฿2.36 ($0.07)

+0.02 (+0.85%)

Weekly Expected Move ±3.1%

฿2 ฿2 ฿2 ฿2 ฿2

SET · Utilities · Independent Power Producers · Tech Score Sell · Power 32 · ฿19.0B mcap · 1.65B float · 0.480% daily turnover

Revenue

$10.1B -1.0% ▼

5Y CAGR: +7.1%

Gross Profit

$2.8B +0.8% ▲

5Y CAGR: +31.7%

Operating Income

$2.3B -19.2% ▼

5Y CAGR: +24.7%

Net Income

$2.8B +106.9% ▲

5Y CAGR: +47.0%

EPS (Diluted)

$0.34 +100.0% ▲

5Y CAGR: +46.7%

EBITDA

$4.4B -11.2% ▼

5Y CAGR: +6.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.5B	$10.6B	$10.3B	$10.2B	$10.1B
YoY Growth	+18.5%	+24.6%	-2.9%	-0.7%	-1.0%
Cost of Revenue	$6.5B	$9.1B	$8.2B	$7.4B	$7.3B
Gross Profit	$2.0B	$1.5B	$2.1B	$2.8B	$2.8B
Gross Margin	23.3%	14.3%	20.7%	27.1%	27.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$494M	$526M	$463M	$465M	$464M
Operating Expenses	$202M	$216M	-$98M	$444M	$464M
Operating Income	$2.4B	$1.8B	$2.2B	$2.9B	$2.3B
Operating Margin	27.7%	17.4%	21.6%	28.2%	23.0%
Interest Expense	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B
Income Before Tax	$2.8B	$2.9B	$2.0B	$2.3B	$3.9B
Tax Expense	$61M	$47M	$89M	$106M	$110M
Net Income	$2.2B	$2.4B	$1.5B	$1.3B	$2.8B
Net Margin	25.6%	23.0%	14.2%	13.2%	27.5%
EPS (Diluted)	$0.27	$0.30	$0.18	$0.17	$0.34
EBITDA	$4.4B	$6.0B	$5.1B	$4.9B	$4.4B
Shares Outstanding	8.13B	8.13B	8.13B	8.13B	8.13B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.8B	$2.6B	$2.3B	$2.5B	$2.9B	$2.4B	$1.9B	$2.3B
Cost of Revenue	$1.9B	$1.8B	$1.8B	$1.9B	$1.8B	$1.9B	$1.5B	$1.9B
Gross Profit	$814M	$829M	$450M	$664M	$1.2B	$519M	$328M	$349M
Gross Margin	29.5%	31.5%	19.8%	26.3%	40.2%	21.9%	17.6%	15.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$105M	$132M	$97M	$107M	$111M	$169M	$104M	$117M
Operating Expenses	$7M	$132M	-$38M	-$24M	-$21M	$169M	$104M	$117M
Operating Income	$806M	$865M	$489M	$688M	$1.2B	$350M	$224M	$232M
Operating Margin	29.2%	32.8%	21.5%	27.2%	40.9%	14.7%	12.1%	10.2%
Interest Expense	$308M	$300M	$286M	$284M	$316M	$315M	$296M	$302M
Income Before Tax	$1.5B	$874M	$196M	$857M	$1.8B	$992M	$266M	$194M
Tax Expense	$36M	$28M	$16M	$27M	$45M	$22M	$7M	$17M
Net Income	$1.2B	$541M	$70M	$219M	$1.3B	$831M	$180M	$99M
Net Margin	43.2%	20.5%	3.1%	8.7%	43.4%	35.0%	9.7%	4.3%
EPS (Diluted)	$0.15	$0.07	$0.01	$0.07	$0.16	$0.10	$0.02	$0.01
EBITDA	$1.3B	$1.7B	$991M	$1.7B	$2.7B	$870M	$1.1B	$747M
Shares Outstanding	8.13B	8.13B	8.13B	8.13B	8.13B	8.13B	8.13B	8.13B

CKP.BK SET