Internet Thailand PCL (BKK: INET)
Thailand
· Delayed Price · Currency is THB 5.50
-0.10 (-1.79%)
Dec 20, 2024, 4:36 PM ICT
Internet Thailand PCL 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 | 2,410 | 2,090 | 2,045 | 1,866 | 1,835 | 1,882 | Upgrade
|
| Revenue Growth (YoY) | 16.00% | 2.19% | 9.59% | 1.68% | -2.50% | 28.37% | Upgrade
|
| Cost of Revenue | 1,041 | 983.68 | 1,130 | 1,176 | 1,302 | 1,364 | Upgrade
|
| Gross Profit | 1,368 | 1,106 | 915.17 | 689.56 | 533 | 518.42 | Upgrade
|
| Selling, General & Admin | 346.15 | 336.43 | 325.29 | 351.63 | 323.94 | 359.89 | Upgrade
|
| Other Operating Expenses | -2.84 | -9.34 | -21.52 | -10.49 | - | - | Upgrade
|
| Operating Expenses | 343.7 | 327.1 | 303.77 | 341.15 | 323.94 | 359.89 | Upgrade
|
| Operating Income | 1,025 | 778.73 | 611.4 | 348.41 | 209.07 | 158.53 | Upgrade
|
| Interest Expense | -905.72 | -689.47 | -591 | -332.93 | -176.5 | -90.89 | Upgrade
|
| Interest & Investment Income | 2.82 | 1.43 | 0.84 | 0.3 | 0.22 | 1.7 | Upgrade
|
| Earnings From Equity Investments | 106.63 | 84.09 | 119.46 | 89.38 | 41.16 | 4.1 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | 11.28 | 16.37 | Upgrade
|
| EBT Excluding Unusual Items | 228.39 | 174.77 | 140.69 | 105.16 | 85.23 | 89.8 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.54 | -1.1 | 0.95 | 2.11 | -1.91 | 44.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2.82 | 2.78 | 3.3 | 34.81 | 50.86 | 69.31 | Upgrade
|
| Pretax Income | 230.67 | 176.45 | 144.94 | 142.09 | 134.18 | 203.19 | Upgrade
|
| Income Tax Expense | -78.64 | -57.78 | -56.82 | -20.87 | 33.72 | 34.01 | Upgrade
|
| Earnings From Continuing Operations | 309.31 | 234.24 | 201.76 | 162.96 | 100.46 | 169.18 | Upgrade
|
| Minority Interest in Earnings | -1.03 | 0.33 | -0.5 | -0.07 | 2 | 0.03 | Upgrade
|
| Net Income | 308.29 | 234.57 | 201.26 | 162.89 | 102.46 | 169.21 | Upgrade
|
| Net Income to Common | 308.29 | 234.57 | 201.26 | 162.89 | 102.46 | 169.21 | Upgrade
|
| Net Income Growth | 27.92% | 16.55% | 23.56% | 58.97% | -39.45% | -2.11% | Upgrade
|
| Shares Outstanding (Basic) | 501 | 500 | 500 | 500 | 500 | 500 | Upgrade
|
| Shares Outstanding (Diluted) | 501 | 500 | 500 | 500 | 500 | 500 | Upgrade
|
| Shares Change (YoY) | 0.01% | 0.07% | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.62 | 0.47 | 0.40 | 0.33 | 0.20 | 0.34 | Upgrade
|
| EPS (Diluted) | 0.61 | 0.47 | 0.40 | 0.33 | 0.20 | 0.34 | Upgrade
|
| EPS Growth | 27.95% | 16.47% | 23.56% | 58.97% | -39.45% | -2.11% | Upgrade
|
| Free Cash Flow | -1,771 | -1,337 | -1,832 | -967.94 | -236.91 | -448.35 | Upgrade
|
| Free Cash Flow Per Share | -3.53 | -2.67 | -3.66 | -1.94 | -0.47 | -0.90 | Upgrade
|
| Dividend Per Share | 0.116 | 0.116 | 0.106 | 0.042 | - | - | Upgrade
|
| Dividend Growth | 9.33% | 9.33% | 152.62% | - | - | - | Upgrade
|
| Gross Margin | 56.79% | 52.92% | 44.76% | 36.96% | 29.05% | 27.55% | Upgrade
|
| Operating Margin | 42.53% | 37.27% | 29.90% | 18.67% | 11.39% | 8.42% | Upgrade
|
| Profit Margin | 12.79% | 11.23% | 9.84% | 8.73% | 5.58% | 8.99% | Upgrade
|
| Free Cash Flow Margin | -73.51% | -63.96% | -89.59% | -51.88% | -12.91% | -23.82% | Upgrade
|
| EBITDA | 1,095 | 968.86 | 782.1 | 499.78 | 405.42 | 296.47 | Upgrade
|
| EBITDA Margin | 45.44% | 46.37% | 38.25% | 26.79% | 22.09% | 15.75% | Upgrade
|
| D&A For EBITDA | 70.26 | 190.13 | 170.7 | 151.37 | 196.36 | 137.94 | Upgrade
|
| EBIT | 1,025 | 778.73 | 611.4 | 348.41 | 209.07 | 158.53 | Upgrade
|
| EBIT Margin | 42.52% | 37.27% | 29.90% | 18.67% | 11.39% | 8.42% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 25.13% | 16.74% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.