Also trades as: AWC-R.BK (SET) · $vol 6M

฿3.14 ($0.09)

+0.00 (+0.00%)

Weekly Expected Move ±4.9%

฿3 ฿3 ฿3 ฿3 ฿3

SET · Real Estate · Real Estate - Development · Tech Score Buy · Power 62 · ฿100.6B mcap · 7.65B float · 0.901% daily turnover

Revenue

$17.4B +9.1% ▲

5Y CAGR: +23.6%

Gross Profit

$9.0B +4.2% ▲

5Y CAGR: +51.5%

Operating Income

$4.1B -53.9% ▼

Net Income

$6.4B +9.2% ▲

EPS (Diluted)

$0.20 +11.1% ▲

EBITDA

$6.3B -40.9% ▼

5Y CAGR: +31.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.5B	$9.5B	$14.0B	$15.9B	$17.4B
YoY Growth	-25.3%	+112.4%	+46.7%	+13.7%	+9.1%
Cost of Revenue	$3.7B	$5.2B	$6.7B	$7.2B	$8.3B
Gross Profit	$665M	$4.3B	$7.3B	$8.7B	$9.0B
Gross Margin	14.8%	45.5%	52.2%	54.5%	52.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.3B	$3.3B	$4.2B	$4.9B	$4.9B
Operating Expenses	$2.2B	$3.2B	-$733M	-$253M	$4.9B
Operating Income	$2.6B	$1.0B	$8.1B	$8.9B	$4.1B
Operating Margin	58.0%	10.8%	57.8%	56.1%	23.7%
Interest Expense	$1.2B	$1.3B	$1.7B	$1.9B	$2.0B
Income Before Tax	$1.4B	$4.8B	$6.4B	$7.1B	$7.8B
Tax Expense	$350M	$866M	$1.2B	$1.3B	$1.5B
Net Income	$861M	$3.9B	$5.0B	$5.9B	$6.4B
Net Margin	19.2%	40.4%	36.0%	36.8%	36.8%
EPS (Diluted)	$0.03	$0.12	$0.16	$0.18	$0.20
EBITDA	$4.2B	$7.7B	$9.8B	$10.7B	$6.3B
Shares Outstanding	32.00B	32.01B	32.01B	31.99B	32.05B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.8B	$4.4B	$4.6B	$3.7B	$4.1B	$5.0B	$5.2B	$3.9B
Cost of Revenue	$1.8B	$2.0B	$2.0B	$1.9B	$2.1B	$2.4B	$2.3B	$2.0B
Gross Profit	$2.0B	$2.4B	$2.6B	$1.8B	$2.0B	$2.6B	$3.0B	$1.9B
Gross Margin	53.0%	54.6%	56.6%	48.1%	49.6%	52.6%	56.7%	48.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.3B	$1.3B	$1.3B	$1.1B	$1.2B	$1.3B	$1.6B	$1.3B
Operating Expenses	$194M	-$213M	-$296M	-$423M	$101M	$1.3B	$1.6B	$1.3B
Operating Income	$1.8B	$2.6B	$2.9B	$2.2B	$1.9B	$1.3B	$1.3B	$611M
Operating Margin	47.8%	59.4%	63.0%	59.6%	47.2%	25.8%	25.9%	15.8%
Interest Expense	$488M	$430M	$461M	$498M	$511M	$504M	$428M	$414M
Income Before Tax	$1.3B	$2.2B	$2.5B	$1.7B	$1.4B	$2.3B	$2.5B	$1.8B
Tax Expense	$188M	$339M	$488M	$289M	$265M	$414M	$507M	$351M
Net Income	$1.1B	$1.9B	$2.0B	$1.4B	$1.1B	$1.9B	$2.0B	$1.5B
Net Margin	30.2%	42.2%	42.5%	38.2%	28.1%	37.6%	38.2%	37.9%
EPS (Diluted)	$0.04	$0.06	$0.06	$0.04	$0.04	$0.06	$0.06	$0.05
EBITDA	$2.3B	$3.0B	$3.4B	$2.7B	$2.5B	$1.9B	$2.0B	$1.2B
Shares Outstanding	31.99B	32.05B	32.04B	32.07B	32.07B	32.06B	32.05B	32.03B

AWC.BK SET