SC Asset Corporation PCL (BKK:SC)
Thailand · Delayed Price · Currency is THB 2.000
+0.020 (1.01%)
Sep 2, 2026, 4:37 PM ICT
SC Asset Corporation 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 | Jun '26 Jun 30, 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 |
| 22,610 | 20,233 | 20,302 | 24,487 | 21,583 | 19,475 | |
Revenue Growth | 15.69% | -0.34% | -17.09% | 13.46% | 10.82% | 2.62% |
Cost of Revenue | 16,090 | 14,281 | 14,455 | 16,601 | 14,414 | 13,482 |
Gross Profit | 6,520 | 5,953 | 5,847 | 7,887 | 7,169 | 5,993 |
Selling, General & Admin | 4,121 | 3,816 | 4,102 | 4,456 | 3,910 | 3,336 |
Operating Expenses | 4,121 | 3,816 | 4,102 | 4,456 | 3,911 | 3,338 |
Operating Income | 2,399 | 2,137 | 1,745 | 3,430 | 3,258 | 2,655 |
Interest Expense | -430.08 | -399.77 | -379.15 | -382.52 | -133.51 | -103.61 |
Interest & Investment Income | 110.87 | 110.8 | 52.37 | 16.49 | 6.65 | 8.14 |
Earnings From Equity Investments | -158.21 | -176.79 | 171.85 | 54.33 | 55.27 | -27.2 |
Other Non Operating Income (Expenses) | 101.63 | 63.94 | 46.23 | 179.22 | 95.2 | 32.63 |
EBT Excluding Unusual Items | 2,024 | 1,735 | 1,636 | 3,298 | 3,282 | 2,565 |
Gain (Loss) on Sale of Assets | 167.59 | 167.59 | 244.4 | - | - | -8.08 |
Asset Writedown | 72.96 | 72.96 | 177.96 | -116.52 | -40.57 | 45.97 |
Pretax Income | 2,264 | 1,976 | 2,059 | 3,181 | 3,241 | 2,603 |
Income Tax Expense | 460.07 | 411.85 | 331.06 | 656.18 | 677.78 | 552.08 |
Earnings From Continuing Operations | 1,804 | 1,564 | 1,728 | 2,525 | 2,563 | 2,051 |
Minority Interest in Earnings | -14.33 | -31.13 | -22.24 | -42.64 | -7.26 | 11.29 |
Net Income | 1,790 | 1,533 | 1,706 | 2,482 | 2,556 | 2,062 |
Net Income to Common | 1,790 | 1,533 | 1,706 | 2,482 | 2,556 | 2,062 |
Net Income Growth | 17.54% | -10.13% | -31.29% | -2.89% | 23.95% | 8.65% |
Shares Outstanding (Basic) | 4,277 | 4,277 | 4,276 | 4,263 | 4,215 | 4,187 |
Shares Outstanding (Diluted) | 4,277 | 4,277 | 4,278 | 4,281 | 4,222 | 4,197 |
Shares Change | 0.03% | -0.02% | -0.06% | 1.39% | 0.58% | 0.36% |
EPS (Basic) | 0.42 | 0.36 | 0.40 | 0.58 | 0.61 | 0.49 |
EPS (Diluted) | 0.42 | 0.36 | 0.40 | 0.58 | 0.61 | 0.49 |
EPS Growth | 17.50% | -10.13% | -31.25% | -4.21% | 23.22% | 8.26% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 2,849 | 2,263 | 61.57 | -2,410 | -5,489 | 105.97 |
Free Cash Flow Per Share | 0.67 | 0.53 | 0.01 | -0.56 | -1.30 | 0.03 |
Dividend Per Share | 0.160 | 0.150 | 0.160 | 0.240 | 0.250 | 0.200 |
Dividend Growth | 0% | -6.25% | -33.33% | -4.00% | 25.00% | 11.11% |
Gross Margin | 28.84% | 29.42% | 28.80% | 32.21% | 33.22% | 30.77% |
Operating Margin | 10.61% | 10.56% | 8.60% | 14.01% | 15.10% | 13.63% |
Profit Margin | 7.92% | 7.58% | 8.40% | 10.14% | 11.84% | 10.59% |
Free Cash Flow Margin | 12.60% | 11.19% | 0.30% | -9.84% | -25.43% | 0.54% |
EBITDA | 2,470 | 2,227 | 1,861 | 3,524 | 3,341 | 2,747 |
EBITDA Margin | 10.92% | 11.01% | 9.16% | 14.39% | 15.48% | 14.11% |
D&A For EBITDA | 70.43 | 89.98 | 115.57 | 94.24 | 83.13 | 92.33 |
EBIT | 2,399 | 2,137 | 1,745 | 3,430 | 3,258 | 2,655 |
EBIT Margin | 10.61% | 10.56% | 8.60% | 14.01% | 15.10% | 13.63% |
Effective Tax Rate | 20.32% | 20.85% | 16.08% | 20.63% | 20.91% | 21.21% |
Revenue as Reported | 22,610 | 20,233 | 20,302 | 24,487 | 21,583 | 19,475 |
Advertising Expenses | - | 521.74 | 581.34 | 557.9 | 484.84 | 365.74 |