Metro Systems Corporation PCL (BKK: MSC)
Thailand
· Delayed Price · Currency is THB 8.00
0.00 (0.00%)
Nov 22, 2024, 10:26 AM ICT
MSC 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 - 2014 |
|---|---|---|---|---|---|---|---|
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 - 2014 |
| Revenue | 8,642 | 9,479 | 9,368 | 7,199 | 7,330 | 7,402 | Upgrade
|
| Revenue Growth (YoY) | -8.77% | 1.18% | 30.14% | -1.80% | -0.97% | -7.17% | Upgrade
|
| Cost of Revenue | 7,422 | 8,145 | 8,166 | 6,139 | 6,254 | 6,192 | Upgrade
|
| Gross Profit | 1,220 | 1,334 | 1,203 | 1,060 | 1,077 | 1,210 | Upgrade
|
| Selling, General & Admin | 1,089 | 1,045 | 947.36 | 920.28 | 904.46 | 997.91 | Upgrade
|
| Other Operating Expenses | -152.63 | -78.86 | -58.89 | -75.54 | -79.98 | -72.53 | Upgrade
|
| Operating Expenses | 936.16 | 966.3 | 888.47 | 844.74 | 824.48 | 925.37 | Upgrade
|
| Operating Income | 283.51 | 367.71 | 314.29 | 215.28 | 252.16 | 284.34 | Upgrade
|
| Interest Expense | -9.08 | -12.85 | -9.8 | -6.4 | -10.94 | -13.28 | Upgrade
|
| Earnings From Equity Investments | 1.97 | 2.63 | 1.67 | -1.34 | -3.17 | 2.13 | Upgrade
|
| Other Non Operating Income (Expenses) | 5.87 | -2.39 | 0.48 | 41.59 | -52.17 | - | Upgrade
|
| EBT Excluding Unusual Items | 282.28 | 355.11 | 306.63 | 249.13 | 185.88 | 273.19 | Upgrade
|
| Pretax Income | 282.28 | 355.11 | 306.63 | 249.13 | 185.88 | 273.19 | Upgrade
|
| Income Tax Expense | 56.31 | 70.03 | 61.69 | 53.55 | 29.85 | 50.78 | Upgrade
|
| Earnings From Continuing Operations | 225.97 | 285.08 | 244.95 | 195.58 | 156.03 | 222.42 | Upgrade
|
| Minority Interest in Earnings | -8.18 | -0.04 | -0.07 | 1.71 | -0.23 | -2.1 | Upgrade
|
| Net Income | 217.79 | 285.04 | 244.87 | 197.29 | 155.79 | 220.32 | Upgrade
|
| Net Income to Common | 217.79 | 285.04 | 244.87 | 197.29 | 155.79 | 220.32 | Upgrade
|
| Net Income Growth | -15.17% | 16.40% | 24.12% | 26.63% | -29.29% | -22.22% | Upgrade
|
| Shares Outstanding (Basic) | 360 | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| Shares Outstanding (Diluted) | 360 | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| EPS (Basic) | 0.60 | 0.79 | 0.68 | 0.55 | 0.43 | 0.61 | Upgrade
|
| EPS (Diluted) | 0.60 | 0.79 | 0.68 | 0.55 | 0.43 | 0.61 | Upgrade
|
| EPS Growth | -15.17% | 16.40% | 24.12% | 26.63% | -29.29% | -22.22% | Upgrade
|
| Free Cash Flow | 278.12 | 717.55 | -345.52 | 99.89 | 372.81 | 563.02 | Upgrade
|
| Free Cash Flow Per Share | 0.77 | 1.99 | -0.96 | 0.28 | 1.04 | 1.56 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.400 | 0.380 | 0.300 | 0.450 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | 5.26% | 26.67% | -33.33% | -4.26% | Upgrade
|
| Gross Margin | 14.11% | 14.07% | 12.84% | 14.73% | 14.69% | 16.34% | Upgrade
|
| Operating Margin | 3.28% | 3.88% | 3.35% | 2.99% | 3.44% | 3.84% | Upgrade
|
| Profit Margin | 2.52% | 3.01% | 2.61% | 2.74% | 2.13% | 2.98% | Upgrade
|
| Free Cash Flow Margin | 3.22% | 7.57% | -3.69% | 1.39% | 5.09% | 7.61% | Upgrade
|
| EBITDA | 345.85 | 420.07 | 366.32 | 287.16 | 344.33 | 383.6 | Upgrade
|
| EBITDA Margin | 4.00% | 4.43% | 3.91% | 3.99% | 4.70% | 5.18% | Upgrade
|
| D&A For EBITDA | 62.34 | 52.36 | 52.03 | 71.87 | 92.17 | 99.26 | Upgrade
|
| EBIT | 283.51 | 367.71 | 314.29 | 215.28 | 252.16 | 284.34 | Upgrade
|
| EBIT Margin | 3.28% | 3.88% | 3.35% | 2.99% | 3.44% | 3.84% | Upgrade
|
| Effective Tax Rate | 19.95% | 19.72% | 20.12% | 21.50% | 16.06% | 18.59% | Upgrade
|
| Advertising Expenses | - | 25.47 | 23.01 | 17.59 | 13.47 | 25.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.