WP Energy PCL (BKK:WP)
Thailand · Delayed Price · Currency is THB 3.720
-0.040 (-1.06%)
Sep 3, 2026, 4:36 PM ICT
WP Energy 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 |
| 16,837 | 17,273 | 18,770 | 17,933 | 15,323 | 11,564 | |
Revenue Growth | -7.18% | -7.98% | 4.67% | 17.03% | 32.51% | -2.64% |
Selling, General & Admin | 728.95 | 733.01 | 721.92 | 734.9 | 754.59 | 612.88 |
Other Operating Expenses | 16,133 | 16,592 | 18,095 | 17,261 | 14,597 | 10,979 |
Total Operating Expenses | 16,862 | 17,325 | 18,817 | 17,996 | 15,351 | 11,592 |
Operating Income | -25.1 | -52.3 | -47.56 | -62.47 | -27.73 | -28.31 |
Interest Expense | -20.8 | -20.42 | -24.5 | -27.32 | -24.99 | -26.34 |
Interest Income | 6.56 | 6.44 | 5.78 | 4.87 | 2.94 | 2.84 |
Net Interest Expense | -14.23 | -13.98 | -18.72 | -22.45 | -22.05 | -23.5 |
Currency Exchange Gain (Loss) | 2.55 | 2.55 | 4.89 | - | - | - |
Other Non-Operating Income (Expenses) | 218.5 | 223.56 | 217.05 | 218.55 | 187.54 | 145.32 |
EBT Excluding Unusual Items | 181.73 | 159.83 | 155.66 | 133.63 | 137.75 | 93.51 |
Total Merger & Restructuring Charges | - | - | - | - | - | -0.51 |
Gain (Loss) on Sale of Assets | 37.59 | 41.1 | 24.47 | 27.46 | 17.71 | 25.29 |
Pretax Income | 219.32 | 200.93 | 180.13 | 161.09 | 155.46 | 118.29 |
Income Tax Expense | 51.42 | 47.69 | 39.25 | 38.83 | 40.8 | 29.83 |
Earnings From Continuing Ops. | 167.9 | 153.24 | 140.88 | 122.26 | 114.66 | 88.47 |
Minority Interest in Earnings | 0.6 | 0.94 | 2.85 | 3.19 | 4.53 | 10.35 |
Net Income | 168.5 | 154.18 | 143.73 | 125.45 | 119.19 | 98.82 |
Net Income to Common | 168.5 | 154.18 | 143.73 | 125.45 | 119.19 | 98.82 |
Net Income Growth | 16.35% | 7.27% | 14.57% | 5.25% | 20.61% | -41.89% |
Shares Outstanding (Basic) | 508 | 511 | 511 | 517 | 519 | 517 |
Shares Outstanding (Diluted) | 508 | 511 | 511 | 517 | 519 | 517 |
Shares Change | 2.60% | - | -1.25% | -0.30% | 0.31% | 0.93% |
EPS (Basic) | 0.33 | 0.30 | 0.28 | 0.24 | 0.23 | 0.19 |
EPS (Diluted) | 0.33 | 0.30 | 0.28 | 0.24 | 0.23 | 0.19 |
EPS Growth | 13.41% | 7.27% | 16.01% | 5.57% | 20.24% | -42.43% |
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 | 190.58 | 134.07 | 80.38 | 96.56 | 99.99 | 254.85 |
Free Cash Flow Per Share | 0.38 | 0.26 | 0.16 | 0.19 | 0.19 | 0.49 |
Dividend Per Share | 0.300 | 0.300 | 0.300 | 0.280 | 0.250 | 0.150 |
Dividend Growth | 0% | 0% | 7.14% | 12.00% | 66.67% | -25.00% |
Profit Margin | 1.00% | 0.89% | 0.77% | 0.70% | 0.78% | 0.85% |
Free Cash Flow Margin | 1.13% | 0.78% | 0.43% | 0.54% | 0.65% | 2.20% |
EBITDA | 320.52 | 302.46 | 321.59 | 293.27 | 330.28 | 301.49 |
EBITDA Margin | 1.90% | 1.75% | 1.71% | 1.64% | 2.15% | 2.61% |
D&A For EBITDA | 345.62 | 354.76 | 369.15 | 355.74 | 358.01 | 329.8 |
EBIT | -25.1 | -52.3 | -47.56 | -62.47 | -27.73 | -28.31 |
EBIT Margin | -0.15% | -0.30% | -0.25% | -0.35% | -0.18% | -0.24% |
Effective Tax Rate | 23.45% | 23.73% | 21.79% | 24.10% | 26.25% | 25.21% |
Revenue as Reported | 16,837 | 17,273 | 18,770 | 17,933 | 15,323 | 11,564 |