MEB Corporation PCL (BKK: MEB)
Thailand
· Delayed Price · Currency is THB 29.00
-0.25 (-0.85%)
Nov 20, 2024, 11:55 AM ICT
MEB Corporation 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 |
|---|---|---|---|---|---|---|---|
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 |
| Operating Revenue | 2,124 | 1,916 | 1,712 | 1,444 | 932.97 | 541.79 | Upgrade
|
| Other Revenue | 18.34 | 9.66 | 12.34 | 10.97 | 4.27 | 4.05 | Upgrade
|
| Revenue | 2,143 | 1,926 | 1,724 | 1,455 | 937.24 | 545.85 | Upgrade
|
| Revenue Growth (YoY) | 14.54% | 11.69% | 18.46% | 55.29% | 71.70% | 73.54% | Upgrade
|
| Cost of Revenue | 1,454 | 1,326 | 1,198 | 1,035 | 656.12 | 381.07 | Upgrade
|
| Gross Profit | 688.47 | 599.57 | 526.49 | 420.4 | 281.12 | 164.78 | Upgrade
|
| Selling, General & Admin | 150.86 | 127.38 | 114.88 | 77.65 | 73.57 | 61.61 | Upgrade
|
| Operating Expenses | 150.86 | 127.38 | 114.88 | 77.65 | 73.57 | 61.61 | Upgrade
|
| Operating Income | 537.61 | 472.19 | 411.61 | 342.75 | 207.55 | 103.17 | Upgrade
|
| Interest Expense | -0.09 | -0.1 | -0.1 | -0.04 | - | - | Upgrade
|
| Interest & Investment Income | 13.59 | 13.59 | 1.43 | 0.95 | - | - | Upgrade
|
| Pretax Income | 551.1 | 485.67 | 412.94 | 343.66 | 207.55 | 103.17 | Upgrade
|
| Income Tax Expense | 112.07 | 98.25 | 82.05 | 68.32 | 41.5 | 20.61 | Upgrade
|
| Earnings From Continuing Operations | 439.03 | 387.42 | 330.89 | 275.34 | 166.05 | 82.56 | Upgrade
|
| Minority Interest in Earnings | -2.39 | -1.05 | -0.44 | -0.48 | - | - | Upgrade
|
| Net Income | 436.64 | 386.37 | 330.45 | 274.86 | 166.05 | 82.56 | Upgrade
|
| Net Income to Common | 436.64 | 386.37 | 330.45 | 274.86 | 166.05 | 82.56 | Upgrade
|
| Net Income Growth | 19.86% | 16.92% | 20.22% | 65.53% | 101.11% | 32.18% | Upgrade
|
| Shares Outstanding (Basic) | 299 | 297 | 94 | 10 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 299 | 297 | 94 | 10 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | 2.53% | 215.32% | 842.81% | - | - | - | Upgrade
|
| EPS (Basic) | 1.46 | 1.30 | 3.50 | 27.49 | 16.60 | 8.26 | Upgrade
|
| EPS (Diluted) | 1.46 | 1.30 | 3.50 | 27.49 | 16.60 | 8.26 | Upgrade
|
| EPS Growth | 16.90% | -62.92% | -87.25% | 65.53% | 101.11% | - | Upgrade
|
| Free Cash Flow | 451.38 | 376.49 | 353.32 | 318.51 | 216.2 | 100.05 | Upgrade
|
| Free Cash Flow Per Share | 1.51 | 1.27 | 3.75 | 31.85 | 21.62 | 10.01 | Upgrade
|
| Dividend Per Share | 0.650 | 0.650 | 0.050 | 62.529 | 10.000 | 10.000 | Upgrade
|
| Dividend Growth | 1200.00% | 1200.00% | -99.92% | 525.30% | 0% | - | Upgrade
|
| Gross Margin | 32.13% | 31.14% | 30.54% | 28.88% | 29.99% | 30.19% | Upgrade
|
| Operating Margin | 25.09% | 24.52% | 23.87% | 23.55% | 22.14% | 18.90% | Upgrade
|
| Profit Margin | 20.38% | 20.07% | 19.17% | 18.89% | 17.72% | 15.13% | Upgrade
|
| Free Cash Flow Margin | 21.07% | 19.55% | 20.49% | 21.88% | 23.07% | 18.33% | Upgrade
|
| EBITDA | 542.68 | 476.79 | 415.92 | 347.18 | 208.35 | 104.25 | Upgrade
|
| EBITDA Margin | 25.33% | 24.76% | 24.12% | 23.85% | 22.23% | 19.10% | Upgrade
|
| D&A For EBITDA | 5.07 | 4.6 | 4.31 | 4.42 | 0.8 | 1.08 | Upgrade
|
| EBIT | 537.61 | 472.19 | 411.61 | 342.75 | 207.55 | 103.17 | Upgrade
|
| EBIT Margin | 25.09% | 24.52% | 23.87% | 23.55% | 22.14% | 18.90% | Upgrade
|
| Effective Tax Rate | 20.34% | 20.23% | 19.87% | 19.88% | 19.99% | 19.97% | Upgrade
|
| Revenue as Reported | 2,156 | 1,939 | 1,726 | 1,456 | 937.24 | 545.85 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.