Also trades as: BCP-R.BK (SET) · $vol 11M · 7BP.F (FSX) · $vol 0M

฿52.50 ($1.56)

+3.00 (+6.06%)

Weekly Expected Move ±6.2%

฿46 ฿49 ฿52 ฿56 ฿59

SET · Energy · Oil & Gas Refining & Marketing · Tech Score Sell · Power 32 · ฿77.2B mcap · 1.10B float · 1.38% daily turnover

Revenue

$506.3B -12.1% ▼

5Y CAGR: +30.0%

Gross Profit

$26.9B +70.2% ▲

5Y CAGR: +44.1%

Operating Income

$12.0B -53.7% ▼

Net Income

$2.9B +31.8% ▲

EPS (Diluted)

$2.08 +60.0% ▲

EBITDA

$27.9B -40.4% ▼

5Y CAGR: +69.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$199.4B	$312.2B	$385.9B	$575.8B	$506.3B
YoY Growth	+46.1%	+56.6%	+23.6%	+49.2%	-12.1%
Cost of Revenue	$175.7B	$265.9B	$352.1B	$560.0B	$479.3B
Gross Profit	$23.7B	$46.3B	$33.7B	$15.8B	$26.9B
Gross Margin	11.9%	14.8%	8.7%	2.7%	5.3%
R&D Expenses	$0	$201	$0	$0	$0
SG&A Expenses	$7.2B	$9.2B	$11.1B	$13.8B	$13.5B
Operating Expenses	$6.4B	$8.5B	-$2.8B	-$10.1B	$13.5B
Operating Income	$15.6B	$32.2B	$25.3B	$25.9B	$12.0B
Operating Margin	7.8%	10.3%	6.5%	4.5%	2.4%
Interest Expense	$2.5B	$3.4B	$5.0B	$7.0B	$6.3B
Income Before Tax	$14.1B	$28.0B	$20.7B	$20.9B	$4.6B
Tax Expense	$4.3B	$12.9B	$8.8B	$16.8B	$2.2B
Net Income	$7.6B	$12.6B	$13.2B	$2.2B	$2.9B
Net Margin	3.8%	4.0%	3.4%	0.4%	0.6%
EPS (Diluted)	$5.25	$8.89	$9.27	$1.30	$2.08
EBITDA	$23.7B	$41.8B	$39.4B	$46.8B	$27.9B
Shares Outstanding	1.36B	1.36B	1.37B	1.38B	1.38B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$152.9B	$141.8B	$134.2B	$125.6B	$123.2B	$123.2B	$131.2B	$176.5B
Cost of Revenue	$150.9B	$136.0B	$125.4B	$123.1B	$115.1B	$115.8B	$115.4B	$159.6B
Gross Profit	$2.0B	$5.8B	$8.9B	$2.5B	$8.1B	$7.5B	$15.8B	$16.9B
Gross Margin	1.3%	4.1%	6.6%	2.0%	6.6%	6.1%	12.0%	9.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.3B	$4.0B	$3.0B	$3.3B	$3.1B	$4.0B	$3.5B	$3.6B
Operating Expenses	-$5.1B	$3.9B	$1.1B	$3.9B	$8.2B	$4.0B	$3.5B	-$4.6B
Operating Income	$7.1B	$1.9B	$7.8B	-$1.4B	-$123M	$3.2B	$12.3B	$21.6B
Operating Margin	4.7%	1.3%	5.8%	-1.1%	-0.1%	2.6%	9.4%	12.2%
Interest Expense	$1.7B	$1.8B	$1.6B	$1.9B	$1.5B	$1.4B	$1.4B	$1.5B
Income Before Tax	$5.8B	$1.1B	$6.7B	-$3.0B	-$721M	$1.7B	$15.7B	$17.8B
Tax Expense	$7.5B	$920M	$4.0B	$416M	-$1.5B	-$716M	$8.5B	$4.6B
Net Income	-$2.1B	$17M	$2.1B	-$2.6B	$1.1B	$2.2B	$6.1B	$12.2B
Net Margin	-1.4%	0.0%	1.6%	-2.0%	0.9%	1.8%	4.7%	6.9%
EPS (Diluted)	$-1.61	$-0.01	$1.54	$-1.86	$0.80	$1.60	$4.17	$8.34
EBITDA	$12.2B	$6.7B	$12.8B	$3.4B	$5.6B	$6.2B	$16.7B	$19.3B
Shares Outstanding	1.38B	1.38B	1.38B	1.38B	1.38B	1.38B	1.47B	1.47B

BCP.BK SET