Srivichaivejvivat PCL (BKK:VIH)
Thailand · Delayed Price · Currency is THB 8.40
-0.05 (-0.59%)
Sep 3, 2026, 4:36 PM ICT
Srivichaivejvivat 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 | 3,128 | 3,062 | 2,810 | 2,734 | 3,646 | 4,718 |
Other Revenue | 38.29 | 41.61 | 41.18 | 26.64 | 15.88 | 11.92 |
| 3,166 | 3,103 | 2,851 | 2,761 | 3,662 | 4,730 | |
Revenue Growth | 7.81% | 8.84% | 3.29% | -24.61% | -22.58% | 106.55% |
Cost of Revenue | 2,254 | 2,221 | 2,114 | 2,062 | 2,362 | 2,693 |
Gross Profit | 911.63 | 882.7 | 737.39 | 698.04 | 1,300 | 2,037 |
Selling, General & Admin | 348.94 | 339.04 | 340.96 | 336.82 | 417.13 | 431.85 |
Operating Expenses | 348.94 | 339.04 | 340.96 | 336.82 | 417.13 | 431.85 |
Operating Income | 562.69 | 543.66 | 396.44 | 361.22 | 882.95 | 1,605 |
Interest Expense | -4.12 | -4.45 | -5.63 | -9.89 | -11.01 | -15.68 |
Interest & Investment Income | 2.84 | 4.05 | 3.24 | 2.67 | - | - |
Pretax Income | 561.4 | 543.26 | 394.05 | 354 | 871.94 | 1,589 |
Income Tax Expense | 112.08 | 105.82 | 78.54 | 69.16 | 172.7 | 328.77 |
Earnings From Continuing Operations | 449.32 | 437.44 | 315.51 | 284.84 | 699.24 | 1,260 |
Minority Interest in Earnings | -1.29 | -1.25 | -1.13 | -0.97 | -2.64 | -5.03 |
Net Income | 448.03 | 436.19 | 314.38 | 283.86 | 696.6 | 1,255 |
Net Income to Common | 448.03 | 436.19 | 314.38 | 283.86 | 696.6 | 1,255 |
Net Income Growth | 24.37% | 38.74% | 10.75% | -59.25% | -44.50% | 573.82% |
Shares Outstanding (Basic) | 613 | 609 | 592 | 571 | 571 | 571 |
Shares Outstanding (Diluted) | 613 | 609 | 593 | 571 | 571 | 571 |
Shares Change | 0.44% | 2.58% | 3.95% | - | - | - |
EPS (Basic) | 0.73 | 0.72 | 0.53 | 0.50 | 1.22 | 2.20 |
EPS (Diluted) | 0.73 | 0.72 | 0.53 | 0.50 | 1.22 | 2.20 |
EPS Growth | 23.82% | 35.24% | 6.55% | -59.25% | -44.50% | 573.82% |
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 | 375.14 | 323.22 | 211.51 | 105.45 | 342.69 | 1,286 |
Free Cash Flow Per Share | 0.61 | 0.53 | 0.36 | 0.18 | 0.60 | 2.25 |
Dividend Per Share | 0.400 | 0.400 | 0.250 | 0.200 | 0.450 | 0.500 |
Dividend Growth | 60.00% | 60.00% | 25.00% | -55.56% | -10.00% | 316.67% |
Gross Margin | 28.79% | 28.44% | 25.86% | 25.29% | 35.50% | 43.06% |
Operating Margin | 17.77% | 17.52% | 13.90% | 13.08% | 24.11% | 33.93% |
Profit Margin | 14.15% | 14.06% | 11.03% | 10.28% | 19.02% | 26.54% |
Free Cash Flow Margin | 11.85% | 10.42% | 7.42% | 3.82% | 9.36% | 27.18% |
EBITDA | 729.04 | 705.32 | 550.7 | 509.32 | 1,020 | 1,731 |
EBITDA Margin | 23.03% | 22.73% | 19.31% | 18.45% | 27.86% | 36.59% |
D&A For EBITDA | 166.36 | 161.66 | 154.26 | 148.11 | 137.29 | 126.15 |
EBIT | 562.69 | 543.66 | 396.44 | 361.22 | 882.95 | 1,605 |
EBIT Margin | 17.77% | 17.52% | 13.90% | 13.08% | 24.11% | 33.93% |
Effective Tax Rate | 19.96% | 19.48% | 19.93% | 19.54% | 19.81% | 20.69% |
Revenue as Reported | 3,169 | 3,107 | 2,855 | 2,763 | 3,662 | 4,730 |