | 1.82% | 1.09% | -1.50% | -13.37% | -11.32% |
EBITDA | 2,109 | 1,985 | 2,196 | 1,965 | 1,995 | 2,998 |
EBITDA Margin | 7.11% | 6.82% | 7.08% | 6.29% | 6.37% | 11.62% |
D&A For EBITDA | 983.9 | 969.39 | 907.06 | 823.58 | 673.45 | 502.52 |
EBIT | 1,125 | 1,015 | 1,289 | 1,141 | 1,321 | 2,496 |
EBIT Margin | 3.79% | 3.49% | 4.16% | 3.65% | 4.22% | 9.68% |
Effective Tax Rate | 17.00% | 17.11% | 17.69% | 18.91% | 19.10% | 19.75% |
Revenue as Reported | 29,929 | 29,409 | 31,327 | 31,574 | 31,530 | 25,918 |