Namyong Terminal PCL (BKK:NYT)
Thailand
· Delayed Price · Currency is THB 3.780
+0.040 (1.07%)
Mar 10, 2026, 2:44 PM ICT
Namyong Terminal 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 | 1,764 | 1,661 | 1,746 | 1,450 | 1,334 | Upgrade
|
| Other Revenue | 321.62 | 46.24 | 16.67 | 6.2 | 4.76 | Upgrade
|
| Revenue | 2,085 | 1,708 | 1,762 | 1,456 | 1,338 | Upgrade
|
| Revenue Growth (YoY) | 22.12% | -3.11% | 21.04% | 8.79% | 11.59% | Upgrade
|
| Cost of Revenue | 1,028 | 950.56 | 988.41 | 904.24 | 779.88 | Upgrade
|
| Gross Profit | 1,057 | 757.04 | 774.07 | 551.91 | 558.57 | Upgrade
|
| Selling, General & Admin | 196.49 | 172.72 | 192.75 | 154.91 | 187.85 | Upgrade
|
| Operating Expenses | 196.49 | 172.72 | 192.75 | 154.91 | 187.85 | Upgrade
|
| Operating Income | 860.74 | 584.32 | 581.32 | 397 | 370.72 | Upgrade
|
| Interest Expense | -126.37 | -103.67 | -102.42 | -101.3 | -93.61 | Upgrade
|
| Interest & Investment Income | 19.75 | 30.97 | 27.3 | 16.75 | 31.49 | Upgrade
|
| Earnings From Equity Investments | -19.54 | 52.74 | 65.72 | -21 | -25.21 | Upgrade
|
| EBT Excluding Unusual Items | 734.58 | 564.36 | 571.92 | 291.45 | 283.38 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.24 | 7.5 | -8.1 | -3.89 | - | Upgrade
|
| Pretax Income | 737.82 | 571.86 | 563.82 | 287.56 | 283.38 | Upgrade
|
| Income Tax Expense | 172.86 | 122.7 | 126.82 | 78.98 | 80.21 | Upgrade
|
| Earnings From Continuing Operations | 564.96 | 449.15 | 437 | 208.58 | 203.17 | Upgrade
|
| Minority Interest in Earnings | 52.86 | 49.05 | 63.92 | 42.55 | 39.47 | Upgrade
|
| Net Income | 617.82 | 498.2 | 500.92 | 251.12 | 242.64 | Upgrade
|
| Net Income to Common | 617.82 | 498.2 | 500.92 | 251.12 | 242.64 | Upgrade
|
| Net Income Growth | 24.01% | -0.54% | 99.47% | 3.50% | 6.16% | Upgrade
|
| Shares Outstanding (Basic) | 1,240 | 1,240 | 1,240 | 1,240 | 1,240 | Upgrade
|
| Shares Outstanding (Diluted) | 1,240 | 1,240 | 1,240 | 1,240 | 1,240 | Upgrade
|
| EPS (Basic) | 0.50 | 0.40 | 0.40 | 0.20 | 0.20 | Upgrade
|
| EPS (Diluted) | 0.50 | 0.40 | 0.40 | 0.20 | 0.20 | Upgrade
|
| EPS Growth | 24.01% | -0.54% | 99.47% | 3.50% | 6.16% | Upgrade
|
| Free Cash Flow | 936.32 | 872.34 | 924.23 | 602.94 | 541.74 | Upgrade
|
| Free Cash Flow Per Share | 0.76 | 0.70 | 0.74 | 0.49 | 0.44 | Upgrade
|
| Dividend Per Share | 0.500 | 0.420 | 0.360 | 0.220 | 0.160 | Upgrade
|
| Dividend Growth | 19.05% | 16.67% | 63.64% | 37.50% | -20.00% | Upgrade
|
| Gross Margin | 50.70% | 44.33% | 43.92% | 37.90% | 41.73% | Upgrade
|
| Operating Margin | 41.28% | 34.22% | 32.98% | 27.26% | 27.70% | Upgrade
|
| Profit Margin | 29.63% | 29.18% | 28.42% | 17.25% | 18.13% | Upgrade
|
| Free Cash Flow Margin | 44.90% | 51.09% | 52.44% | 41.41% | 40.48% | Upgrade
|
| EBITDA | 1,146 | 818.33 | 801.25 | 578.62 | 573.89 | Upgrade
|
| EBITDA Margin | 54.96% | 47.92% | 45.46% | 39.74% | 42.88% | Upgrade
|
| D&A For EBITDA | 285.44 | 234.01 | 219.93 | 181.62 | 203.18 | Upgrade
|
| EBIT | 860.74 | 584.32 | 581.32 | 397 | 370.72 | Upgrade
|
| EBIT Margin | 41.28% | 34.22% | 32.98% | 27.26% | 27.70% | Upgrade
|
| Effective Tax Rate | 23.43% | 21.46% | 22.49% | 27.47% | 28.31% | Upgrade
|
| Revenue as Reported | 2,089 | 1,715 | 1,762 | 1,456 | 1,353 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.