Thaitheparos PCL (BKK:SAUCE)
Thailand
· Delayed Price · Currency is THB 40.50
+0.50 (1.25%)
At close: Mar 6, 2026
Thaitheparos 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 | 3,496 | 3,509 | 3,514 | 3,246 | 3,103 | Upgrade
|
| Other Revenue | 59.84 | 55.16 | 42.94 | 51.89 | 25.29 | Upgrade
|
| Revenue | 3,556 | 3,564 | 3,557 | 3,298 | 3,128 | Upgrade
|
| Revenue Growth (YoY) | -0.23% | 0.21% | 7.84% | 5.44% | 5.90% | Upgrade
|
| Cost of Revenue | 1,995 | 2,061 | 2,080 | 1,982 | 1,837 | Upgrade
|
| Gross Profit | 1,561 | 1,503 | 1,477 | 1,316 | 1,291 | Upgrade
|
| Selling, General & Admin | 581.83 | 580.29 | 558.36 | 537.23 | 531.08 | Upgrade
|
| Operating Expenses | 581.83 | 580.29 | 558.73 | 537.23 | 531.18 | Upgrade
|
| Operating Income | 978.78 | 923.05 | 917.97 | 778.84 | 760.27 | Upgrade
|
| Interest & Investment Income | - | - | - | 5.75 | 5.91 | Upgrade
|
| Earnings From Equity Investments | 7.28 | 6.74 | 7.6 | 6.73 | 4.76 | Upgrade
|
| EBT Excluding Unusual Items | 986.06 | 929.78 | 925.57 | 791.32 | 770.94 | Upgrade
|
| Pretax Income | 986.06 | 929.78 | 925.57 | 791.32 | 770.94 | Upgrade
|
| Income Tax Expense | 197.3 | 185.94 | 185.97 | 159.25 | 152.01 | Upgrade
|
| Net Income | 788.76 | 743.85 | 739.6 | 632.07 | 618.93 | Upgrade
|
| Net Income to Common | 788.76 | 743.85 | 739.6 | 632.07 | 618.93 | Upgrade
|
| Net Income Growth | 6.04% | 0.57% | 17.01% | 2.12% | 13.90% | Upgrade
|
| Shares Outstanding (Basic) | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| Shares Outstanding (Diluted) | 360 | 360 | 360 | 360 | 360 | Upgrade
|
| EPS (Basic) | 2.19 | 2.07 | 2.05 | 1.76 | 1.72 | Upgrade
|
| EPS (Diluted) | 2.19 | 2.07 | 2.05 | 1.76 | 1.72 | Upgrade
|
| EPS Growth | 6.04% | 0.57% | 17.01% | 2.12% | 13.90% | Upgrade
|
| Free Cash Flow | 653.31 | 728.35 | 872.22 | 427.07 | 583.49 | Upgrade
|
| Free Cash Flow Per Share | 1.81 | 2.02 | 2.42 | 1.19 | 1.62 | Upgrade
|
| Dividend Per Share | - | 1.790 | 1.720 | 1.650 | 1.600 | Upgrade
|
| Dividend Growth | - | 4.07% | 4.24% | 3.13% | 28.00% | Upgrade
|
| Gross Margin | 43.89% | 42.18% | 41.52% | 39.90% | 41.28% | Upgrade
|
| Operating Margin | 27.52% | 25.90% | 25.81% | 23.61% | 24.30% | Upgrade
|
| Profit Margin | 22.18% | 20.87% | 20.79% | 19.16% | 19.79% | Upgrade
|
| Free Cash Flow Margin | 18.37% | 20.43% | 24.52% | 12.95% | 18.65% | Upgrade
|
| EBITDA | 1,079 | 1,023 | 1,023 | 887.42 | 873.95 | Upgrade
|
| EBITDA Margin | 30.35% | 28.71% | 28.77% | 26.91% | 27.94% | Upgrade
|
| D&A For EBITDA | 100.47 | 100.15 | 105.3 | 108.58 | 113.68 | Upgrade
|
| EBIT | 978.78 | 923.05 | 917.97 | 778.84 | 760.27 | Upgrade
|
| EBIT Margin | 27.52% | 25.90% | 25.81% | 23.61% | 24.30% | Upgrade
|
| Effective Tax Rate | 20.01% | 20.00% | 20.09% | 20.12% | 19.72% | Upgrade
|
| Revenue as Reported | 3,556 | 3,564 | 3,557 | 3,304 | 3,134 | Upgrade
|
| Advertising Expenses | 100.23 | 109.25 | 107.79 | 117.17 | 116.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.