Samart Telcoms PCL (BKK:SAMTEL)
Thailand · Delayed Price · Currency is THB 3.040
-0.020 (-0.65%)
Jun 26, 2026, 4:39 PM ICT
Samart Telcoms PCL 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 |
Operating Revenue | 5,251 | 5,385 | 4,183 | 4,489 | 4,947 | 4,581 |
Other Revenue | 4.94 | - | - | - | - | - |
| 5,256 | 5,385 | 4,183 | 4,489 | 4,947 | 4,581 | |
Revenue Growth (YoY) | 13.94% | 28.73% | -6.81% | -9.25% | 7.98% | -15.65% |
Cost of Revenue | 4,584 | 4,675 | 3,622 | 3,888 | 4,315 | 4,003 |
Gross Profit | 672.01 | 710.8 | 561.28 | 601.16 | 631.72 | 578.55 |
Selling, General & Admin | 486.68 | 482.33 | 476.14 | 520.7 | 526.46 | 492.79 |
Other Operating Expenses | 23.47 | 31.68 | - | 38.75 | 33.26 | 3.59 |
Operating Expenses | 510.14 | 514.01 | 476.14 | 559.45 | 559.72 | 496.38 |
Operating Income | 161.87 | 196.79 | 85.13 | 41.7 | 72.01 | 82.16 |
Interest Expense | -35.26 | -38.77 | -27.12 | -68.35 | -64.8 | -48.23 |
Interest & Investment Income | 6.88 | 6.88 | 6.3 | 8.57 | 7.73 | 7.25 |
Currency Exchange Gain (Loss) | 0.84 | 0.84 | 2 | 0.8 | 2.98 | - |
Other Non Operating Income (Expenses) | 49.05 | 52.61 | 51.39 | 84.62 | 64.19 | 15.48 |
EBT Excluding Unusual Items | 183.38 | 218.35 | 117.7 | 67.35 | 82.11 | 56.66 |
Gain (Loss) on Sale of Investments | -95.69 | -95.69 | 8.79 | 12.41 | 2.56 | 21.13 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.62 |
Legal Settlements | - | - | - | 11.12 | 247.57 | - |
Pretax Income | 87.72 | 122.7 | 138.09 | 90.88 | 332.24 | 78.41 |
Income Tax Expense | 17.59 | 22.44 | 22.71 | 24.7 | 73.76 | 18.09 |
Earnings From Continuing Operations | 70.13 | 100.26 | 115.38 | 66.18 | 258.48 | 60.32 |
Minority Interest in Earnings | -0.03 | -0.02 | -0.02 | 5.51 | 2.08 | 1.06 |
Net Income | 70.1 | 100.24 | 115.36 | 71.69 | 260.56 | 61.38 |
Net Income to Common | 70.1 | 100.24 | 115.36 | 71.69 | 260.56 | 61.38 |
Net Income Growth | -54.05% | -13.11% | 60.92% | -72.49% | 324.47% | - |
Shares Outstanding (Basic) | 618 | 618 | 618 | 618 | 618 | 618 |
Shares Outstanding (Diluted) | 618 | 618 | 618 | 618 | 618 | 618 |
EPS (Basic) | 0.11 | 0.16 | 0.19 | 0.12 | 0.42 | 0.10 |
EPS (Diluted) | 0.11 | 0.16 | 0.19 | 0.12 | 0.42 | 0.10 |
EPS Growth | -54.05% | -13.11% | 60.92% | -72.49% | 324.47% | - |
Free Cash Flow | 1,132 | 414.39 | 931.54 | 516.25 | 570.35 | -398.54 |
Free Cash Flow Per Share | 1.83 | 0.67 | 1.51 | 0.83 | 0.92 | -0.65 |
Dividend Per Share | 0.120 | 0.120 | 0.110 | 0.060 | 0.210 | 0.050 |
Dividend Growth | 9.09% | 9.09% | 83.33% | -71.43% | 320.00% | - |
Gross Margin | 12.79% | 13.20% | 13.42% | 13.39% | 12.77% | 12.63% |
Operating Margin | 3.08% | 3.65% | 2.04% | 0.93% | 1.46% | 1.79% |
Profit Margin | 1.33% | 1.86% | 2.76% | 1.60% | 5.27% | 1.34% |
Free Cash Flow Margin | 21.53% | 7.70% | 22.27% | 11.50% | 11.53% | -8.70% |
EBITDA | 630.13 | 666.15 | 538.54 | 422 | 389.21 | 358.35 |
EBITDA Margin | 11.99% | 12.37% | 12.87% | 9.40% | 7.87% | 7.82% |
D&A For EBITDA | 468.26 | 469.36 | 453.41 | 380.29 | 317.21 | 276.19 |
EBIT | 161.87 | 196.79 | 85.13 | 41.7 | 72.01 | 82.16 |
EBIT Margin | 3.08% | 3.65% | 2.04% | 0.93% | 1.46% | 1.79% |
Effective Tax Rate | 20.06% | 18.29% | 16.45% | 27.18% | 22.20% | 23.07% |
Revenue as Reported | 5,310 | 5,440 | 4,249 | 4,588 | 5,267 | 4,649 |