Metro Systems Corporation PCL (BKK:MSC)
Thailand
· Delayed Price · Currency is THB 8.10
-0.20 (-2.41%)
Mar 7, 2025, 4:36 PM ICT
BKK:MSC Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Revenue | 8,932 | 9,479 | 9,368 | 7,199 | 7,330 | Upgrade
|
| Revenue Growth (YoY) | -5.78% | 1.18% | 30.14% | -1.80% | -0.97% | Upgrade
|
| Cost of Revenue | 7,693 | 8,145 | 8,166 | 6,139 | 6,254 | Upgrade
|
| Gross Profit | 1,239 | 1,334 | 1,203 | 1,060 | 1,077 | Upgrade
|
| Selling, General & Admin | 1,095 | 1,045 | 947.36 | 920.28 | 904.46 | Upgrade
|
| Other Operating Expenses | -190.62 | -78.86 | -58.89 | -75.54 | -79.98 | Upgrade
|
| Operating Expenses | 904.32 | 966.3 | 888.47 | 844.74 | 824.48 | Upgrade
|
| Operating Income | 334.43 | 367.71 | 314.29 | 215.28 | 252.16 | Upgrade
|
| Interest Expense | -12.78 | -12.85 | -9.8 | -6.4 | -10.94 | Upgrade
|
| Earnings From Equity Investments | 1.04 | 2.63 | 1.67 | -1.34 | -3.17 | Upgrade
|
| Other Non Operating Income (Expenses) | 6.05 | -2.39 | 0.48 | 41.59 | -52.17 | Upgrade
|
| EBT Excluding Unusual Items | 328.74 | 355.11 | 306.63 | 249.13 | 185.88 | Upgrade
|
| Pretax Income | 328.74 | 355.11 | 306.63 | 249.13 | 185.88 | Upgrade
|
| Income Tax Expense | 64.69 | 70.03 | 61.69 | 53.55 | 29.85 | Upgrade
|
| Earnings From Continuing Operations | 264.05 | 285.08 | 244.95 | 195.58 | 156.03 | Upgrade
|
| Minority Interest in Earnings | -8.17 | -0.04 | -0.07 | 1.71 | -0.23 | Upgrade
|
| Net Income | 255.88 | 285.04 | 244.87 | 197.29 | 155.79 | Upgrade
|
| Net Income to Common | 255.88 | 285.04 | 244.87 | 197.29 | 155.79 | Upgrade
|
| Net Income Growth | -10.23% | 16.40% | 24.12% | 26.63% | -29.29% | Upgrade
|
| Shares Outstanding (Basic) | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| Shares Outstanding (Diluted) | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| EPS (Basic) | 0.71 | 0.79 | 0.68 | 0.55 | 0.43 | Upgrade
|
| EPS (Diluted) | 0.71 | 0.79 | 0.68 | 0.55 | 0.43 | Upgrade
|
| EPS Growth | -10.23% | 16.40% | 24.12% | 26.63% | -29.29% | Upgrade
|
| Free Cash Flow | -93.26 | 717.55 | -345.52 | 99.89 | 372.81 | Upgrade
|
| Free Cash Flow Per Share | -0.26 | 1.99 | -0.96 | 0.28 | 1.04 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.400 | 0.380 | 0.300 | Upgrade
|
| Dividend Growth | 0% | 25.00% | 5.26% | 26.67% | -33.33% | Upgrade
|
| Gross Margin | 13.87% | 14.07% | 12.84% | 14.73% | 14.69% | Upgrade
|
| Operating Margin | 3.74% | 3.88% | 3.35% | 2.99% | 3.44% | Upgrade
|
| Profit Margin | 2.86% | 3.01% | 2.61% | 2.74% | 2.13% | Upgrade
|
| Free Cash Flow Margin | -1.04% | 7.57% | -3.69% | 1.39% | 5.09% | Upgrade
|
| EBITDA | 392.1 | 420.07 | 366.32 | 287.16 | 344.33 | Upgrade
|
| EBITDA Margin | 4.39% | 4.43% | 3.91% | 3.99% | 4.70% | Upgrade
|
| D&A For EBITDA | 57.67 | 52.36 | 52.03 | 71.87 | 92.17 | Upgrade
|
| EBIT | 334.43 | 367.71 | 314.29 | 215.28 | 252.16 | Upgrade
|
| EBIT Margin | 3.74% | 3.88% | 3.35% | 2.99% | 3.44% | Upgrade
|
| Effective Tax Rate | 19.68% | 19.72% | 20.12% | 21.50% | 16.06% | Upgrade
|
| Advertising Expenses | 21.86 | 25.47 | 23.01 | 17.59 | 13.47 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.