Selic Corp PCL (BKK: SELIC)
Thailand
· Delayed Price · Currency is THB 3.120
-0.020 (-0.64%)
Nov 22, 2024, 4:36 PM ICT
Selic Corp PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 2,090 | 1,899 | 1,619 | 1,455 | 1,248 | 1,389 | Upgrade
|
| Other Revenue | 4.33 | 5.31 | 5.65 | 6.28 | 10.01 | 8.08 | Upgrade
|
| Revenue | 2,094 | 1,904 | 1,625 | 1,461 | 1,258 | 1,397 | Upgrade
|
| Revenue Growth (YoY) | 14.15% | 17.20% | 11.21% | 16.14% | -9.96% | 133.47% | Upgrade
|
| Cost of Revenue | 1,478 | 1,382 | 1,263 | 1,103 | 930.19 | 1,049 | Upgrade
|
| Gross Profit | 616.12 | 521.84 | 361.84 | 358.3 | 327.69 | 347.84 | Upgrade
|
| Selling, General & Admin | 342.49 | 317.88 | 277.57 | 234.89 | 187.25 | 203.19 | Upgrade
|
| Operating Expenses | 344.61 | 320.98 | 279.79 | 237.8 | 189.08 | 203.19 | Upgrade
|
| Operating Income | 271.52 | 200.86 | 82.05 | 120.5 | 138.61 | 144.65 | Upgrade
|
| Interest Expense | -45.42 | -45.11 | -24.02 | -21.29 | -30.83 | -41.48 | Upgrade
|
| Earnings From Equity Investments | -0.08 | -0.33 | -0.01 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 12.16 | 1.25 | -5.99 | 5.11 | 2.44 | 0.81 | Upgrade
|
| EBT Excluding Unusual Items | 238.18 | 156.67 | 52.03 | 104.31 | 110.23 | 103.98 | Upgrade
|
| Pretax Income | 238.18 | 156.67 | 52.03 | 104.31 | 110.23 | 103.98 | Upgrade
|
| Income Tax Expense | 51.26 | 32.49 | 11.71 | 22.79 | 20.92 | 18.17 | Upgrade
|
| Earnings From Continuing Operations | 186.93 | 124.18 | 40.32 | 81.53 | 89.31 | 85.81 | Upgrade
|
| Minority Interest in Earnings | -59.71 | -44.03 | 0.24 | -0 | - | - | Upgrade
|
| Net Income | 127.22 | 80.15 | 40.56 | 81.53 | 89.31 | 85.81 | Upgrade
|
| Net Income to Common | 127.22 | 80.15 | 40.56 | 81.53 | 89.31 | 85.81 | Upgrade
|
| Net Income Growth | 142.83% | 97.61% | -50.25% | -8.71% | 4.08% | - | Upgrade
|
| Shares Outstanding (Basic) | 611 | 611 | 611 | 519 | 487 | 487 | Upgrade
|
| Shares Outstanding (Diluted) | 611 | 611 | 611 | 519 | 487 | 487 | Upgrade
|
| Shares Change (YoY) | 0.04% | - | 17.78% | 6.51% | -0.00% | 0.00% | Upgrade
|
| EPS (Basic) | 0.21 | 0.13 | 0.07 | 0.16 | 0.18 | 0.18 | Upgrade
|
| EPS (Diluted) | 0.21 | 0.13 | 0.07 | 0.16 | 0.18 | 0.18 | Upgrade
|
| EPS Growth | 142.72% | 97.61% | -57.76% | -14.29% | 4.08% | - | Upgrade
|
| Free Cash Flow | 139.48 | 38.82 | -440.12 | 82.77 | 194.7 | 130.84 | Upgrade
|
| Free Cash Flow Per Share | 0.23 | 0.06 | -0.72 | 0.16 | 0.40 | 0.27 | Upgrade
|
| Dividend Per Share | 0.033 | 0.033 | 0.021 | 0.005 | 0.042 | 0.005 | Upgrade
|
| Dividend Growth | 52.23% | 52.23% | 357.45% | -88.86% | 817.39% | 283.33% | Upgrade
|
| Gross Margin | 29.42% | 27.40% | 22.27% | 24.53% | 26.05% | 24.90% | Upgrade
|
| Operating Margin | 12.97% | 10.55% | 5.05% | 8.25% | 11.02% | 10.35% | Upgrade
|
| Profit Margin | 6.08% | 4.21% | 2.50% | 5.58% | 7.10% | 6.14% | Upgrade
|
| Free Cash Flow Margin | 6.66% | 2.04% | -27.09% | 5.67% | 15.48% | 9.37% | Upgrade
|
| EBITDA | 323.32 | 248.59 | 118.84 | 154.25 | 176.7 | 182.15 | Upgrade
|
| EBITDA Margin | 15.44% | 13.05% | 7.31% | 10.56% | 14.05% | 13.04% | Upgrade
|
| D&A For EBITDA | 51.8 | 47.72 | 36.79 | 33.75 | 38.09 | 37.5 | Upgrade
|
| EBIT | 271.52 | 200.86 | 82.05 | 120.5 | 138.61 | 144.65 | Upgrade
|
| EBIT Margin | 12.97% | 10.55% | 5.05% | 8.25% | 11.02% | 10.35% | Upgrade
|
| Effective Tax Rate | 21.52% | 20.74% | 22.51% | 21.84% | 18.98% | 17.47% | Upgrade
|
| Revenue as Reported | 2,102 | 1,905 | 1,625 | 1,466 | 1,260 | 1,398 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.