Minor International PCL (BKK:MINT)
Thailand · Delayed Price · Currency is THB 22.40
-0.30 (-1.32%)
Aug 27, 2026, 12:24 PM ICT
Minor International 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 | Jun '26 Jun 30, 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 | 163,648 | 160,619 | 161,352 | 149,340 | 122,030 | 69,481 |
Other Revenue | 2,792 | 4,205 | 3,521 | 3,378 | 2,155 | 1,315 |
| 166,441 | 164,824 | 164,873 | 152,717 | 124,185 | 70,796 | |
Revenue Growth | 1.79% | -0.03% | 7.96% | 22.98% | 75.41% | 21.55% |
Cost of Revenue | 92,344 | 90,585 | 90,703 | 82,728 | 69,854 | 47,417 |
Gross Profit | 74,097 | 74,239 | 74,170 | 69,989 | 54,330 | 23,379 |
Selling, General & Admin | 53,024 | 52,506 | 51,443 | 48,592 | 42,189 | 38,882 |
Other Operating Expenses | 1,256 | 2,482 | -3,577 | 3,203 | -4,591 | -3,955 |
Operating Expenses | 54,280 | 54,987 | 47,865 | 51,795 | 37,599 | 34,927 |
Operating Income | 19,817 | 19,251 | 26,305 | 18,194 | 16,732 | -11,547 |
Interest Expense | -9,736 | -9,728 | -11,755 | -11,257 | -9,003 | -8,986 |
Earnings From Equity Investments | 1,428 | 1,436 | 1,047 | 580.51 | 135.5 | -208.72 |
Currency Exchange Gain (Loss) | 1,377 | 1,377 | -4,634 | 1,984 | -1,553 | 962 |
Other Non Operating Income (Expenses) | - | - | - | - | - | 1,967 |
EBT Excluding Unusual Items | 12,886 | 12,337 | 10,963 | 9,502 | 6,312 | -17,813 |
Gain (Loss) on Sale of Assets | 818 | 818 | 275 | 94 | 619 | - |
Pretax Income | 13,704 | 13,155 | 11,238 | 9,596 | 6,931 | -17,813 |
Income Tax Expense | 3,615 | 3,315 | 2,636 | 3,508 | 2,408 | -3,638 |
Earnings From Continuing Operations | 10,088 | 9,839 | 8,602 | 6,088 | 4,523 | -14,175 |
Minority Interest in Earnings | -624.39 | -829.99 | -851.7 | -680.92 | -236.31 | 1,009 |
Net Income | 9,464 | 9,009 | 7,750 | 5,407 | 4,286 | -13,167 |
Preferred Dividends & Other Adjustments | 1,625 | 1,705 | 1,748 | 1,825 | 1,458 | 1,546 |
Net Income to Common | 7,839 | 7,304 | 6,002 | 3,582 | 2,828 | -14,713 |
Net Income Growth | 67.56% | 21.69% | 67.56% | 26.65% | - | - |
Shares Outstanding (Basic) | 5,653 | 5,670 | 5,661 | 5,475 | 5,249 | 5,196 |
Shares Outstanding (Diluted) | 5,653 | 5,670 | 5,661 | 5,479 | 5,314 | 5,196 |
Shares Change | -0.31% | 0.16% | 3.32% | 3.10% | 2.27% | 6.97% |
EPS (Basic) | 1.39 | 1.29 | 1.06 | 0.65 | 0.54 | -2.83 |
EPS (Diluted) | 1.39 | 1.29 | 1.06 | 0.65 | 0.53 | -2.83 |
EPS Growth | 68.08% | 21.50% | 63.12% | 22.64% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 21,763 | 25,277 | 31,687 | 30,153 | 25,552 | 13,760 |
Free Cash Flow Per Share | 3.85 | 4.46 | 5.60 | 5.50 | 4.81 | 2.65 |
Dividend Per Share | 0.400 | 0.700 | 0.600 | 0.570 | 0.250 | - |
Dividend Growth | -55.56% | 16.67% | 5.26% | 128.00% | - | - |
Gross Margin | 44.52% | 45.04% | 44.99% | 45.83% | 43.75% | 33.02% |
Operating Margin | 11.91% | 11.68% | 15.96% | 11.91% | 13.47% | -16.31% |
Profit Margin | 4.71% | 4.43% | 3.64% | 2.35% | 2.28% | -20.78% |
Free Cash Flow Margin | 13.08% | 15.34% | 19.22% | 19.74% | 20.58% | 19.44% |
EBITDA | 27,997 | 27,287 | 34,409 | 25,914 | 24,600 | -3,221 |
EBITDA Margin | 16.82% | 16.55% | 20.87% | 16.97% | 19.81% | -4.55% |
D&A For EBITDA | 8,180 | 8,036 | 8,104 | 7,720 | 7,868 | 8,327 |
EBIT | 19,817 | 19,251 | 26,305 | 18,194 | 16,732 | -11,547 |
EBIT Margin | 11.91% | 11.68% | 15.96% | 11.91% | 13.47% | -16.31% |
Effective Tax Rate | 26.38% | 25.20% | 23.46% | 36.56% | 34.74% | - |
Revenue as Reported | 167,422 | 165,805 | 165,362 | 153,049 | 126,307 | 76,211 |