MR. D.I.Y. Holding (Thailand) PCL (BKK:MRDIYT)
Thailand
· Delayed Price · Currency is THB 9.15
-0.05 (-0.54%)
At close: Dec 4, 2025
BKK:MRDIYT 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 |
|---|---|---|---|---|---|
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 |
| Operating Revenue | 18,998 | 16,147 | 12,806 | 9,926 | 7,177 |
| Other Revenue | 67.44 | 67.44 | 25.83 | 15.6 | 5.45 |
| Revenue | 19,065 | 16,214 | 12,832 | 9,941 | 7,182 |
| Revenue Growth (YoY) | 24.85% | 26.36% | 29.08% | 38.41% | - |
| Cost of Revenue | 9,202 | 8,121 | 6,600 | 5,376 | 3,911 |
| Gross Profit | 9,863 | 8,093 | 6,232 | 4,565 | 3,271 |
| Selling, General & Admin | 6,332 | 5,426 | 4,116 | 3,025 | 2,053 |
| Operating Expenses | 6,279 | 5,426 | 4,116 | 3,025 | 2,053 |
| Operating Income | 3,584 | 2,667 | 2,116 | 1,541 | 1,218 |
| Interest Expense | -389.37 | -375.62 | -314.17 | -215.61 | -171.91 |
| Earnings From Equity Investments | -69.43 | 0.86 | - | - | - |
| Pretax Income | 3,125 | 2,292 | 1,802 | 1,325 | 1,046 |
| Income Tax Expense | 695.64 | 511.94 | 421.06 | 273.86 | 209.83 |
| Earnings From Continuing Operations | 2,429 | 1,780 | 1,381 | 1,051 | 836.25 |
| Minority Interest in Earnings | -0 | -0 | -0 | -0 | - |
| Net Income | 2,429 | 1,780 | 1,381 | 1,051 | 836.25 |
| Net Income to Common | 2,429 | 1,780 | 1,381 | 1,051 | 836.25 |
| Net Income Growth | 50.88% | 28.90% | 31.38% | 25.71% | - |
| Shares Outstanding (Basic) | 5,597 | 5,593 | 1,736 | 208 | 208 |
| Shares Outstanding (Diluted) | 5,597 | 5,593 | 1,736 | 208 | 208 |
| Shares Change (YoY) | -0.09% | 222.11% | 734.80% | - | - |
| EPS (Basic) | 0.43 | 0.32 | 0.80 | 5.05 | 4.02 |
| EPS (Diluted) | 0.43 | 0.32 | 0.80 | 5.05 | 4.02 |
| EPS Growth | 51.02% | -59.98% | -84.26% | 25.71% | - |
| Free Cash Flow | 3,325 | 2,072 | 1,686 | 934.96 | 1,071 |
| Free Cash Flow Per Share | 0.59 | 0.37 | 0.97 | 4.50 | 5.15 |
| Dividend Per Share | 0.068 | 0.241 | 12.020 | 0.421 | - |
| Dividend Growth | - | -98.00% | 2755.78% | - | - |
| Gross Margin | 51.73% | 49.91% | 48.57% | 45.92% | 45.55% |
| Operating Margin | 18.80% | 16.45% | 16.49% | 15.50% | 16.96% |
| Profit Margin | 12.74% | 10.98% | 10.76% | 10.57% | 11.64% |
| Free Cash Flow Margin | 17.44% | 12.78% | 13.14% | 9.40% | 14.91% |
| EBITDA | 3,373 | 3,349 | 2,644 | 1,903 | 1,399 |
| EBITDA Margin | 17.69% | 20.65% | 20.61% | 19.15% | 19.48% |
| D&A For EBITDA | -210.48 | 682.02 | 527.94 | 362.64 | 181.2 |
| EBIT | 3,584 | 2,667 | 2,116 | 1,541 | 1,218 |
| EBIT Margin | 18.80% | 16.45% | 16.49% | 15.50% | 16.96% |
| Effective Tax Rate | 22.26% | 22.33% | 23.36% | 20.67% | 20.06% |
| Revenue as Reported | 16,214 | 16,214 | 12,832 | 9,941 | 7,182 |
| Advertising Expenses | - | 99.33 | 60.1 | 64.2 | 33.66 |
Source: S&P Capital IQ. Standard template. Financial Sources.