MC Group PCL (BKK:MC)
Thailand · Delayed Price · Currency is THB 10.70
-0.10 (-0.93%)
Nov 19, 2025, 3:52 PM ICT
MC Group PCL Income Statement
Financials in millions THB. Fiscal year is July - June.
Millions THB. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
Operating Revenue | 4,211 | 4,152 | 4,054 | 3,670 | 2,923 | 3,220 | Upgrade |
Other Revenue | 32.11 | 56.37 | 50.33 | 20.5 | 24.44 | 26.64 | Upgrade |
| 4,243 | 4,208 | 4,104 | 3,690 | 2,947 | 3,246 | Upgrade | |
Revenue Growth (YoY) | 3.79% | 2.53% | 11.22% | 25.20% | -9.21% | 1.08% | Upgrade |
Cost of Revenue | 1,525 | 1,497 | 1,451 | 1,291 | 1,031 | 1,301 | Upgrade |
Gross Profit | 2,717 | 2,711 | 2,654 | 2,400 | 1,916 | 1,946 | Upgrade |
Selling, General & Admin | 1,761 | 1,760 | 1,724 | 1,587 | 1,306 | 1,401 | Upgrade |
Operating Expenses | 1,761 | 1,760 | 1,724 | 1,587 | 1,306 | 1,401 | Upgrade |
Operating Income | 956.72 | 951.49 | 929.72 | 812.66 | 610.28 | 544.28 | Upgrade |
Interest Expense | -38.77 | -38.71 | -35.97 | -20 | -20.45 | -28.09 | Upgrade |
Interest & Investment Income | 12.86 | 13.74 | 11.33 | 6.25 | 1.68 | 2.5 | Upgrade |
Earnings From Equity Investments | 0.03 | 0.26 | -1.11 | -2.36 | -0.56 | 5.47 | Upgrade |
EBT Excluding Unusual Items | 930.85 | 926.79 | 903.97 | 796.56 | 590.95 | 524.17 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | -7.1 | - | - | - | Upgrade |
Pretax Income | 930.85 | 926.79 | 896.87 | 796.56 | 590.95 | 524.17 | Upgrade |
Income Tax Expense | 180.55 | 166.37 | 183.73 | 152.94 | 106.61 | 78.14 | Upgrade |
Earnings From Continuing Operations | 750.3 | 760.42 | 713.14 | 643.62 | 484.34 | 446.03 | Upgrade |
Net Income to Company | 750.3 | 760.42 | 713.14 | 643.62 | 484.34 | 446.03 | Upgrade |
Minority Interest in Earnings | -0.01 | -0.01 | 0.02 | 0.02 | 1.42 | -0.32 | Upgrade |
Net Income | 750.29 | 760.42 | 713.16 | 643.63 | 485.76 | 445.71 | Upgrade |
Net Income to Common | 750.29 | 760.42 | 713.16 | 643.63 | 485.76 | 445.71 | Upgrade |
Net Income Growth | 4.69% | 6.63% | 10.80% | 32.50% | 8.99% | 9.49% | Upgrade |
Shares Outstanding (Basic) | 792 | 792 | 792 | 792 | 792 | 792 | Upgrade |
Shares Outstanding (Diluted) | 792 | 792 | 792 | 792 | 792 | 792 | Upgrade |
EPS (Basic) | 0.95 | 0.96 | 0.90 | 0.81 | 0.61 | 0.56 | Upgrade |
EPS (Diluted) | 0.95 | 0.96 | 0.90 | 0.81 | 0.61 | 0.56 | Upgrade |
EPS Growth | 4.69% | 6.63% | 10.80% | 32.50% | 8.99% | 9.49% | Upgrade |
Free Cash Flow | 994.29 | 1,009 | 846.49 | 339.87 | 831.75 | 729.02 | Upgrade |
Free Cash Flow Per Share | 1.25 | 1.27 | 1.07 | 0.43 | 1.05 | 0.92 | Upgrade |
Dividend Per Share | 0.960 | 0.960 | 0.900 | 0.810 | 0.600 | 0.550 | Upgrade |
Dividend Growth | 6.67% | 6.67% | 11.11% | 35.00% | 9.09% | - | Upgrade |
Gross Margin | 64.05% | 64.43% | 64.65% | 65.03% | 65.02% | 59.93% | Upgrade |
Operating Margin | 22.55% | 22.61% | 22.65% | 22.02% | 20.71% | 16.77% | Upgrade |
Profit Margin | 17.68% | 18.07% | 17.38% | 17.44% | 16.48% | 13.73% | Upgrade |
Free Cash Flow Margin | 23.43% | 23.98% | 20.62% | 9.21% | 28.22% | 22.46% | Upgrade |
EBITDA | 963.01 | 1,040 | 1,021 | 874.6 | 661.99 | 601.19 | Upgrade |
EBITDA Margin | 22.70% | 24.70% | 24.88% | 23.70% | 22.46% | 18.52% | Upgrade |
D&A For EBITDA | 6.29 | 88.12 | 91.61 | 61.94 | 51.71 | 56.91 | Upgrade |
EBIT | 956.72 | 951.49 | 929.72 | 812.66 | 610.28 | 544.28 | Upgrade |
EBIT Margin | 22.55% | 22.61% | 22.65% | 22.02% | 20.71% | 16.77% | Upgrade |
Effective Tax Rate | 19.40% | 17.95% | 20.48% | 19.20% | 18.04% | 14.91% | Upgrade |
Revenue as Reported | 4,245 | 4,211 | 4,107 | 3,692 | 2,947 | 3,246 | Upgrade |
Advertising Expenses | - | 79.27 | 82.82 | 94.47 | 48.81 | 55.12 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.