Also trades as: QH-R.BK (SET) · $vol 1M

฿1.36 ($0.04)

-0.01 (-0.73%)

Weekly Expected Move ±2.0%

฿1 ฿1 ฿1 ฿1 ฿1

SET · Real Estate · Real Estate - Development · Tech Score Strong Sell · Power 44 · ฿14.6B mcap · 6.59B float · 0.220% daily turnover

Analysis Technicals Weather Peers

Revenue

$7.6B -10.3% ▼

5Y CAGR: -3.7%

Gross Profit

$2.0B -24.9% ▼

5Y CAGR: -6.9%

Operating Income

-$42M -105.0% ▼

Net Income

$1.7B -19.6% ▼

5Y CAGR: -4.0%

EPS (Diluted)

$0.16 -20.0% ▼

5Y CAGR: -4.4%

EBITDA

$275M -90.4% ▼

5Y CAGR: -28.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.1B	$9.2B	$9.0B	$8.4B	$7.6B
YoY Growth	-11.1%	+13.6%	-2.8%	-5.9%	-10.3%
Cost of Revenue	$5.7B	$6.1B	$6.0B	$5.8B	$5.6B
Gross Profit	$2.4B	$3.1B	$3.0B	$2.6B	$2.0B
Gross Margin	29.8%	33.9%	33.5%	31.1%	26.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$2.0B	$2.1B	$2.0B	$2.0B
Operating Expenses	$1.6B	$1.8B	$1.8B	$1.8B	$2.0B
Operating Income	$2.2B	$2.9B	$1.2B	$847M	-$42M
Operating Margin	27.1%	31.7%	13.4%	10.0%	-0.6%
Interest Expense	$330M	$259M	$238M	$247M	$205M
Income Before Tax	$1.9B	$2.7B	$2.7B	$2.3B	$1.9B
Tax Expense	$220M	$288M	$220M	$192M	$131M
Net Income	$1.7B	$2.4B	$2.5B	$2.2B	$1.7B
Net Margin	20.6%	26.0%	27.9%	25.5%	22.8%
EPS (Diluted)	$0.16	$0.22	$0.23	$0.20	$0.16
EBITDA	$1.0B	$1.5B	$1.4B	$2.9B	$275M
Shares Outstanding	10.71B	10.71B	10.71B	10.71B	10.71B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.3B	$2.0B	$1.4B	$1.7B	$2.3B	$2.2B	$1.7B	$1.7B
Cost of Revenue	$1.6B	$1.4B	$1.0B	$1.3B	$1.7B	$1.6B	$1.2B	$1.3B
Gross Profit	$717M	$553M	$361M	$430M	$580M	$617M	$433M	$395M
Gross Margin	30.5%	27.9%	26.4%	25.1%	25.2%	28.2%	25.9%	23.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$486M	$520M	$466M	$462M	$478M	$624M	$401M	$428M
Operating Expenses	$432M	$450M	$409M	$413M	$419M	$624M	$401M	$428M
Operating Income	$285M	$103M	-$48M	$17M	$161M	-$7M	$32M	-$33M
Operating Margin	12.1%	5.2%	-3.5%	1.0%	7.0%	-0.3%	1.9%	-2.0%
Interest Expense	$69M	$65M	$55M	$53M	$49M	$48M	$36M	$37M
Income Before Tax	$627M	$500M	$395M	$355M	$542M	$565M	$496M	$444M
Tax Expense	$54M	$33M	-$7M	$21M	$62M	$54M	$32M	-$14M
Net Income	$573M	$467M	$402M	$334M	$480M	$511M	$463M	$458M
Net Margin	24.4%	23.5%	29.4%	19.5%	20.9%	23.3%	27.7%	27.3%
EPS (Diluted)	$0.05	$0.04	$0.04	$0.03	$0.04	$0.05	$0.04	$0.04
EBITDA	$365M	$630M	$529M	$488M	$671M	$73M	$108M	$43M
Shares Outstanding	11.46B	10.71B	10.05B	10.71B	10.71B	10.71B	10.71B	10.68B

QH.BK SET