Noble Development PCL (BKK:NOBLE)
Thailand
· Delayed Price · Currency is THB 2.080
-0.040 (-1.89%)
Mar 7, 2025, 4:29 PM ICT
Noble Development PCL 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 | 10,995 | 9,054 | 8,215 | 6,827 | 10,723 | Upgrade
|
| Revenue Growth (YoY) | 21.44% | 10.21% | 20.32% | -36.33% | -28.11% | Upgrade
|
| Cost of Revenue | 8,751 | 6,769 | 6,130 | 4,572 | 6,556 | Upgrade
|
| Gross Profit | 2,244 | 2,285 | 2,086 | 2,255 | 4,166 | Upgrade
|
| Selling, General & Admin | 1,682 | 1,571 | 1,595 | 1,668 | 1,790 | Upgrade
|
| Operating Expenses | 1,682 | 1,571 | 1,595 | 1,668 | 1,790 | Upgrade
|
| Operating Income | 562.46 | 713.66 | 490.7 | 587.36 | 2,377 | Upgrade
|
| Interest Expense | -451.11 | -472.02 | -359.62 | -244.83 | -225.42 | Upgrade
|
| Interest & Investment Income | - | 125.96 | 85.02 | 40.22 | 35.42 | Upgrade
|
| Earnings From Equity Investments | -5.41 | -221.39 | -153.85 | -19.36 | -27.97 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 6.32 | 9.76 | -2.09 | -1.78 | Upgrade
|
| Other Non Operating Income (Expenses) | 577.68 | 798.38 | 378.16 | 562.04 | 137.38 | Upgrade
|
| EBT Excluding Unusual Items | 683.62 | 950.92 | 450.17 | 923.32 | 2,294 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 260.99 | 139.79 | 12.09 | 91.62 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 0.24 | - | - | 0.06 | Upgrade
|
| Asset Writedown | - | -11.68 | 7.47 | 241.21 | -0.09 | Upgrade
|
| Pretax Income | 683.62 | 1,200 | 597.44 | 1,177 | 2,386 | Upgrade
|
| Income Tax Expense | 255.83 | 289.78 | 142.41 | 244.74 | 507.26 | Upgrade
|
| Earnings From Continuing Operations | 427.78 | 910.68 | 455.02 | 931.88 | 1,878 | Upgrade
|
| Minority Interest in Earnings | 3.77 | -0.25 | -0.08 | -0.1 | -0.16 | Upgrade
|
| Net Income | 431.55 | 910.43 | 454.94 | 931.78 | 1,878 | Upgrade
|
| Net Income to Common | 431.55 | 910.43 | 454.94 | 931.78 | 1,878 | Upgrade
|
| Net Income Growth | -52.60% | 100.12% | -51.18% | -50.39% | -38.84% | Upgrade
|
| Shares Outstanding (Basic) | 1,349 | 1,369 | 1,369 | 1,369 | 1,369 | Upgrade
|
| Shares Outstanding (Diluted) | 1,349 | 1,369 | 1,369 | 1,370 | 1,369 | Upgrade
|
| Shares Change (YoY) | -1.52% | - | -0.03% | 0.03% | - | Upgrade
|
| EPS (Basic) | 0.32 | 0.66 | 0.33 | 0.68 | 1.37 | Upgrade
|
| EPS (Diluted) | 0.32 | 0.66 | 0.33 | 0.68 | 1.37 | Upgrade
|
| EPS Growth | -51.52% | 100.00% | -51.47% | -50.42% | -38.84% | Upgrade
|
| Free Cash Flow | 2,057 | -1,731 | -938.74 | -1,181 | 3,976 | Upgrade
|
| Free Cash Flow Per Share | 1.53 | -1.26 | -0.69 | -0.86 | 2.90 | Upgrade
|
| Dividend Per Share | - | 0.399 | 0.200 | 0.430 | 0.870 | Upgrade
|
| Dividend Growth | - | 99.50% | -53.49% | -50.57% | -64.73% | Upgrade
|
| Gross Margin | 20.41% | 25.24% | 25.39% | 33.04% | 38.86% | Upgrade
|
| Operating Margin | 5.12% | 7.88% | 5.97% | 8.60% | 22.16% | Upgrade
|
| Profit Margin | 3.93% | 10.06% | 5.54% | 13.65% | 17.52% | Upgrade
|
| Free Cash Flow Margin | 18.71% | -19.12% | -11.43% | -17.30% | 37.08% | Upgrade
|
| EBITDA | 692.1 | 785.08 | 596.43 | 664.9 | 2,419 | Upgrade
|
| EBITDA Margin | 6.29% | 8.67% | 7.26% | 9.74% | 22.56% | Upgrade
|
| D&A For EBITDA | 129.65 | 71.42 | 105.73 | 77.55 | 42.8 | Upgrade
|
| EBIT | 562.46 | 713.66 | 490.7 | 587.36 | 2,377 | Upgrade
|
| EBIT Margin | 5.12% | 7.88% | 5.97% | 8.60% | 22.16% | Upgrade
|
| Effective Tax Rate | 37.42% | 24.14% | 23.84% | 20.80% | 21.26% | Upgrade
|
| Advertising Expenses | - | 237.99 | 410.95 | 579.06 | 612.74 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.