Next Capital PCL (BKK:NCAP)
Thailand flag Thailand · Delayed Price · Currency is THB
3.360
-0.340 (-9.19%)
May 9, 2025, 4:38 PM ICT

Next Capital PCL Income Statement

Millions THB. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2016 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2019
Interest and Dividend Income
1,5561,5431,5431,5111,028880.14
Upgrade
Total Interest Expense
265.85267.12216.27158.4997.31113.68
Upgrade
Net Interest Income
1,2901,2761,3271,352931.01766.46
Upgrade
Commissions and Fees
285.24273.4237.49180.11143.6100.8
Upgrade
Other Revenue
204.39199.7202.87231--
Upgrade
Revenue Before Loan Losses
1,7801,7491,7671,7631,075867.26
Upgrade
Provision for Loan Losses
751.3751.3736.8875.03363.36378.63
Upgrade
Revenue
1,029997.641,030888.42711.24488.62
Upgrade
Revenue Growth (YoY)
-11.50%-3.19%15.99%24.91%45.56%7.38%
Upgrade
Cost of Services Provided
591.28686.44691.93663.6527.81403.46
Upgrade
Other Operating Expenses
-----209.98-160.45
Upgrade
Total Operating Expenses
591.28686.44691.93663.6317.83243.01
Upgrade
Operating Income
437.52311.2338.53224.81393.42245.61
Upgrade
EBT Excluding Unusual Items
437.52311.2338.53224.81393.42245.61
Upgrade
Pretax Income
430.01300.92323.84209.69389.42252.67
Upgrade
Income Tax Expense
84.5461.2264.0144.8778.4850.9
Upgrade
Earnings From Continuing Ops.
345.47239.69259.83164.82310.94201.77
Upgrade
Minority Interest in Earnings
000.010.060.01-
Upgrade
Net Income
345.47239.69259.84164.89310.95201.77
Upgrade
Net Income to Common
345.47239.69259.84164.89310.95201.77
Upgrade
Net Income Growth
136.25%-7.75%57.59%-46.97%54.11%59.84%
Upgrade
Shares Outstanding (Basic)
1,3301,3501,3501,147900648
Upgrade
Shares Outstanding (Diluted)
1,3301,3501,3501,147900648
Upgrade
Shares Change (YoY)
-2.81%-17.74%27.40%38.99%7.92%
Upgrade
EPS (Basic)
0.260.180.190.140.350.31
Upgrade
EPS (Diluted)
0.260.180.190.140.350.31
Upgrade
EPS Growth
143.08%-7.75%33.84%-58.38%10.88%48.10%
Upgrade
Free Cash Flow
-63.19-62.97-1,568-2,031-1,196405.19
Upgrade
Free Cash Flow Per Share
-0.05-0.05-1.16-1.77-1.330.63
Upgrade
Dividend Per Share
0.0220.022---0.167
Upgrade
Dividend Growth
-----38.92%
Upgrade
Operating Margin
42.53%31.19%32.85%25.30%55.31%50.27%
Upgrade
Profit Margin
33.58%24.03%25.22%18.56%43.72%41.29%
Upgrade
Free Cash Flow Margin
-6.14%-6.31%-152.17%-228.58%-168.17%82.92%
Upgrade
Effective Tax Rate
19.66%20.35%19.77%21.40%20.15%20.14%
Upgrade
Revenue as Reported
2,0462,0161,9831,9221,3821,141
Upgrade
Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.