฿3.64 ($0.11)

-0.08 (-2.15%)

Weekly Expected Move ±3.9%

฿3 ฿4 ฿4 ฿4 ฿4

SET · Consumer Cyclical · Home Improvement · Tech Score Neutral · Power 55 · ฿13.1B mcap · 1.02B float · 1.64% daily turnover

Revenue

$29.1B -6.1% ▼

5Y CAGR: +9.2%

Gross Profit

$4.2B -21.1% ▼

5Y CAGR: +6.6%

Operating Income

$842M -39.2% ▼

5Y CAGR: -5.8%

Net Income

$601M -10.8% ▼

5Y CAGR: -3.7%

EPS (Diluted)

$0.18 -10.0% ▼

5Y CAGR: -4.8%

EBITDA

$1.9B -20.9% ▼

5Y CAGR: +2.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$25.8B	$31.3B	$31.2B	$31.0B	$29.1B
YoY Growth	+37.3%	+21.5%	-0.3%	-0.7%	-6.1%
Cost of Revenue	$20.6B	$26.4B	$26.3B	$25.7B	$24.9B
Gross Profit	$5.2B	$4.9B	$4.9B	$5.3B	$4.2B
Gross Margin	20.2%	15.6%	15.7%	17.1%	14.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.8B	$3.7B	$4.0B	$4.3B	$3.3B
Operating Expenses	$2.7B	$3.6B	$3.6B	$3.9B	$3.3B
Operating Income	$2.5B	$1.3B	$1.3B	$1.4B	$842M
Operating Margin	9.7%	4.1%	4.1%	4.5%	2.9%
Interest Expense	$258M	$350M	$566M	$583M	$431M
Income Before Tax	$2.3B	$957M	$722M	$819M	$725M
Tax Expense	$448M	$183M	$136M	$145M	$124M
Net Income	$1.8B	$774M	$585M	$674M	$601M
Net Margin	7.1%	2.5%	1.9%	2.2%	2.1%
EPS (Diluted)	$0.57	$0.24	$0.18	$0.20	$0.18
EBITDA	$3.1B	$2.1B	$2.2B	$2.4B	$1.9B
Shares Outstanding	3.18B	3.23B	3.23B	3.38B	3.38B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.4B	$7.6B	$8.1B	$7.3B	$6.8B	$7.0B	$8.1B	$7.8B
Cost of Revenue	$6.2B	$6.3B	$6.7B	$6.0B	$5.6B	$5.9B	$6.7B	$6.3B
Gross Profit	$1.2B	$1.3B	$1.4B	$1.3B	$1.2B	$1.1B	$1.4B	$1.5B
Gross Margin	16.4%	16.8%	17.6%	18.0%	17.7%	16.2%	17.6%	19.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$1.0B	$1.0B	$1.1B	$1.1B	$1.0B	$1.1B	$1.2B
Operating Expenses	$978M	$956M	$994M	$1.0B	$976M	$1.0B	$1.1B	$1.2B
Operating Income	$236M	$323M	$425M	$294M	$219M	$113M	$322M	$387M
Operating Margin	3.2%	4.2%	5.3%	4.0%	3.2%	1.6%	4.0%	5.0%
Interest Expense	$147M	$137M	$125M	$109M	$101M	$96M	$82M	$76M
Income Before Tax	$92M	$190M	$304M	$189M	$122M	$110M	$308M	$369M
Tax Expense	$15M	$30M	$59M	$32M	$20M	$13M	$57M	$64M
Net Income	$77M	$160M	$245M	$157M	$102M	$97M	$251M	$305M
Net Margin	1.0%	2.1%	3.0%	2.2%	1.5%	1.4%	3.1%	3.9%
EPS (Diluted)	$0.02	$0.05	$0.07	$0.05	$0.03	$0.03	$0.07	$0.09
EBITDA	$490M	$576M	$680M	$555M	$493M	$390M	$600M	$671M
Shares Outstanding	3.23B	3.38B	3.38B	3.38B	3.38B	3.38B	3.52B	3.52B

DOHOME.BK SET