฿17.30 ($0.52)

-0.10 (-0.57%)

Weekly Expected Move ±1.0%

฿17 ฿17 ฿17 ฿17 ฿18

SET · Healthcare · Medical - Care Facilities · Tech Score Strong Sell · Power 42 · ฿20.8B mcap · 195M float · 0.026% daily turnover

Analysis Technicals Weather Peers

Revenue

$14.8B +49.5% ▲

5Y CAGR: +13.5%

Gross Profit

$3.7B +57.9% ▲

5Y CAGR: +18.2%

Operating Income

$1.2B -2.5% ▼

5Y CAGR: +12.5%

Net Income

$2.8B +284.4% ▲

5Y CAGR: +42.9%

EPS (Diluted)

$2.33 +282.0% ▲

5Y CAGR: +43.0%

EBITDA

$2.7B +14.4% ▲

5Y CAGR: +3.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$12.7B	$10.7B	$9.6B	$9.9B	$14.8B
YoY Growth	+61.9%	-15.6%	-9.8%	+2.4%	+49.5%
Cost of Revenue	$8.2B	$7.8B	$7.5B	$7.5B	$11.1B
Gross Profit	$4.5B	$2.9B	$2.2B	$2.3B	$3.7B
Gross Margin	35.3%	26.9%	22.6%	23.7%	25.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.4B	$1.5B	$1.6B	$1.4B	$2.5B
Operating Expenses	$1.4B	$1.5B	$860M	$1.1B	$2.5B
Operating Income	$5.7B	$2.5B	$1.3B	$1.3B	$1.2B
Operating Margin	44.7%	23.1%	13.6%	12.7%	8.3%
Interest Expense	$239M	$243M	$332M	$429M	$474M
Income Before Tax	$5.8B	$2.6B	$1.7B	$884M	$3.5B
Tax Expense	$468M	$274M	$271M	$191M	$442M
Net Income	$4.2B	$2.2B	$1.6B	$728M	$2.8B
Net Margin	32.9%	20.3%	16.1%	7.4%	19.0%
EPS (Diluted)	$3.48	$1.81	$1.29	$0.61	$2.33
EBITDA	$7.0B	$2.9B	$2.4B	$2.3B	$2.7B
Shares Outstanding	1.20B	1.20B	1.20B	1.20B	1.20B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.7B	$2.5B	$2.7B	$2.5B	$4.4B	$5.3B	$5.4B	$5.4B
Cost of Revenue	$2.0B	$1.9B	$2.1B	$1.9B	$3.2B	$3.9B	$4.1B	$4.2B
Gross Profit	$675M	$588M	$622M	$616M	$1.2B	$1.4B	$1.2B	$1.2B
Gross Margin	25.3%	23.9%	23.2%	24.3%	27.4%	26.9%	22.9%	21.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$425M	$293M	$359M	$397M	$736M	$972M	$898M	$936M
Operating Expenses	$297M	$359M	$253M	$238M	$736M	$972M	$898M	$936M
Operating Income	$378M	$229M	$368M	$378M	$470M	$462M	$332M	$243M
Operating Margin	14.1%	9.3%	13.8%	14.9%	10.7%	8.7%	6.2%	4.5%
Interest Expense	$112M	$107M	$97M	$88M	$142M	$146M	$135M	$131M
Income Before Tax	$402M	-$212M	$428M	$361M	$527M	$2.2B	$402M	$525M
Tax Expense	$25M	$70M	$58M	$68M	$187M	$130M	$84M	$109M
Net Income	$338M	-$235M	$344M	$268M	$273M	$1.9B	$245M	$345M
Net Margin	12.6%	-9.6%	12.9%	10.5%	6.2%	35.9%	4.6%	6.4%
EPS (Diluted)	$0.28	$-0.20	$0.29	$0.22	$0.23	$1.59	$0.20	$0.29
EBITDA	$783M	$132M	$764M	$695M	$984M	$1.0B	$1.1B	$814M
Shares Outstanding	1.20B	1.20B	1.20B	1.20B	1.20B	1.20B	1.20B	1.20B

RAM.BK SET