Metro Systems Corporation PCL (BKK:MSC)
Thailand · Delayed Price · Currency is THB 7.60
-0.10 (-1.32%)
Feb 6, 2026, 4:23 PM ICT
BKK:MSC Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 9,598 | 8,932 | 9,479 | 9,368 | 7,199 | 7,330 | |
Revenue Growth (YoY) | 11.07% | -5.78% | 1.19% | 30.14% | -1.80% | -0.97% |
Cost of Revenue | 8,278 | 7,693 | 8,145 | 8,166 | 6,139 | 6,254 |
Gross Profit | 1,320 | 1,239 | 1,334 | 1,203 | 1,060 | 1,077 |
Selling, General & Admin | 1,109 | 1,095 | 1,045 | 947.36 | 920.28 | 904.46 |
Other Operating Expenses | -117.37 | -190.62 | -78.86 | -58.89 | -75.54 | -79.98 |
Operating Expenses | 991.14 | 904.32 | 966.3 | 888.47 | 844.74 | 824.48 |
Operating Income | 328.73 | 334.43 | 367.71 | 314.29 | 215.28 | 252.16 |
Interest Expense | -30.19 | -12.78 | -12.85 | -9.8 | -6.4 | -10.94 |
Earnings From Equity Investments | -0.01 | 1.04 | 2.63 | 1.67 | -1.34 | -3.17 |
Other Non Operating Income (Expenses) | -2.33 | 6.05 | -2.39 | 0.48 | 41.59 | -52.17 |
EBT Excluding Unusual Items | 296.2 | 328.74 | 355.11 | 306.63 | 249.13 | 185.88 |
Pretax Income | 296.2 | 328.74 | 355.11 | 306.63 | 249.13 | 185.88 |
Income Tax Expense | 58.51 | 64.69 | 70.03 | 61.69 | 53.55 | 29.85 |
Earnings From Continuing Operations | 237.69 | 264.05 | 285.08 | 244.95 | 195.58 | 156.03 |
Minority Interest in Earnings | 0.02 | -8.17 | -0.04 | -0.07 | 1.71 | -0.23 |
Net Income | 237.71 | 255.88 | 285.04 | 244.87 | 197.29 | 155.79 |
Net Income to Common | 237.71 | 255.88 | 285.04 | 244.87 | 197.29 | 155.79 |
Net Income Growth | 9.15% | -10.23% | 16.40% | 24.12% | 26.63% | -29.29% |
Shares Outstanding (Basic) | 360 | 360 | 360 | 360 | 360 | 360 |
Shares Outstanding (Diluted) | 360 | 360 | 360 | 360 | 360 | 360 |
EPS (Basic) | 0.66 | 0.71 | 0.79 | 0.68 | 0.55 | 0.43 |
EPS (Diluted) | 0.66 | 0.71 | 0.79 | 0.68 | 0.55 | 0.43 |
EPS Growth | 9.15% | -10.23% | 16.40% | 24.12% | 26.63% | -29.29% |
Free Cash Flow | 59.22 | -93.26 | 717.55 | -345.52 | 99.89 | 372.81 |
Free Cash Flow Per Share | 0.16 | -0.26 | 1.99 | -0.96 | 0.28 | 1.04 |
Dividend Per Share | 0.500 | 0.500 | 0.500 | 0.400 | 0.380 | 0.300 |
Dividend Growth | - | - | 25.00% | 5.26% | 26.67% | -33.33% |
Gross Margin | 13.75% | 13.87% | 14.07% | 12.84% | 14.72% | 14.69% |
Operating Margin | 3.43% | 3.74% | 3.88% | 3.36% | 2.99% | 3.44% |
Profit Margin | 2.48% | 2.86% | 3.01% | 2.61% | 2.74% | 2.13% |
Free Cash Flow Margin | 0.62% | -1.04% | 7.57% | -3.69% | 1.39% | 5.09% |
EBITDA | 387.01 | 392.1 | 420.07 | 366.32 | 287.16 | 344.33 |
EBITDA Margin | 4.03% | 4.39% | 4.43% | 3.91% | 3.99% | 4.70% |
D&A For EBITDA | 58.28 | 57.67 | 52.36 | 52.03 | 71.87 | 92.17 |
EBIT | 328.73 | 334.43 | 367.71 | 314.29 | 215.28 | 252.16 |
EBIT Margin | 3.43% | 3.74% | 3.88% | 3.36% | 2.99% | 3.44% |
Effective Tax Rate | 19.75% | 19.68% | 19.72% | 20.12% | 21.50% | 16.06% |
Advertising Expenses | - | 21.86 | 25.47 | 23.01 | 17.59 | 13.47 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.