Metro Systems Corporation PCL (BKK:MSC)
Thailand · Delayed Price · Currency is THB 5.65
-0.05 (-0.88%)
May 22, 2026, 4:29 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 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 |
| 8,390 | 9,167 | 8,932 | 9,479 | 9,368 | 7,199 | |
Revenue Growth (YoY) | -14.42% | 2.63% | -5.78% | 1.19% | 30.14% | -1.80% |
Cost of Revenue | 7,227 | 7,923 | 7,693 | 8,145 | 8,166 | 6,139 |
Gross Profit | 1,162 | 1,243 | 1,239 | 1,334 | 1,203 | 1,060 |
Selling, General & Admin | 1,108 | 1,102 | 1,095 | 1,045 | 947.36 | 920.28 |
Other Operating Expenses | -145.08 | -102.09 | -190.62 | -78.86 | -58.89 | -75.54 |
Operating Expenses | 962.94 | 1,000 | 904.32 | 966.3 | 888.47 | 844.74 |
Operating Income | 199.5 | 243.23 | 334.43 | 367.71 | 314.29 | 215.28 |
Interest Expense | -29.63 | -32.41 | -12.78 | -12.85 | -9.8 | -6.4 |
Earnings From Equity Investments | -0.22 | -0.21 | 1.04 | 2.63 | 1.67 | -1.34 |
Other Non Operating Income (Expenses) | 2.42 | 2.42 | 6.05 | -2.39 | 0.48 | 41.59 |
EBT Excluding Unusual Items | 172.06 | 213.02 | 328.74 | 355.11 | 306.63 | 249.13 |
Pretax Income | 172.71 | 213.02 | 328.74 | 355.11 | 306.63 | 249.13 |
Income Tax Expense | 37.18 | 43.77 | 64.69 | 70.03 | 61.69 | 53.55 |
Earnings From Continuing Operations | 135.52 | 169.25 | 264.05 | 285.08 | 244.95 | 195.58 |
Minority Interest in Earnings | 0.01 | 0.01 | -8.17 | -0.04 | -0.07 | 1.71 |
Net Income | 135.53 | 169.26 | 255.88 | 285.04 | 244.87 | 197.29 |
Net Income to Common | 135.53 | 169.26 | 255.88 | 285.04 | 244.87 | 197.29 |
Net Income Growth | -49.70% | -33.85% | -10.23% | 16.40% | 24.12% | 26.63% |
Shares Outstanding (Basic) | 360 | 360 | 360 | 360 | 360 | 360 |
Shares Outstanding (Diluted) | 360 | 360 | 360 | 360 | 360 | 360 |
EPS (Basic) | 0.38 | 0.47 | 0.71 | 0.79 | 0.68 | 0.55 |
EPS (Diluted) | 0.38 | 0.47 | 0.71 | 0.79 | 0.68 | 0.55 |
EPS Growth | -49.70% | -33.85% | -10.23% | 16.40% | 24.12% | 26.63% |
Free Cash Flow | 307.26 | 959.21 | -93.26 | 717.55 | -345.52 | 99.89 |
Free Cash Flow Per Share | 0.85 | 2.66 | -0.26 | 1.99 | -0.96 | 0.28 |
Dividend Per Share | 0.350 | 0.350 | 0.500 | 0.500 | 0.400 | 0.380 |
Dividend Growth | -30.00% | -30.00% | - | 25.00% | 5.26% | 26.67% |
Gross Margin | 13.86% | 13.56% | 13.87% | 14.07% | 12.84% | 14.72% |
Operating Margin | 2.38% | 2.65% | 3.74% | 3.88% | 3.36% | 2.99% |
Profit Margin | 1.62% | 1.85% | 2.86% | 3.01% | 2.61% | 2.74% |
Free Cash Flow Margin | 3.66% | 10.46% | -1.04% | 7.57% | -3.69% | 1.39% |
EBITDA | 257.75 | 300.44 | 392.1 | 420.07 | 366.32 | 287.16 |
EBITDA Margin | 3.07% | 3.28% | 4.39% | 4.43% | 3.91% | 3.99% |
D&A For EBITDA | 58.26 | 57.21 | 57.67 | 52.36 | 52.03 | 71.87 |
EBIT | 199.5 | 243.23 | 334.43 | 367.71 | 314.29 | 215.28 |
EBIT Margin | 2.38% | 2.65% | 3.74% | 3.88% | 3.36% | 2.99% |
Effective Tax Rate | 21.53% | 20.55% | 19.68% | 19.72% | 20.12% | 21.50% |
Advertising Expenses | - | 24.46 | 21.86 | 25.47 | 23.01 | 17.59 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.