Saha-Union PCL (BKK:SUC)
Thailand
· Delayed Price · Currency is THB 29.00
0.00 (0.00%)
Mar 9, 2026, 4:39 PM ICT
Saha-Union 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 | 7,824 | 9,048 | 8,491 | 9,359 | 8,402 | Upgrade
|
| Other Revenue | 707.2 | 1,029 | 630.95 | 472.47 | 526.2 | Upgrade
|
| Revenue | 8,531 | 10,077 | 9,122 | 9,831 | 8,928 | Upgrade
|
| Revenue Growth (YoY) | -15.34% | 10.47% | -7.21% | 10.12% | -4.70% | Upgrade
|
| Cost of Revenue | 6,742 | 7,809 | 7,232 | 8,035 | 7,570 | Upgrade
|
| Gross Profit | 1,789 | 2,268 | 1,890 | 1,796 | 1,357 | Upgrade
|
| Selling, General & Admin | 890.19 | 879.05 | 858.51 | 985.99 | 942.48 | Upgrade
|
| Other Operating Expenses | 46.82 | 49.16 | 44.88 | 43.08 | 50.11 | Upgrade
|
| Operating Expenses | 937 | 928.2 | 903.39 | 1,029 | 992.59 | Upgrade
|
| Operating Income | 852.25 | 1,339 | 986.88 | 767.3 | 364.66 | Upgrade
|
| Interest Expense | -23.37 | -15.65 | -15.05 | -16.2 | -29.12 | Upgrade
|
| Earnings From Equity Investments | 1,103 | 558.84 | 499.36 | 543.33 | 475.51 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.32 | -8.51 | -12.04 | - | -17.6 | Upgrade
|
| EBT Excluding Unusual Items | 1,931 | 1,874 | 1,459 | 1,294 | 793.44 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | -35.34 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 17.59 | 1.26 | 27.81 | 157.69 | 4.42 | Upgrade
|
| Pretax Income | 1,949 | 1,875 | 1,487 | 1,417 | 797.86 | Upgrade
|
| Income Tax Expense | 96.68 | 186.15 | 154.12 | 153.91 | 93.41 | Upgrade
|
| Earnings From Continuing Operations | 1,852 | 1,689 | 1,333 | 1,263 | 704.45 | Upgrade
|
| Minority Interest in Earnings | -81.03 | -144.38 | -140.19 | -176.29 | -103.2 | Upgrade
|
| Net Income | 1,771 | 1,545 | 1,193 | 1,087 | 601.25 | Upgrade
|
| Net Income to Common | 1,771 | 1,545 | 1,193 | 1,087 | 601.25 | Upgrade
|
| Net Income Growth | 14.64% | 29.54% | 9.76% | 80.72% | -28.85% | Upgrade
|
| Shares Outstanding (Basic) | 291 | 291 | 291 | 291 | 291 | Upgrade
|
| Shares Outstanding (Diluted) | 291 | 291 | 291 | 291 | 291 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 0.00% | Upgrade
|
| EPS (Basic) | 6.09 | 5.31 | 4.10 | 3.74 | 2.07 | Upgrade
|
| EPS (Diluted) | 6.09 | 5.31 | 4.10 | 3.74 | 2.07 | Upgrade
|
| EPS Growth | 14.64% | 29.54% | 9.76% | 80.72% | -28.85% | Upgrade
|
| Free Cash Flow | 655.15 | 591.86 | 849.26 | 1,044 | 374.62 | Upgrade
|
| Free Cash Flow Per Share | 2.25 | 2.04 | 2.92 | 3.59 | 1.29 | Upgrade
|
| Dividend Per Share | - | 1.600 | 1.500 | 1.500 | 1.500 | Upgrade
|
| Dividend Growth | - | 6.67% | - | - | - | Upgrade
|
| Gross Margin | 20.97% | 22.50% | 20.72% | 18.27% | 15.20% | Upgrade
|
| Operating Margin | 9.99% | 13.29% | 10.82% | 7.80% | 4.08% | Upgrade
|
| Profit Margin | 20.76% | 15.33% | 13.07% | 11.05% | 6.73% | Upgrade
|
| Free Cash Flow Margin | 7.68% | 5.87% | 9.31% | 10.62% | 4.20% | Upgrade
|
| EBITDA | 1,440 | 1,951 | 1,609 | 1,444 | 1,144 | Upgrade
|
| EBITDA Margin | 16.88% | 19.36% | 17.64% | 14.69% | 12.82% | Upgrade
|
| D&A For EBITDA | 587.97 | 611.34 | 621.82 | 676.37 | 779.54 | Upgrade
|
| EBIT | 852.25 | 1,339 | 986.88 | 767.3 | 364.66 | Upgrade
|
| EBIT Margin | 9.99% | 13.29% | 10.82% | 7.80% | 4.08% | Upgrade
|
| Effective Tax Rate | 4.96% | 9.93% | 10.37% | 10.86% | 11.71% | Upgrade
|
| Revenue as Reported | 8,548 | 10,078 | 9,150 | 9,989 | 8,932 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.