Also trades as: BDMS.BK (SET) · $vol 40M · BDUUY (OTC) · $vol 0M · BDULF (OTC) · $vol 0M · BDUUF (OTC) · $vol 0M

฿19.00 ($0.57)

+0.00 (+0.00%)

Weekly Expected Move ±3.2%

฿18 ฿18 ฿19 ฿20 ฿20

SET · Healthcare · Medical - Care Facilities · Tech Score Sell · Power 37 · ฿302.0B mcap · 12.84B float · 0.561% daily turnover

Revenue

$111.5B +3.4% ▲

5Y CAGR: +10.4%

Gross Profit

$38.9B -2.2% ▼

5Y CAGR: +12.4%

Operating Income

$18.5B -10.0% ▼

5Y CAGR: +11.0%

Net Income

$15.8B -0.9% ▼

5Y CAGR: +17.0%

EPS (Diluted)

$1.00 -1.0% ▼

5Y CAGR: +17.3%

EBITDA

$25.3B -5.9% ▼

5Y CAGR: +7.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$74.5B	$91.9B	$100.9B	$107.9B	$111.5B
YoY Growth	+9.4%	+23.5%	+9.7%	+7.0%	+3.4%
Cost of Revenue	$49.5B	$58.3B	$63.4B	$68.1B	$72.6B
Gross Profit	$25.0B	$33.6B	$37.4B	$39.8B	$38.9B
Gross Margin	33.6%	36.6%	37.1%	36.9%	34.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$15.0B	$17.7B	$19.8B	$20.8B	$20.5B
Operating Expenses	$13.8B	$16.6B	$18.5B	$19.3B	$20.5B
Operating Income	$11.2B	$17.0B	$18.9B	$20.5B	$18.5B
Operating Margin	15.1%	18.5%	18.8%	19.0%	16.6%
Interest Expense	$728M	$632M	$547M	$433M	$357M
Income Before Tax	$10.6B	$16.5B	$18.7B	$20.3B	$20.1B
Tax Expense	$2.1B	$3.2B	$3.8B	$3.8B	$3.7B
Net Income	$7.9B	$12.6B	$14.4B	$16.0B	$15.8B
Net Margin	10.7%	13.7%	14.3%	14.8%	14.2%
EPS (Diluted)	$0.50	$0.79	$0.90	$1.01	$1.00
EBITDA	$17.6B	$23.0B	$25.0B	$26.9B	$25.3B
Shares Outstanding	15.89B	15.89B	15.89B	15.89B	15.89B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$28.2B	$27.4B	$28.1B	$26.7B	$28.2B	$28.5B	$28.2B	$26.9B
Cost of Revenue	$17.6B	$17.0B	$17.7B	$17.3B	$17.8B	$18.4B	$18.2B	$17.8B
Gross Profit	$10.5B	$10.4B	$10.4B	$9.4B	$10.5B	$10.0B	$10.0B	$9.1B
Gross Margin	37.4%	37.8%	37.0%	35.1%	37.0%	35.2%	35.6%	33.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.3B	$5.5B	$5.2B	$5.3B	$5.4B	$5.9B	$5.2B	$5.5B
Operating Expenses	$5.3B	$5.5B	$5.1B	$4.9B	$5.4B	$5.9B	$5.2B	$5.5B
Operating Income	$5.6B	$5.3B	$5.6B	$4.5B	$5.1B	$4.1B	$4.8B	$3.6B
Operating Margin	19.9%	19.4%	20.0%	16.8%	18.0%	14.3%	17.2%	13.4%
Interest Expense	$102M	$108M	$97M	$96M	$79M	$84M	$73M	$82M
Income Before Tax	$5.6B	$5.3B	$5.6B	$4.5B	$5.4B	$4.6B	$5.2B	$4.2B
Tax Expense	$1.2B	$841M	$1.1B	$836M	$973M	$805M	$1.0B	$829M
Net Income	$4.2B	$4.3B	$4.3B	$3.5B	$4.3B	$3.7B	$4.1B	$3.2B
Net Margin	15.1%	15.8%	15.5%	13.1%	15.3%	13.0%	14.4%	12.1%
EPS (Diluted)	$0.27	$0.27	$0.27	$0.22	$0.27	$0.23	$0.26	$0.20
EBITDA	$7.2B	$7.0B	$7.3B	$6.2B	$7.3B	$5.9B	$6.6B	$5.5B
Shares Outstanding	15.89B	15.89B	15.89B	15.89B	15.89B	15.89B	15.89B	15.89B

BDMS-R.BK SET