Also trades as: SCC.BK (SET) · $vol 34M · SCVPF (OTC) · $vol 0M · TCM1.F (FSX) · $vol 0M · SCVUF (OTC) · $vol 0M

฿243.00 ($7.25)

-2.00 (-0.82%)

Weekly Expected Move ±3.9%

฿225 ฿234 ฿244 ฿254 ฿263

SET · Industrials · Conglomerates · Tech Score Sell · Power 42 · ฿292.8B mcap · 706M float · 0.676% daily turnover

Revenue

$496.9B -2.8% ▼

5Y CAGR: +4.4%

Gross Profit

$65.2B -2.4% ▼

5Y CAGR: -6.2%

Operating Income

-$672M -105.3% ▼

Net Income

$14.1B +121.9% ▲

5Y CAGR: -16.2%

EPS (Diluted)

$11.73 +122.2% ▲

5Y CAGR: -16.2%

EBITDA

$45.5B -10.4% ▼

5Y CAGR: -10.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$530.1B	$569.6B	$499.6B	$511.2B	$496.9B
YoY Growth	+32.5%	+7.5%	-12.3%	+2.3%	-2.8%
Cost of Revenue	$421.0B	$491.3B	$426.2B	$444.4B	$431.7B
Gross Profit	$109.1B	$78.3B	$73.4B	$66.8B	$65.2B
Gross Margin	20.6%	13.7%	14.7%	13.1%	13.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$58.2B	$64.1B	$59.9B	$62.4B	$65.9B
Operating Expenses	$66.9B	$71.8B	$39.4B	$54.1B	$65.9B
Operating Income	$52.9B	$19.2B	$34.0B	$12.7B	-$672M
Operating Margin	10.0%	3.4%	6.8%	2.5%	-0.1%
Interest Expense	$6.8B	$7.5B	$10.3B	$11.5B	$10.7B
Income Before Tax	$63.6B	$22.4B	$32.2B	$7.7B	$19.5B
Tax Expense	$8.9B	$4.7B	$8.0B	$3.9B	$8.9B
Net Income	$47.2B	$21.4B	$25.9B	$6.3B	$14.1B
Net Margin	8.9%	3.8%	5.2%	1.2%	2.8%
EPS (Diluted)	$39.31	$17.82	$21.60	$5.28	$11.73
EBITDA	$99.2B	$59.4B	$72.2B	$50.8B	$45.5B
Shares Outstanding	1.20B	1.20B	1.20B	1.20B	1.19B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$128.2B	$130.5B	$124.4B	$124.7B	$121.8B	$126.1B	$123.3B	$136.2B
Cost of Revenue	$113.7B	$115.7B	$106.1B	$105.5B	$106.5B	$113.6B	$102.0B	$107.8B
Gross Profit	$14.5B	$14.8B	$18.3B	$19.2B	$15.3B	$12.4B	$21.4B	$28.4B
Gross Margin	11.3%	11.3%	14.7%	15.4%	12.6%	9.9%	17.3%	20.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$16.3B	$12.6B	$16.8B	$17.6B	$15.4B	$16.2B	$14.8B	$17.5B
Operating Expenses	$12.6B	$13.7B	$14.8B	$9.1B	$14.4B	$27.6B	$14.8B	$17.5B
Operating Income	$1.8B	$1.1B	$3.5B	$10.1B	$896M	-$15.2B	$6.6B	$10.9B
Operating Margin	1.4%	0.8%	2.8%	8.1%	0.7%	-12.0%	5.3%	8.0%
Interest Expense	$2.8B	$3.2B	$2.8B	$2.7B	$2.6B	$2.6B	$2.5B	$2.5B
Income Before Tax	-$991M	-$915M	$2.1B	$22.0B	-$542M	-$4.0B	$7.8B	$14.1B
Tax Expense	$758M	$434M	$1.2B	$5.5B	$1.2B	$1.0B	$1.7B	$2.2B
Net Income	$721M	-$512M	$1.1B	$17.3B	-$669M	-$3.7B	$6.2B	$11.5B
Net Margin	0.6%	-0.4%	0.9%	13.9%	-0.5%	-2.9%	5.0%	8.5%
EPS (Diluted)	$0.60	$-0.43	$0.92	$14.45	$-0.56	$-3.08	$5.19	$9.61
EBITDA	$10.8B	$10.8B	$13.2B	$32.9B	$10.4B	-$11.0B	$14.7B	$19.1B
Shares Outstanding	1.20B	1.20B	1.19B	1.20B	1.19B	1.19B	1.20B	1.20B

SCC-R.BK SET