Masstec Link PCL (BKK:MASTEC)
Thailand · Delayed Price · Currency is THB 1.390
+0.010 (0.72%)
At close: Jun 4, 2026
Masstec Link 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 | Mar '26 Mar 31, 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 |
| 906.09 | 859.02 | 935.82 | 971.79 | 906.48 | 856.59 | |
Revenue Growth (YoY) | -4.90% | -8.21% | -3.70% | 7.20% | 5.83% | 4.41% |
Cost of Revenue | 648.27 | 615.33 | 671.07 | 698.86 | 689.23 | 654.4 |
Gross Profit | 257.83 | 243.68 | 264.75 | 272.93 | 217.25 | 202.19 |
Selling, General & Admin | 198 | 195.13 | 190.6 | 202.86 | 192.62 | 183.02 |
Other Operating Expenses | -3.49 | -3.05 | -3.81 | -4.62 | -2.45 | -4.05 |
Operating Expenses | 207.86 | 205.43 | 200.97 | 202.2 | 183.15 | 178.97 |
Operating Income | 49.97 | 38.26 | 63.78 | 70.73 | 34.1 | 23.22 |
Interest Expense | -10.47 | -11.72 | -15.55 | -17.78 | -10.91 | -9.18 |
Interest & Investment Income | 0.57 | 0.68 | 0.68 | 0.62 | 0.41 | 0.53 |
Currency Exchange Gain (Loss) | 0.01 | 1.13 | 2.59 | -6.88 | 20.29 | -20.24 |
Other Non Operating Income (Expenses) | 0.32 | 0.98 | 0.33 | 7.43 | -9.56 | -3.98 |
Pretax Income | 42.87 | 29.33 | 51.82 | 54.13 | 34.34 | -9.66 |
Income Tax Expense | 9.19 | 6.44 | 9.91 | 11.78 | 4.92 | -2.58 |
Net Income | 33.67 | 22.89 | 41.92 | 42.35 | 29.42 | -7.08 |
Net Income to Common | 33.67 | 22.89 | 41.92 | 42.35 | 29.42 | -7.08 |
Net Income Growth | -37.92% | -45.40% | -1.03% | 43.94% | - | - |
Shares Outstanding (Basic) | 251 | 236 | 212 | 170 | 170 | 170 |
Shares Outstanding (Diluted) | 251 | 236 | 212 | 170 | 170 | 170 |
Shares Change (YoY) | 9.55% | 11.36% | 24.85% | - | - | - |
EPS (Basic) | 0.13 | 0.10 | 0.20 | 0.25 | 0.17 | -0.04 |
EPS (Diluted) | 0.13 | 0.10 | 0.20 | 0.25 | 0.17 | -0.04 |
EPS Growth | -43.33% | -50.97% | -20.73% | 43.94% | - | - |
Free Cash Flow | 24.75 | 11.21 | 112.18 | 91.22 | 2.42 | -85.18 |
Free Cash Flow Per Share | 0.10 | 0.05 | 0.53 | 0.54 | 0.01 | -0.50 |
Dividend Per Share | 0.140 | 0.140 | 0.109 | 0.350 | 0.295 | 0.295 |
Dividend Growth | 28.44% | 28.44% | -68.86% | 18.64% | - | 456.60% |
Gross Margin | 28.46% | 28.37% | 28.29% | 28.09% | 23.97% | 23.60% |
Operating Margin | 5.51% | 4.45% | 6.82% | 7.28% | 3.76% | 2.71% |
Profit Margin | 3.72% | 2.66% | 4.48% | 4.36% | 3.25% | -0.83% |
Free Cash Flow Margin | 2.73% | 1.31% | 11.99% | 9.39% | 0.27% | -9.94% |
EBITDA | 59.57 | 48.62 | 74.81 | 81.29 | 45.6 | 35.73 |
EBITDA Margin | 6.57% | 5.66% | 7.99% | 8.37% | 5.03% | 4.17% |
D&A For EBITDA | 9.6 | 10.36 | 11.03 | 10.56 | 11.5 | 12.51 |
EBIT | 49.97 | 38.26 | 63.78 | 70.73 | 34.1 | 23.22 |
EBIT Margin | 5.51% | 4.45% | 6.82% | 7.28% | 3.76% | 2.71% |
Effective Tax Rate | 21.45% | 21.96% | 19.11% | 21.76% | 14.31% | - |