Eastern Star Real Estate PCL (BKK:ESTAR)
Thailand
· Delayed Price · Currency is THB 0.220
0.00 (0.00%)
Mar 9, 2026, 4:39 PM ICT
BKK:ESTAR Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 2,022 | 1,883 | 1,283 | 1,797 | 1,254 | Upgrade
|
| Other Revenue | 32.12 | 35.03 | 33.46 | 23.75 | 72.76 | Upgrade
|
| Revenue | 2,054 | 1,918 | 1,316 | 1,820 | 1,326 | Upgrade
|
| Revenue Growth (YoY) | 7.12% | 45.66% | -27.69% | 37.25% | -50.51% | Upgrade
|
| Cost of Revenue | 1,428 | 1,398 | 896.23 | 1,281 | 917.01 | Upgrade
|
| Gross Profit | 625.83 | 519.86 | 420.18 | 539.73 | 409.37 | Upgrade
|
| Selling, General & Admin | 445.5 | 441.66 | 395.8 | 458.45 | 380.04 | Upgrade
|
| Operating Expenses | 445.5 | 441.66 | 395.8 | 458.45 | 380.04 | Upgrade
|
| Operating Income | 180.33 | 78.2 | 24.38 | 81.28 | 29.33 | Upgrade
|
| Interest Expense | -21.32 | -16.41 | -5.53 | -11.5 | -17.86 | Upgrade
|
| EBT Excluding Unusual Items | 159.01 | 61.8 | 18.85 | 69.78 | 11.47 | Upgrade
|
| Asset Writedown | 0.15 | -0.48 | 18.55 | 5.52 | 16.68 | Upgrade
|
| Pretax Income | 159.15 | 61.31 | 37.41 | 75.3 | 28.15 | Upgrade
|
| Income Tax Expense | 30.31 | 25.68 | 4.79 | 24.2 | 9.37 | Upgrade
|
| Earnings From Continuing Operations | 128.84 | 35.63 | 32.61 | 51.1 | 18.79 | Upgrade
|
| Minority Interest in Earnings | -2.44 | -1.53 | -2.69 | 0.05 | 2.85 | Upgrade
|
| Net Income | 126.4 | 34.1 | 29.93 | 51.15 | 21.64 | Upgrade
|
| Net Income to Common | 126.4 | 34.1 | 29.93 | 51.15 | 21.64 | Upgrade
|
| Net Income Growth | 270.63% | 13.96% | -41.49% | 136.37% | -88.52% | Upgrade
|
| Shares Outstanding (Basic) | 5,056 | 4,872 | 4,988 | 5,115 | 5,022 | Upgrade
|
| Shares Outstanding (Diluted) | 5,056 | 4,872 | 4,988 | 5,115 | 5,022 | Upgrade
|
| Shares Change (YoY) | 3.78% | -2.32% | -2.48% | 1.84% | - | Upgrade
|
| EPS (Basic) | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | Upgrade
|
| EPS (Diluted) | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | Upgrade
|
| EPS Growth | 257.14% | 16.67% | -40.00% | 132.13% | -88.52% | Upgrade
|
| Free Cash Flow | 413.87 | -460.97 | -317.28 | 382.61 | 57.58 | Upgrade
|
| Free Cash Flow Per Share | 0.08 | -0.10 | -0.06 | 0.07 | 0.01 | Upgrade
|
| Dividend Per Share | 0.020 | 0.010 | - | - | - | Upgrade
|
| Dividend Growth | 100.00% | - | - | - | - | Upgrade
|
| Gross Margin | 30.47% | 27.11% | 31.92% | 29.65% | 30.86% | Upgrade
|
| Operating Margin | 8.78% | 4.08% | 1.85% | 4.46% | 2.21% | Upgrade
|
| Profit Margin | 6.15% | 1.78% | 2.27% | 2.81% | 1.63% | Upgrade
|
| Free Cash Flow Margin | 20.15% | -24.04% | -24.10% | 21.02% | 4.34% | Upgrade
|
| EBITDA | 220.28 | 123.02 | 68.33 | 121.23 | 81.96 | Upgrade
|
| EBITDA Margin | 10.72% | 6.42% | 5.19% | 6.66% | 6.18% | Upgrade
|
| D&A For EBITDA | 39.95 | 44.82 | 43.95 | 39.95 | 52.63 | Upgrade
|
| EBIT | 180.33 | 78.2 | 24.38 | 81.28 | 29.33 | Upgrade
|
| EBIT Margin | 8.78% | 4.08% | 1.85% | 4.46% | 2.21% | Upgrade
|
| Effective Tax Rate | 19.05% | 41.88% | 12.81% | 32.14% | 33.27% | Upgrade
|
| Revenue as Reported | 2,054 | 1,918 | 1,316 | 1,820 | 1,326 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.