Sahamit Machinery PCL (BKK:SMIT)
Thailand · Delayed Price · Currency is THB 3.600
+0.020 (0.56%)
Aug 25, 2026, 12:25 PM ICT
Sahamit Machinery 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 |
Operating Revenue | 1,605 | 1,607 | 1,616 | 1,618 | 2,180 | 2,058 |
Other Revenue | 15.93 | 18.53 | 33.75 | 13.29 | 4.72 | - |
| 1,621 | 1,625 | 1,650 | 1,631 | 2,185 | 2,058 | |
Revenue Growth | -3.51% | -1.50% | 1.19% | -25.36% | 6.18% | 22.52% |
Cost of Revenue | 1,087 | 1,078 | 1,109 | 1,096 | 1,513 | 1,349 |
Gross Profit | 534.28 | 547.54 | 540.91 | 534.43 | 672.42 | 708.69 |
Selling, General & Admin | 366.58 | 366.43 | 373.64 | 372.36 | 389.75 | 378.03 |
Operating Expenses | 366.58 | 366.43 | 373.64 | 372.36 | 389.75 | 378.03 |
Operating Income | 167.7 | 181.11 | 167.27 | 162.07 | 282.67 | 330.66 |
Interest Expense | - | - | - | - | - | -1.59 |
Interest & Investment Income | 1.73 | 2.95 | 4.98 | - | 4.37 | 5.29 |
Currency Exchange Gain (Loss) | - | - | - | - | 17.43 | 9.69 |
Other Non Operating Income (Expenses) | 27.62 | 0.04 | 0.43 | - | - | 3.48 |
EBT Excluding Unusual Items | 197.05 | 184.11 | 172.69 | 162.07 | 304.47 | 347.53 |
Gain (Loss) on Sale of Investments | - | - | - | -2.68 | -19.94 | 2.75 |
Gain (Loss) on Sale of Assets | -9.29 | - | - | - | 4.4 | 2.16 |
Asset Writedown | 9.29 | 9.29 | - | - | - | - |
Pretax Income | 197.05 | 193.4 | 172.69 | 159.39 | 288.93 | 352.44 |
Income Tax Expense | 35.32 | 33.83 | 26.96 | 27.73 | 53.24 | 61.91 |
Net Income | 161.73 | 159.57 | 145.73 | 131.67 | 235.69 | 290.53 |
Net Income to Common | 161.73 | 159.57 | 145.73 | 131.67 | 235.69 | 290.53 |
Net Income Growth | 2.70% | 9.50% | 10.68% | -44.14% | -18.88% | 97.21% |
Shares Outstanding (Basic) | 530 | 530 | 530 | 530 | 530 | 530 |
Shares Outstanding (Diluted) | 530 | 530 | 530 | 530 | 530 | 530 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.31 | 0.30 | 0.27 | 0.25 | 0.44 | 0.55 |
EPS (Diluted) | 0.31 | 0.30 | 0.27 | 0.25 | 0.44 | 0.55 |
EPS Growth | 2.70% | 9.50% | 10.68% | -44.14% | -18.88% | 97.21% |
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 | 244.28 | 255.64 | 185.53 | 308.72 | 244.17 | 82 |
Free Cash Flow Per Share | 0.46 | 0.48 | 0.35 | 0.58 | 0.46 | 0.15 |
Dividend Per Share | 0.240 | 0.240 | 0.240 | 0.240 | 0.340 | 0.360 |
Dividend Growth | 0% | 0% | 0% | -29.41% | -5.56% | 38.46% |
Gross Margin | 32.96% | 33.69% | 32.78% | 32.77% | 30.77% | 34.44% |
Operating Margin | 10.35% | 11.14% | 10.14% | 9.94% | 12.94% | 16.07% |
Profit Margin | 9.98% | 9.82% | 8.83% | 8.07% | 10.79% | 14.12% |
Free Cash Flow Margin | 15.07% | 15.73% | 11.24% | 18.93% | 11.17% | 3.98% |
EBITDA | 222.73 | 235.9 | 222.77 | 223.15 | 342.73 | 393.04 |
EBITDA Margin | 13.74% | 14.51% | 13.50% | 13.68% | 15.68% | 19.10% |
D&A For EBITDA | 55.03 | 54.79 | 55.5 | 61.08 | 60.06 | 62.38 |
EBIT | 167.7 | 181.11 | 167.27 | 162.07 | 282.67 | 330.66 |
EBIT Margin | 10.35% | 11.14% | 10.14% | 9.94% | 12.94% | 16.07% |
Effective Tax Rate | 17.93% | 17.49% | 15.61% | 17.39% | 18.43% | 17.57% |
Revenue as Reported | 1,632 | 1,638 | 1,655 | 1,631 | 2,211 | 2,079 |