Charoen Pokphand Foods Public Company Limited (FRA:NVAV)

FRA:NVAV Income Statement

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	578,845	580,747	585,844	614,197	512,704	589,713
Other Revenue	2,399	2,823	3,772	3,918	4,073	3,416
Revenue	581,244	583,570	589,617	618,115	516,777	593,129
Revenue Growth (YoY)	-0.31%	-1.03%	-4.61%	19.61%	-12.87%	10.74%
Cost of Revenue	477,006	495,704	529,138	532,324	446,815	482,470
Gross Profit	104,237	87,866	60,479	85,791	69,963	110,659
Selling, General & Admin	49,846	50,434	51,381	55,001	50,880	57,665
Operating Expenses	49,846	50,434	51,381	55,001	50,880	57,665
Operating Income	54,391	37,432	9,098	30,790	19,082	52,994
Interest Expense	-24,301	-24,575	-25,506	-20,358	-16,596	-16,818
Interest & Investment Income	1,730	1,898	1,170	902.95	807.04	888.49
Earnings From Equity Investments	13,393	12,699	4,590	3,745	4,167	9,254
Currency Exchange Gain (Loss)	211.26	547.39	1,023	92.58	651.14	993.98
EBT Excluding Unusual Items	45,424	28,001	-9,625	15,173	8,111	47,312
Impairment of Goodwill	-	-	-	-436	-	-3,921
Gain (Loss) on Sale of Investments	141.52	44.87	7,550	2,553	10,730	1,522
Gain (Loss) on Sale of Assets	-	-	-	-	-	10,885
Asset Writedown	-4,051	-73.34	144.4	3,137	-2,108	-705.1
Pretax Income	41,514	27,972	-1,931	20,427	16,732	55,093
Income Tax Expense	9,726	5,673	600.3	6,003	2,654	11,001
Earnings From Continuing Operations	31,788	22,299	-2,531	14,424	14,079	44,092
Minority Interest in Earnings	-3,503	-2,741	-2,676	-454.09	-1,050	-18,070
Net Income	28,285	19,558	-5,207	13,970	13,028	26,022
Preferred Dividends & Other Adjustments	1,082	1,085	630	556	600	602
Net Income to Common	27,203	18,473	-5,837	13,414	12,428	25,420
Net Income Growth	82.40%	-	-	7.22%	-49.93%	41.00%
Shares Outstanding (Basic)	7,736	7,744	7,819	7,936	7,970	8,105
Shares Outstanding (Diluted)	7,736	7,744	7,819	7,936	8,204	8,230
Shares Change (YoY)	-0.14%	-0.96%	-1.47%	-3.27%	-0.32%	0.55%
EPS (Basic)	3.52	2.39	-0.75	1.69	1.56	3.14
EPS (Diluted)	3.52	2.39	-0.75	1.69	1.55	3.10
EPS Growth	88.28%	-	-	9.37%	-50.22%	42.41%
Free Cash Flow	64,631	49,571	13,911	6,288	-17,743	44,515
Free Cash Flow Per Share	8.36	6.40	1.78	0.79	-2.16	5.41
Dividend Per Share	1.550	1.000	-	0.750	0.650	1.000
Dividend Growth	-	-	-	15.38%	-35.00%	42.86%
Gross Margin	17.93%	15.06%	10.26%	13.88%	13.54%	18.66%
Operating Margin	9.36%	6.41%	1.54%	4.98%	3.69%	8.94%
Profit Margin	4.68%	3.17%	-0.99%	2.17%	2.40%	4.29%
Free Cash Flow Margin	11.12%	8.49%	2.36%	1.02%	-3.43%	7.51%
EBITDA	80,291	64,732	35,842	57,394	42,803	76,483
EBITDA Margin	13.81%	11.09%	6.08%	9.29%	8.28%	12.90%
D&A For EBITDA	25,899	27,301	26,744	26,604	23,721	23,488
EBIT	54,391	37,432	9,098	30,790	19,082	52,994
EBIT Margin	9.36%	6.41%	1.54%	4.98%	3.69%	8.94%
Effective Tax Rate	23.43%	20.28%	-	29.39%	15.86%	19.97%
Revenue as Reported	583,515	586,340	599,689	623,429	528,960	607,785
Advertising Expenses	-	3,966	4,584	4,373	4,177	3,665

Source: S&P Global Market Intelligence. Standard template. Financial Sources.