SCG Packaging Public Company Limited (FRA:5Y7A)
Germany · Delayed Price · Currency is EUR 0.5150
-0.0050 (-0.96%)
At close: Jan 30, 2026
FRA:5Y7A Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 124,374 | 132,784 | 129,398 | 146,068 | 124,223 | |
Revenue Growth (YoY) | -6.33% | 2.62% | -11.41% | 17.59% | 33.88% |
Cost of Revenue | 102,120 | 110,381 | 106,274 | 121,791 | 101,345 |
Gross Profit | 22,254 | 22,403 | 23,124 | 24,277 | 22,878 |
Selling, General & Admin | 16,131 | 16,318 | 15,655 | 15,568 | 12,213 |
Other Operating Expenses | -2,333 | -994.73 | -1,043 | -1,322 | -2,214 |
Operating Expenses | 13,798 | 15,323 | 14,612 | 14,246 | 9,998 |
Operating Income | 8,456 | 7,079 | 8,512 | 10,031 | 12,880 |
Interest Expense | -2,347 | -2,429 | -2,020 | -1,468 | -1,180 |
Earnings From Equity Investments | 100.56 | 113.28 | 38.75 | 54.82 | 57.23 |
Currency Exchange Gain (Loss) | -213.9 | -211.15 | 79.51 | 143.01 | 317.21 |
EBT Excluding Unusual Items | 5,996 | 4,552 | 6,611 | 8,761 | 12,074 |
Merger & Restructuring Charges | - | - | -29 | -84 | -362 |
Other Unusual Items | - | - | - | -387.31 | - |
Pretax Income | 5,996 | 4,552 | 6,582 | 8,289 | 11,712 |
Income Tax Expense | 1,373 | 825.33 | 1,153 | 1,550 | 2,065 |
Earnings From Continuing Operations | 4,623 | 3,727 | 5,429 | 6,739 | 9,647 |
Minority Interest in Earnings | -553.06 | -28.08 | -180.49 | -938.77 | -1,353 |
Net Income | 4,069 | 3,699 | 5,248 | 5,801 | 8,294 |
Net Income to Common | 4,069 | 3,699 | 5,248 | 5,801 | 8,294 |
Net Income Growth | 10.01% | -29.52% | -9.52% | -30.07% | 28.45% |
Shares Outstanding (Basic) | 4,284 | 4,301 | 4,302 | 4,297 | 4,298 |
Shares Outstanding (Diluted) | 4,284 | 4,301 | 4,302 | 4,297 | 4,298 |
Shares Change (YoY) | -0.41% | -0.01% | 0.12% | -0.02% | 29.55% |
EPS (Basic) | 0.95 | 0.86 | 1.22 | 1.35 | 1.93 |
EPS (Diluted) | 0.95 | 0.86 | 1.22 | 1.35 | 1.93 |
EPS Growth | 10.46% | -29.51% | -9.63% | -30.05% | -0.86% |
Free Cash Flow | 10,615 | 8,325 | 14,358 | 10,372 | 1,309 |
Free Cash Flow Per Share | 2.48 | 1.94 | 3.34 | 2.41 | 0.30 |
Dividend Per Share | - | 0.550 | 0.550 | 0.600 | 0.650 |
Dividend Growth | - | - | -8.33% | -7.69% | 44.44% |
Gross Margin | 17.89% | 16.87% | 17.87% | 16.62% | 18.42% |
Operating Margin | 6.80% | 5.33% | 6.58% | 6.87% | 10.37% |
Profit Margin | 3.27% | 2.79% | 4.06% | 3.97% | 6.68% |
Free Cash Flow Margin | 8.54% | 6.27% | 11.10% | 7.10% | 1.05% |
EBITDA | 17,424 | 15,215 | 16,719 | 18,830 | 20,491 |
EBITDA Margin | 14.01% | 11.46% | 12.92% | 12.89% | 16.50% |
D&A For EBITDA | 8,968 | 8,136 | 8,207 | 8,800 | 7,611 |
EBIT | 8,456 | 7,079 | 8,512 | 10,031 | 12,880 |
EBIT Margin | 6.80% | 5.33% | 6.58% | 6.87% | 10.37% |
Effective Tax Rate | 22.90% | 18.13% | 17.52% | 18.70% | 17.64% |
Advertising Expenses | - | 284.97 | 286.49 | 267.06 | 160.45 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.