ZEN Corporation Group PCL (BKK: ZEN)
Thailand
· Delayed Price · Currency is THB 7.05
0.00 (0.00%)
Dec 19, 2024, 4:37 PM ICT
ZEN Corporation Group 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 | 4,085 | 3,915 | 3,383 | 2,209 | 2,284 | 3,102 | Upgrade
|
| Other Revenue | 31.94 | 30.38 | 29.83 | 46.56 | 49.39 | 41.67 | Upgrade
|
| Revenue | 4,117 | 3,945 | 3,413 | 2,255 | 2,333 | 3,144 | Upgrade
|
| Revenue Growth (YoY) | 7.53% | 15.59% | 51.34% | -3.35% | -25.79% | 6.68% | Upgrade
|
| Cost of Revenue | 2,415 | 2,239 | 1,838 | 1,243 | 1,229 | 1,621 | Upgrade
|
| Gross Profit | 1,702 | 1,706 | 1,576 | 1,012 | 1,104 | 1,523 | Upgrade
|
| Selling, General & Admin | 1,537 | 1,452 | 1,330 | 1,085 | 1,154 | 1,392 | Upgrade
|
| Operating Expenses | 1,537 | 1,452 | 1,330 | 1,085 | 1,154 | 1,392 | Upgrade
|
| Operating Income | 164.99 | 253.93 | 245.91 | -72.68 | -49.78 | 131.28 | Upgrade
|
| Interest Expense | -54.33 | -42.15 | -32.7 | -37.55 | -33.56 | -3.71 | Upgrade
|
| Earnings From Equity Investments | - | - | -2.03 | -1.67 | -1.15 | - | Upgrade
|
| EBT Excluding Unusual Items | 110.66 | 211.78 | 211.18 | -111.9 | -84.49 | 127.57 | Upgrade
|
| Pretax Income | 110.66 | 211.78 | 211.18 | -111.9 | -84.49 | 127.57 | Upgrade
|
| Income Tax Expense | 8.64 | 34.37 | 38.78 | -23.32 | -20.83 | 21.35 | Upgrade
|
| Earnings From Continuing Operations | 102.02 | 177.41 | 172.4 | -88.58 | -63.66 | 106.22 | Upgrade
|
| Minority Interest in Earnings | -25.2 | -19.82 | -18.5 | -2.99 | - | - | Upgrade
|
| Net Income | 76.83 | 157.6 | 153.91 | -91.57 | -63.66 | 106.22 | Upgrade
|
| Net Income to Common | 76.83 | 157.6 | 153.91 | -91.57 | -63.66 | 106.22 | Upgrade
|
| Net Income Growth | -55.97% | 2.40% | - | - | - | -24.24% | Upgrade
|
| Shares Outstanding (Basic) | 300 | 300 | 300 | 300 | 300 | 291 | Upgrade
|
| Shares Outstanding (Diluted) | 300 | 300 | 300 | 300 | 300 | 291 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 3.03% | 78.63% | Upgrade
|
| EPS (Basic) | 0.26 | 0.53 | 0.51 | -0.31 | -0.21 | 0.36 | Upgrade
|
| EPS (Diluted) | 0.26 | 0.53 | 0.51 | -0.31 | -0.21 | 0.36 | Upgrade
|
| EPS Growth | -55.97% | 2.40% | - | - | - | -57.59% | Upgrade
|
| Free Cash Flow | 292.61 | 182.04 | 292.69 | 184.47 | 248.06 | -10.89 | Upgrade
|
| Free Cash Flow Per Share | 0.98 | 0.61 | 0.98 | 0.61 | 0.83 | -0.04 | Upgrade
|
| Dividend Per Share | 0.300 | 0.300 | 0.160 | - | 0.250 | 0.200 | Upgrade
|
| Dividend Growth | 87.50% | 87.50% | - | - | 25.00% | -82.14% | Upgrade
|
| Gross Margin | 41.34% | 43.25% | 46.16% | 44.89% | 47.32% | 48.44% | Upgrade
|
| Operating Margin | 4.01% | 6.44% | 7.20% | -3.22% | -2.13% | 4.18% | Upgrade
|
| Profit Margin | 1.87% | 3.99% | 4.51% | -4.06% | -2.73% | 3.38% | Upgrade
|
| Free Cash Flow Margin | 7.11% | 4.61% | 8.58% | 8.18% | 10.63% | -0.35% | Upgrade
|
| EBITDA | 357.93 | 398.8 | 382.72 | 67.45 | 123.43 | 317.4 | Upgrade
|
| EBITDA Margin | 8.69% | 10.11% | 11.21% | 2.99% | 5.29% | 10.09% | Upgrade
|
| D&A For EBITDA | 192.94 | 144.87 | 136.81 | 140.13 | 173.21 | 186.12 | Upgrade
|
| EBIT | 164.99 | 253.93 | 245.91 | -72.68 | -49.78 | 131.28 | Upgrade
|
| EBIT Margin | 4.01% | 6.44% | 7.20% | -3.22% | -2.13% | 4.18% | Upgrade
|
| Effective Tax Rate | 7.81% | 16.23% | 18.36% | - | - | 16.74% | Upgrade
|
| Revenue as Reported | 4,117 | 3,945 | 3,413 | 2,255 | 2,333 | 3,144 | Upgrade
|
| Advertising Expenses | - | 67.9 | 55.53 | 63.21 | 33.32 | 54.77 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.