CompanyGraph
What stands out
- Revenue is growing, but receivables have grown faster over the last six to eight years
- Earnings significantly exceed cash generation
At a glance
- Depends onMidstream position: 6 outgoing, 6 incoming connections
- ScaleMarket cap is $1.48B, above the global median of $1.15B
- PositionReturn on equity is 47.1%, higher than 95% of its Specialty Retail peers (median 9.9%)
- Interpretations7 currently firing — 7
Sign in to view price data.
Sign inWhat the company actually pays, and whether its own cash supports it.
Dividends view
Yield
3.67%Above 5Y avg (3.13%)
Annual Rate
THB 1.10Paid annual
Payout Ratio
56.7%Sustainable
Last Ex-Dividend
Mar 10, 2026
The reported statements, read against the company's own industry.
What stands out
- Revenue is growing, but receivables have grown faster over the last six to eight years
- Earnings significantly exceed cash generation
Financials view
Market Capitalization
48.75BTHB1.48B · vs all stocks (USD)
Trailing P/E
15.59xvs Specialty Retail peers
Revenue (TTM)
93.51BTHB2.85B · vs all stocks (USD)
Profit Margin
4.93%vs Specialty Retail peers
Beta
0.3580xvs all stocks
52-Week Change
17.65%vs all stocks
Market Capitalization
48.75BTHB1.48B · vs all stocks (USD)
Enterprise Value
84.55BTHB2.57B · vs all stocks (USD)
Trailing P/E
15.59xvs Specialty Retail peers
Forward P/E
13.80xvs Specialty Retail peers
PEG Ratio
0.6549xvs Specialty Retail peers
Price to Sales (TTM)
0.7627xvs Specialty Retail peers
Price to Book (MRQ)
6.59xvs Specialty Retail peers
Enterprise to Revenue
0.9040xvs Specialty Retail peers
Enterprise to EBITDA
14.43xvs Specialty Retail peers
Gross Margin
14.13%vs Specialty Retail peers
Profit Margin
4.93%vs Specialty Retail peers
Operating Margin
6.20%vs Specialty Retail peers
Return on Assets (TTM)
10.95%vs Specialty Retail peers
Return on Equity (TTM)
47.09%vs Specialty Retail peers
Revenue (TTM)
93.51BTHB2.85B · vs all stocks (USD)
Revenue per Share (TTM)
39.40THBUpdated Aug 21, 2026Quarterly Revenue Growth
16.40%vs Specialty Retail peers
Gross Profit (TTM)
13.10BTHB398.68M · vs all stocks (USD)
EBITDA (TTM)
7.08BTHB215.37M · vs all stocks (USD)
Net Income (TTM)
4.61BTHB140.26M · vs all stocks (USD)
Quarterly Earnings Growth (YoY)
29.90%vs Specialty Retail peers
Operating Cash Flow (TTM)
1.54BTHB46.94M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
102.73MTHB3.13M · vs all stocks (USD)
Trailing Annual Dividend Rate
1.10THBUpdated Aug 21, 2026Trailing Annual Dividend Yield
3.67%vs all stocks
5-Year Average Dividend Yield
3.13%vs all stocks
Payout Ratio
56.70%vs Specialty Retail peers
Minority Interest (Equity)
115.71MTHBFY2025 · Dec 31, 2025Revenue
87.25BTHBFY2025 · Dec 31, 2025Cost of Goods Sold
75.44BTHBFY2025 · Dec 31, 2025Gross Profit
11.82BTHBFY2025 · Dec 31, 2025Operating Income
5.10BTHB155.17M · vs all stocks (USD)
Pre-tax Income
4.92BTHBFY2025 · Dec 31, 2025Income Tax Expense
837.26MTHBFY2025 · Dec 31, 2025Net Income
4.08BTHBFY2025 · Dec 31, 2025EBIT
5.20BTHBFY2025 · Dec 31, 2025EBITDA (Income Statement)
6.61BTHBFY2025 · Dec 31, 2025Selling, General & Administrative
6.72BTHBFY2025 · Dec 31, 2025Non-operating Interest Expense
277.46MTHBFY2025 · Dec 31, 2025EPS (Basic)
1.71THBFY2025 · Dec 31, 2025EPS (Diluted)
1.71THBFY2025 · Dec 31, 2025Basic Shares Outstanding
2.37BSharesFY2025 · Dec 31, 2025Diluted Shares Outstanding
2.37BSharesFY2025 · Dec 31, 2025Minority Interests (P&L)
-19.53MTHBFY2025 · Dec 31, 2025Operating Cash Flow
5.43BTHBFY2025 · Dec 31, 2025Free Cash Flow
4.16BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
2.99BTHBFY2025 · Dec 31, 2025Starting Profit (CF Statement)
4.92BTHBFY2025 · Dec 31, 2025Depreciation & Amortization
1.15BTHBFY2025 · Dec 31, 2025Stock-based Compensation
15.11MTHBFY2025 · Dec 31, 2025Other Non-cash Items
234.90MTHBFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
-1.49BTHBFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
594.33MTHBFY2025 · Dec 31, 2025Capital Expenditures
-1.27BTHBFY2025 · Dec 31, 2025Net Acquisitions
76.01MTHBFY2025 · Dec 31, 2025Purchase of Investments
-58.19BTHBFY2025 · Dec 31, 2025Sale of Investments
57.34BTHBFY2025 · Dec 31, 2025Other Investing Activity
-60.06MTHBFY2025 · Dec 31, 2025Net Investing Cash Flow
-2.10BTHBFY2025 · Dec 31, 2025Long-term Debt Issuance
300.00MTHBFY2025 · Dec 31, 2025Long-term Debt Payments
-1.41BTHBFY2025 · Dec 31, 2025Net Short-term Debt Issuance
-485.59MTHBFY2025 · Dec 31, 2025Common Stock Repurchase
0.00THBFY2025 · Dec 31, 2025Common Dividends Paid
-2.03BTHBFY2025 · Dec 31, 2025Net Financing Cash Flow
-3.56BTHBFY2025 · Dec 31, 2025Shares Outstanding
2.36BSharesUpdated Aug 21, 2026Float Shares
1.12BSharesUpdated Aug 21, 2026% Held by Insiders
64.44%vs all stocks
% Held by Institutions
8.13%vs all stocks
Total Cash (MRQ)
3.33BTHB101.32M · vs all stocks (USD)
Total Cash per Share (MRQ)
1.41THBUpdated Aug 21, 2026Total Debt (MRQ)
17.00BTHB517.46M · vs all stocks (USD)
Total Debt to Equity (MRQ)
1.55xvs Specialty Retail peers
Current Ratio (MRQ)
1.06xvs Specialty Retail peers
Book Value per Share (MRQ)
4.59THBUpdated Aug 21, 2026Total Assets
31.57BTHB960.74M · vs all stocks (USD)
Total Current Assets
22.04BTHBFY2025 · Dec 31, 2025Total Liabilities
20.60BTHBFY2025 · Dec 31, 2025Total Non-current Assets
9.53BTHBFY2025 · Dec 31, 2025Total Non-current Liabilities
1.97BTHBFY2025 · Dec 31, 2025Total Current Liabilities
18.62BTHBFY2025 · Dec 31, 2025Cash
3.02BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents
3.02BTHBFY2025 · Dec 31, 2025Other Short-term Investments
1.17BTHBFY2025 · Dec 31, 2025Accounts Receivable
2.33BTHBFY2025 · Dec 31, 2025Inventory
11.72BTHBFY2025 · Dec 31, 2025Accounts Payable
6.20BTHBFY2025 · Dec 31, 2025Short-term Debt
10.81BTHBFY2025 · Dec 31, 2025Deferred Revenue
52.71MTHBFY2025 · Dec 31, 2025Other Current Liabilities
152.97MTHBFY2025 · Dec 31, 2025Long-term Debt
1.21BTHBFY2025 · Dec 31, 2025Other Non-current Liabilities
291.58MTHBFY2025 · Dec 31, 2025Common Stock (Book)
596.92MTHBFY2025 · Dec 31, 2025Retained Earnings
8.73BTHBFY2025 · Dec 31, 2025Total Shareholders' Equity
10.97BTHB333.84M · vs all stocks (USD)
Treasury Stock
743.07MTHBFY2025 · Dec 31, 202552-Week Low
18.20THBUpdated Aug 21, 202652-Week High
31.25THBUpdated Aug 21, 202652-Week Change
17.65%vs all stocks
Beta
0.3580xvs all stocks
50-Day MA
29.07THBUpdated Aug 21, 2026200-Day MA
24.15THBUpdated Aug 21, 2026Avg 10-Day Volume
7.97MSharesUpdated Aug 21, 2026Avg 30-Day Volume
9.83MSharesUpdated Aug 21, 2026Diluted EPS (TTM)
1.94THBUpdated Aug 21, 2026Other Income / Expense
99.15MTHBFY2025 · Dec 31, 20257 interpretations currently present — each is a set of fired observations whose alignment reads as one structural pattern. Click an observation to see the numbers behind it.
Screen for these patternsHow does this company use capital?
Three Asset-Base Ratios Elevated
It gets more sales from its assets than its industry does, and a lot of profit from them too.
Reads
High ROE Relative To Gross Margin
Its return on equity is high for the gross margin it earns, with revenue up three years and profit in all five.
Reads
Industry-Benchmarked Return on Capital Elevated
It earns more on its assets and its equity than its industry, and gets more sales from those assets.
Reads
Low Fixed-Asset Share With Elevated Turnover
It owns few buildings and machines, yet gets more sales and profit from its assets than its industry does.
Reads
ROE, ROA, And Operating ROA Elevated
It earns more on its equity than its industry does, and on its assets too — not on borrowing alone.
Reads
Three Turnover Ratios Elevated
Collects fast, clears inventory fast, and pays suppliers fast too.
Reads
Is this company growing?
Multi-Year Revenue, Profit, And Income Growth
Revenue has risen in each of three years, gross profit in each of four, and it has made a profit in all five.
Reads
An interpretation is present only while every observation it reads stays fired (score ≥ 70). It describes what the aligned readings show — never a verdict, never a prediction.
Shared structure with peers — never a ranking.
Relationships view
Structural observations derived from financial data, industry benchmarks, and supply chain position.
Peer Positioning
Return on equity is 47.1%, higher than 95% of its Specialty Retail peers (median 9.9%)Significant
Return on equity: 0.47Industry median: 0.10Industry P95: 0.41Peers compared: 25.00
Structural Tensions
Revenue is growing, but receivables have grown faster over the last six to eight yearsSignificant
Revenue Growth YoY: 0.16Receivables vs revenue divergence: 5.09
Earnings significantly exceed cash generationSignificant
Net Income (USD, TTM): 140,264,900.386Operating Cash Flow (USD, TTM): 46,941,230.389
Financial Health
Altman Z-Score 5.24: safe zoneNotable
Altman Z-Score: 5.24
Supply Chain
Midstream position: 6 outgoing, 6 incoming connectionsNotable
Outgoing: 6.00Incoming: 6.00
High connectivity hub: 12 industry connectionsNotable
Total Connections: 12.00
Scale
Market cap is $1.48B, above the global median of $1.15BNotable
Market cap (USD): 1,483,562,008.138Global Median: 1,146,734,693.424
Revenue is $2.85B, above the global median of $520.53MNotable
Revenue (USD): 2,845,662,702.838Global Median: 520,528,949.311
Companies that share the same coordination system — how they create, deliver, or capture value.
Laobaixing Pharmacy Chain Co., Ltd.
Tier 1FlowUnit ReplicationInterfaceRule
Savers Value Village Inc.
Tier 1FlowUnit ReplicationInterfaceProduction
Winmark Corporation
Tier 1FlowUnit ReplicationProductionInterface
Sally Beauty Holdings Inc.
Tier 1FlowUnit ReplicationInterfaceSenseMaking
Redcare Pharmacy N.V.
Tier 1FlowUnit ReplicationInterfaceProduction
Carter's Inc.
Tier 1FlowUnit ReplicationRiskInterface
Kidswant Children Products Co., Ltd.
Tier 1FlowUnit ReplicationInterfaceRisk
E-Mart Inc.
Tier 1FlowUnit ReplicationInterfaceProduction
Create SD Holdings Co., Ltd.
Tier 1FlowUnit ReplicationInterfaceProduction
Max Stock Ltd.
Tier 1FlowUnit ReplicationProductionInterface
Companies that share active interpretations — structural patterns currently present in both stocks.
Mader Group Limited
6 interpretationsROE, ROA, And Operating ROA ElevatedMulti-Year Revenue, Profit, And Income GrowthIndustry-Benchmarked Return on Capital ElevatedHigh ROE Relative To Gross MarginLow Fixed-Asset Share With Elevated TurnoverThree Asset-Base Ratios Elevated
Atmus Filtration Technologies Inc.
6 interpretationsROE, ROA, And Operating ROA ElevatedMulti-Year Revenue, Profit, And Income GrowthIndustry-Benchmarked Return on Capital ElevatedHigh ROE Relative To Gross MarginLow Fixed-Asset Share With Elevated TurnoverThree Asset-Base Ratios Elevated
Groupe Dynamite Inc.
6 interpretationsThree Turnover Ratios ElevatedROE, ROA, And Operating ROA ElevatedMulti-Year Revenue, Profit, And Income GrowthIndustry-Benchmarked Return on Capital ElevatedHigh ROE Relative To Gross MarginThree Asset-Base Ratios Elevated