Minor International PCL (BKK:MINT)
Thailand
· Delayed Price · Currency is THB 21.40
-0.30 (-1.38%)
Mar 6, 2026, 4:35 PM ICT
Minor International PCL 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 | 160,619 | 161,352 | 149,340 | 122,030 | 69,481 | Upgrade
|
| Other Revenue | 4,205 | 3,521 | 3,378 | 2,155 | 1,315 | Upgrade
|
| Revenue | 164,824 | 164,873 | 152,717 | 124,185 | 70,796 | Upgrade
|
| Revenue Growth (YoY) | -0.03% | 7.96% | 22.98% | 75.41% | 21.55% | Upgrade
|
| Cost of Revenue | 90,585 | 90,703 | 82,728 | 69,854 | 47,417 | Upgrade
|
| Gross Profit | 74,239 | 74,170 | 69,989 | 54,330 | 23,379 | Upgrade
|
| Selling, General & Admin | 52,506 | 51,443 | 48,592 | 42,189 | 38,882 | Upgrade
|
| Other Operating Expenses | 2,482 | -3,577 | 3,203 | -4,591 | -3,955 | Upgrade
|
| Operating Expenses | 54,987 | 47,865 | 51,795 | 37,599 | 34,927 | Upgrade
|
| Operating Income | 19,251 | 26,305 | 18,194 | 16,732 | -11,547 | Upgrade
|
| Interest Expense | -9,728 | -11,755 | -11,257 | -9,003 | -8,986 | Upgrade
|
| Earnings From Equity Investments | 1,436 | 1,047 | 580.51 | 135.5 | -208.72 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,377 | -4,634 | 1,984 | -1,553 | 962 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | 1,967 | Upgrade
|
| EBT Excluding Unusual Items | 12,337 | 10,963 | 9,502 | 6,312 | -17,813 | Upgrade
|
| Gain (Loss) on Sale of Assets | 818 | 275 | 94 | 619 | - | Upgrade
|
| Pretax Income | 13,155 | 11,238 | 9,596 | 6,931 | -17,813 | Upgrade
|
| Income Tax Expense | 3,315 | 2,636 | 3,508 | 2,408 | -3,638 | Upgrade
|
| Earnings From Continuing Operations | 9,839 | 8,602 | 6,088 | 4,523 | -14,175 | Upgrade
|
| Minority Interest in Earnings | -829.99 | -851.7 | -680.92 | -236.31 | 1,009 | Upgrade
|
| Net Income | 9,009 | 7,750 | 5,407 | 4,286 | -13,167 | Upgrade
|
| Preferred Dividends & Other Adjustments | 1,705 | 1,748 | 1,825 | 1,458 | 1,546 | Upgrade
|
| Net Income to Common | 7,304 | 6,002 | 3,582 | 2,828 | -14,713 | Upgrade
|
| Net Income Growth | 16.25% | 43.34% | 26.15% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 5,670 | 5,661 | 5,475 | 5,249 | 5,196 | Upgrade
|
| Shares Outstanding (Diluted) | 5,670 | 5,661 | 5,479 | 5,314 | 5,196 | Upgrade
|
| Shares Change (YoY) | 0.16% | 3.32% | 3.10% | 2.27% | 6.97% | Upgrade
|
| EPS (Basic) | 1.29 | 1.06 | 0.65 | 0.54 | -2.83 | Upgrade
|
| EPS (Diluted) | 1.29 | 1.06 | 0.65 | 0.53 | -2.83 | Upgrade
|
| EPS Growth | 21.50% | 63.12% | 22.64% | - | - | Upgrade
|
| Free Cash Flow | 25,277 | 31,687 | 30,153 | 25,552 | 13,760 | Upgrade
|
| Free Cash Flow Per Share | 4.46 | 5.60 | 5.50 | 4.81 | 2.65 | Upgrade
|
| Dividend Per Share | - | 0.600 | 0.570 | 0.250 | - | Upgrade
|
| Dividend Growth | - | 5.26% | 128.00% | - | - | Upgrade
|
| Gross Margin | 45.04% | 44.99% | 45.83% | 43.75% | 33.02% | Upgrade
|
| Operating Margin | 11.68% | 15.96% | 11.91% | 13.47% | -16.31% | Upgrade
|
| Profit Margin | 4.43% | 3.64% | 2.35% | 2.28% | -20.78% | Upgrade
|
| Free Cash Flow Margin | 15.34% | 19.22% | 19.74% | 20.58% | 19.44% | Upgrade
|
| EBITDA | 27,287 | 34,409 | 25,914 | 24,600 | -3,221 | Upgrade
|
| EBITDA Margin | 16.55% | 20.87% | 16.97% | 19.81% | -4.55% | Upgrade
|
| D&A For EBITDA | 8,036 | 8,104 | 7,720 | 7,868 | 8,327 | Upgrade
|
| EBIT | 19,251 | 26,305 | 18,194 | 16,732 | -11,547 | Upgrade
|
| EBIT Margin | 11.68% | 15.96% | 11.91% | 13.47% | -16.31% | Upgrade
|
| Effective Tax Rate | 25.20% | 23.46% | 36.56% | 34.74% | - | Upgrade
|
| Revenue as Reported | 165,805 | 165,362 | 153,049 | 126,307 | 76,211 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.