MEB Corporation PCL (BKK:MEB)
Thailand
· Delayed Price · Currency is THB 16.30
+0.20 (1.24%)
At close: Dec 4, 2025
MEB Corporation PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Operating Revenue | 2,185 | 2,169 | 1,916 | 1,712 | 1,444 | 932.97 | Upgrade
|
| Other Revenue | 15.99 | 12.24 | 9.66 | 12.34 | 10.97 | 4.27 | Upgrade
|
| Revenue | 2,201 | 2,182 | 1,926 | 1,724 | 1,455 | 937.24 | Upgrade
|
| Revenue Growth (YoY) | 3.12% | 13.29% | 11.69% | 18.46% | 55.29% | 71.70% | Upgrade
|
| Cost of Revenue | 1,490 | 1,485 | 1,326 | 1,198 | 1,035 | 656.12 | Upgrade
|
| Gross Profit | 710.66 | 696.53 | 599.57 | 526.49 | 420.4 | 281.12 | Upgrade
|
| Selling, General & Admin | 183.72 | 164.23 | 127.38 | 114.88 | 77.65 | 73.57 | Upgrade
|
| Operating Expenses | 183.72 | 164.23 | 127.38 | 114.88 | 77.65 | 73.57 | Upgrade
|
| Operating Income | 526.93 | 532.3 | 472.19 | 411.61 | 342.75 | 207.55 | Upgrade
|
| Interest Expense | -0.13 | -0.07 | -0.1 | -0.1 | -0.04 | - | Upgrade
|
| Interest & Investment Income | 6.02 | - | - | 1.43 | 0.95 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 25.38 | 25.38 | 13.59 | - | - | - | Upgrade
|
| Pretax Income | 558.21 | 557.61 | 485.67 | 412.94 | 343.66 | 207.55 | Upgrade
|
| Income Tax Expense | 115.62 | 114.17 | 98.25 | 82.05 | 68.32 | 41.5 | Upgrade
|
| Earnings From Continuing Operations | 442.59 | 443.44 | 387.42 | 330.89 | 275.34 | 166.05 | Upgrade
|
| Minority Interest in Earnings | -11.8 | -3.36 | -1.05 | -0.44 | -0.48 | - | Upgrade
|
| Net Income | 430.8 | 440.08 | 386.37 | 330.45 | 274.86 | 166.05 | Upgrade
|
| Net Income to Common | 430.8 | 440.08 | 386.37 | 330.45 | 274.86 | 166.05 | Upgrade
|
| Net Income Growth | -1.34% | 13.90% | 16.93% | 20.22% | 65.53% | 101.11% | Upgrade
|
| Shares Outstanding (Basic) | 300 | 300 | 297 | 94 | 10 | 10 | Upgrade
|
| Shares Outstanding (Diluted) | 300 | 300 | 297 | 94 | 10 | 10 | Upgrade
|
| Shares Change (YoY) | -0.00% | 0.91% | 215.32% | 842.81% | - | - | Upgrade
|
| EPS (Basic) | 1.44 | 1.47 | 1.30 | 3.50 | 27.49 | 16.60 | Upgrade
|
| EPS (Diluted) | 1.44 | 1.47 | 1.30 | 3.50 | 27.49 | 16.60 | Upgrade
|
| EPS Growth | -1.34% | 12.87% | -62.92% | -87.25% | 65.53% | 101.11% | Upgrade
|
| Free Cash Flow | 435.59 | 447.73 | 376.49 | 353.32 | 318.51 | 216.2 | Upgrade
|
| Free Cash Flow Per Share | 1.45 | 1.49 | 1.27 | 3.75 | 31.85 | 21.62 | Upgrade
|
| Dividend Per Share | 0.750 | 0.750 | 0.650 | 0.050 | 62.529 | 10.000 | Upgrade
|
| Dividend Growth | 15.38% | 15.38% | 1200.00% | -99.92% | 525.30% | - | Upgrade
|
| Gross Margin | 32.29% | 31.93% | 31.14% | 30.54% | 28.88% | 29.99% | Upgrade
|
| Operating Margin | 23.94% | 24.40% | 24.52% | 23.87% | 23.55% | 22.14% | Upgrade
|
| Profit Margin | 19.57% | 20.17% | 20.06% | 19.17% | 18.88% | 17.72% | Upgrade
|
| Free Cash Flow Margin | 19.79% | 20.52% | 19.55% | 20.49% | 21.88% | 23.07% | Upgrade
|
| EBITDA | 533.69 | 537.46 | 476.79 | 415.92 | 347.18 | 208.35 | Upgrade
|
| EBITDA Margin | 24.25% | 24.64% | 24.76% | 24.12% | 23.85% | 22.23% | Upgrade
|
| D&A For EBITDA | 6.75 | 5.15 | 4.6 | 4.31 | 4.42 | 0.8 | Upgrade
|
| EBIT | 526.93 | 532.3 | 472.19 | 411.61 | 342.75 | 207.55 | Upgrade
|
| EBIT Margin | 23.94% | 24.40% | 24.52% | 23.87% | 23.55% | 22.14% | Upgrade
|
| Effective Tax Rate | 20.71% | 20.47% | 20.23% | 19.87% | 19.88% | 19.99% | Upgrade
|
| Revenue as Reported | 2,232 | 2,207 | 1,939 | 1,726 | 1,456 | 937.24 | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.