Also trades as: PSH.BK (SET) · $vol 0M · 2PR4.SG (STU)

฿3.80 ($0.11)

+0.02 (+0.53%)

Weekly Expected Move ±3.3%

฿4 ฿4 ฿4 ฿4 ฿4

SET · Real Estate · Real Estate - Development · Tech Score Sell · Power 40 · ฿8.3B mcap · 406M float · 0.238% daily turnover

Revenue

$14.1B -28.5% ▼

5Y CAGR: -13.6%

Gross Profit

$4.1B -22.4% ▼

5Y CAGR: -15.3%

Operating Income

$257M -84.4% ▼

5Y CAGR: -42.8%

Net Income

-$540M -218.4% ▼

EPS (Diluted)

$-0.25 -219.0% ▼

EBITDA

$706M -64.6% ▼

5Y CAGR: -32.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$28.3B	$28.4B	$24.2B	$19.7B	$14.1B
YoY Growth	-3.2%	+0.3%	-14.9%	-18.6%	-28.5%
Cost of Revenue	$20.1B	$19.5B	$17.0B	$14.4B	$10.0B
Gross Profit	$8.2B	$8.9B	$7.2B	$5.3B	$4.1B
Gross Margin	28.9%	31.5%	29.9%	26.7%	29.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.8B	$5.2B	$5.6B	$4.9B	$3.8B
Operating Expenses	$4.6B	$4.9B	$3.7B	$3.6B	$3.8B
Operating Income	$3.5B	$4.0B	$3.6B	$1.6B	$257M
Operating Margin	12.5%	14.1%	14.8%	8.4%	1.8%
Interest Expense	$550M	$427M	$670M	$771M	$474M
Income Before Tax	$3.1B	$3.6B	$2.9B	$795M	-$334M
Tax Expense	$705M	$768M	$570M	$308M	$177M
Net Income	$2.4B	$2.8B	$2.2B	$456M	-$540M
Net Margin	8.3%	9.8%	9.1%	2.3%	-3.8%
EPS (Diluted)	$1.07	$1.27	$1.01	$0.21	$-0.25
EBITDA	$4.3B	$4.9B	$4.3B	$2.0B	$706M
Shares Outstanding	2.19B	2.19B	2.19B	2.20B	2.19B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$5.2B	$5.2B	$3.5B	$2.9B	$3.0B	$4.7B	$3.3B	$4.0B
Cost of Revenue	$3.9B	$3.9B	$2.6B	$2.0B	$2.0B	$3.4B	$2.4B	$2.9B
Gross Profit	$1.3B	$1.2B	$922M	$889M	$1.0B	$1.2B	$871M	$1.0B
Gross Margin	25.6%	23.6%	26.4%	31.0%	33.7%	26.6%	26.8%	25.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.5B	$893M	$937M	$899M	$1.1B	$803M	$837M
Operating Expenses	$651M	$1.3B	$714M	$565M	$714M	$1.1B	$655M	$837M
Operating Income	$680M	-$71M	$208M	$324M	$313M	$147M	$215M	$173M
Operating Margin	13.1%	-1.4%	5.9%	11.3%	10.3%	3.2%	6.6%	4.4%
Interest Expense	$204M	$175M	$128M	$121M	$116M	$867M	$83M	$79M
Income Before Tax	$446M	-$285M	$57M	$129M	$146M	-$666M	$120M	$216M
Tax Expense	$61M	$20M	$33M	$44M	$30M	$70M	$54M	$66M
Net Income	$373M	-$296M	$13M	$76M	$106M	-$736M	$56M	$141M
Net Margin	7.2%	-5.7%	0.4%	2.7%	3.5%	-15.8%	1.7%	3.6%
EPS (Diluted)	$0.17	$-0.14	$0.01	$0.03	$0.05	$-0.34	$0.03	$0.06
EBITDA	$761M	$1M	$294M	$358M	$376M	-$322M	$314M	$283M
Shares Outstanding	2.20B	2.20B	2.19B	2.55B	2.12B	2.19B	1.88B	2.19B

PSH-R.BK SET