MEB Corporation PCL (BKK:MEB)
Thailand · Delayed Price · Currency is THB 12.20
+0.40 (3.39%)
May 29, 2026, 4:39 PM 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 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 |
Operating Revenue | 2,089 | 2,122 | 2,169 | 1,916 | 1,712 | 1,444 |
Other Revenue | 13.59 | 16.41 | 12.24 | 9.66 | 12.34 | 10.97 |
| 2,102 | 2,138 | 2,182 | 1,926 | 1,724 | 1,455 | |
Revenue Growth (YoY) | -5.58% | -1.99% | 13.29% | 11.69% | 18.46% | 55.29% |
Cost of Revenue | 1,421 | 1,454 | 1,485 | 1,326 | 1,198 | 1,035 |
Gross Profit | 681.58 | 684.32 | 696.53 | 599.57 | 526.49 | 420.4 |
Selling, General & Admin | 194.97 | 186.74 | 164.23 | 127.38 | 114.88 | 77.65 |
Operating Expenses | 194.97 | 186.74 | 164.23 | 127.38 | 114.88 | 77.65 |
Operating Income | 486.61 | 497.58 | 532.3 | 472.19 | 411.61 | 342.75 |
Interest Expense | -0.27 | -0.2 | -0.07 | -0.1 | -0.1 | -0.04 |
Interest & Investment Income | 22.47 | 22.47 | 25.38 | 13.59 | 1.43 | 0.95 |
EBT Excluding Unusual Items | 508.8 | 519.84 | 557.61 | 485.67 | 412.94 | 343.66 |
Merger & Restructuring Charges | -3 | -3 | - | - | - | - |
Pretax Income | 505.8 | 516.84 | 557.61 | 485.67 | 412.94 | 343.66 |
Income Tax Expense | 102.24 | 106 | 114.17 | 98.25 | 82.05 | 68.32 |
Earnings From Continuing Operations | 403.56 | 410.84 | 443.44 | 387.42 | 330.89 | 275.34 |
Minority Interest in Earnings | -11.16 | -7.18 | -3.36 | -1.05 | -0.44 | -0.48 |
Net Income | 392.4 | 403.66 | 440.08 | 386.37 | 330.45 | 274.86 |
Net Income to Common | 392.4 | 403.66 | 440.08 | 386.37 | 330.45 | 274.86 |
Net Income Growth | -12.52% | -8.27% | 13.90% | 16.93% | 20.22% | 65.53% |
Shares Outstanding (Basic) | 300 | 300 | 300 | 297 | 94 | 10 |
Shares Outstanding (Diluted) | 300 | 300 | 300 | 297 | 94 | 10 |
Shares Change (YoY) | 0.30% | - | 0.91% | 215.32% | 842.81% | - |
EPS (Basic) | 1.31 | 1.35 | 1.47 | 1.30 | 3.50 | 27.49 |
EPS (Diluted) | 1.31 | 1.35 | 1.47 | 1.30 | 3.50 | 27.49 |
EPS Growth | -12.78% | -8.27% | 12.87% | -62.92% | -87.25% | 65.53% |
Free Cash Flow | 399.64 | 427.32 | 447.73 | 376.49 | 353.32 | 318.51 |
Free Cash Flow Per Share | 1.33 | 1.42 | 1.49 | 1.27 | 3.75 | 31.85 |
Dividend Per Share | 1.100 | 1.100 | 0.750 | 0.650 | 0.050 | 62.529 |
Dividend Growth | 46.67% | 46.67% | 15.38% | 1200.00% | -99.92% | 525.30% |
Gross Margin | 32.42% | 32.01% | 31.93% | 31.14% | 30.54% | 28.88% |
Operating Margin | 23.14% | 23.27% | 24.40% | 24.52% | 23.87% | 23.55% |
Profit Margin | 18.66% | 18.88% | 20.17% | 20.06% | 19.17% | 18.88% |
Free Cash Flow Margin | 19.01% | 19.99% | 20.52% | 19.55% | 20.49% | 21.88% |
EBITDA | 505.53 | 512.33 | 537.46 | 476.79 | 415.92 | 347.18 |
EBITDA Margin | 24.04% | 23.96% | 24.64% | 24.76% | 24.12% | 23.85% |
D&A For EBITDA | 18.92 | 14.75 | 5.15 | 4.6 | 4.31 | 4.42 |
EBIT | 486.61 | 497.58 | 532.3 | 472.19 | 411.61 | 342.75 |
EBIT Margin | 23.14% | 23.27% | 24.40% | 24.52% | 23.87% | 23.55% |
Effective Tax Rate | 20.21% | 20.51% | 20.47% | 20.23% | 19.87% | 19.88% |
Revenue as Reported | 2,125 | 2,161 | 2,207 | 1,939 | 1,726 | 1,456 |
Advertising Expenses | - | 16.94 | 30.25 | - | - | - |