Far East Fame Line DDB PCL (BKK: FE)
Thailand
· Delayed Price · Currency is THB 185.00
0.00 (0.00%)
Dec 2, 2024, 3:22 PM ICT
BKK: FE Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 743.99 | 688.63 | 495.55 | 375.73 | 588.9 | 713.56 | Upgrade
|
| Revenue Growth (YoY) | 14.73% | 38.96% | 31.89% | -36.20% | -17.47% | 1.60% | Upgrade
|
| Cost of Revenue | 480.36 | 477.94 | 335.22 | 227.82 | 400.08 | 476.42 | Upgrade
|
| Gross Profit | 263.63 | 210.69 | 160.33 | 147.9 | 188.82 | 237.14 | Upgrade
|
| Selling, General & Admin | 159.74 | 154.06 | 135.74 | 123.02 | 141.17 | 163.95 | Upgrade
|
| Other Operating Expenses | -6.96 | -5.75 | -4.49 | -8.66 | -8.78 | -8.82 | Upgrade
|
| Operating Expenses | 152.79 | 148.31 | 131.25 | 114.36 | 132.39 | 167.36 | Upgrade
|
| Operating Income | 110.84 | 62.38 | 29.08 | 33.54 | 56.43 | 69.78 | Upgrade
|
| Interest Expense | -0.21 | -0.28 | -0.33 | -0.43 | -0.11 | - | Upgrade
|
| Interest & Investment Income | 30.18 | 20.7 | 6.96 | 24.31 | 3.25 | 19.58 | Upgrade
|
| Earnings From Equity Investments | 22.25 | 21.47 | 15.84 | 17.17 | 15.99 | 28.1 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | 9.92 | - | Upgrade
|
| EBT Excluding Unusual Items | 163.06 | 104.27 | 51.55 | 74.59 | 85.48 | 117.46 | Upgrade
|
| Gain (Loss) on Sale of Investments | 14.28 | 7.31 | -12.94 | -4.67 | 9.99 | - | Upgrade
|
| Pretax Income | 177.33 | 111.58 | 38.61 | 69.92 | 95.47 | 117.46 | Upgrade
|
| Income Tax Expense | 28.25 | 16.37 | 3.11 | 9.28 | 17.68 | 19.41 | Upgrade
|
| Earnings From Continuing Operations | 149.09 | 95.21 | 35.5 | 60.64 | 77.79 | 98.06 | Upgrade
|
| Minority Interest in Earnings | -8.01 | -7.66 | -3.24 | -1.99 | -1.79 | -2.23 | Upgrade
|
| Net Income | 141.07 | 87.55 | 32.26 | 58.65 | 75.99 | 95.83 | Upgrade
|
| Net Income to Common | 141.07 | 87.55 | 32.26 | 58.65 | 75.99 | 95.83 | Upgrade
|
| Net Income Growth | 85.78% | 171.43% | -45.01% | -22.82% | -20.70% | -5.11% | Upgrade
|
| Shares Outstanding (Basic) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Outstanding (Diluted) | 8 | 8 | 8 | 8 | 8 | 8 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 0.75% | 3.29% | Upgrade
|
| EPS (Basic) | 17.93 | 11.12 | 4.10 | 7.45 | 9.66 | 12.27 | Upgrade
|
| EPS (Diluted) | 17.93 | 11.12 | 4.10 | 7.45 | 9.66 | 12.27 | Upgrade
|
| EPS Growth | 85.78% | 171.43% | -45.01% | -22.82% | -21.29% | -8.14% | Upgrade
|
| Free Cash Flow | 107.48 | 44.11 | -33.93 | 97.94 | 55.42 | 166.08 | Upgrade
|
| Free Cash Flow Per Share | 13.66 | 5.60 | -4.31 | 12.44 | 7.04 | 21.26 | Upgrade
|
| Dividend Per Share | 8.500 | 8.500 | 3.500 | 5.500 | 7.500 | 10.000 | Upgrade
|
| Dividend Growth | 142.86% | 142.86% | -36.36% | -26.67% | -25.00% | 0% | Upgrade
|
| Gross Margin | 35.43% | 30.59% | 32.35% | 39.36% | 32.06% | 33.23% | Upgrade
|
| Operating Margin | 14.90% | 9.06% | 5.87% | 8.93% | 9.58% | 9.78% | Upgrade
|
| Profit Margin | 18.96% | 12.71% | 6.51% | 15.61% | 12.90% | 13.43% | Upgrade
|
| Free Cash Flow Margin | 14.45% | 6.41% | -6.85% | 26.07% | 9.41% | 23.28% | Upgrade
|
| EBITDA | 119.91 | 72.83 | 39.77 | 45.88 | 68.06 | 78.62 | Upgrade
|
| EBITDA Margin | 16.12% | 10.58% | 8.03% | 12.21% | 11.56% | 11.02% | Upgrade
|
| D&A For EBITDA | 9.07 | 10.45 | 10.69 | 12.34 | 11.63 | 8.84 | Upgrade
|
| EBIT | 110.84 | 62.38 | 29.08 | 33.54 | 56.43 | 69.78 | Upgrade
|
| EBIT Margin | 14.90% | 9.06% | 5.87% | 8.93% | 9.58% | 9.78% | Upgrade
|
| Effective Tax Rate | 15.93% | 14.67% | 8.06% | 13.27% | 18.52% | 16.52% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.