CompanyGraph
Mr. D.I.Y. Holding (Thailand) Public Company Limited
MRDIYT · Thailand
mrdiy.co.thFinancials as of FY2025
At a glance
- Depends onMidstream position: 6 outgoing, 6 incoming connections
- ScaleMarket cap is $1.71B, above the global median of $1.15B
- PositionProfit margin is 13.1%, higher than 95% of its Specialty Retail peers (median 4.8%)
- Interpretations3 currently firing — 3
Sign in to view price data.
Sign inWhat the company actually pays, and whether its own cash supports it.
Dividends view
Yield
2.72%
Annual Rate
THB 0.26Paid quarterly
Payout Ratio
35.4%Sustainable
Last Ex-Dividend
Aug 20, 2026
The reported statements, read against the company's own industry.
Financials view
Market Capitalization
55.96BTHB1.71B · vs all stocks (USD)
Trailing P/E
19.58xvs Specialty Retail peers
Revenue (TTM)
22.04BTHB675.20M · vs all stocks (USD)
Profit Margin
13.12%vs Specialty Retail peers
52-Week Change
11.63%vs all stocks
Forward Annual Dividend Yield
2.72%vs all stocks
Market Capitalization
55.96BTHB1.71B · vs all stocks (USD)
Enterprise Value
62.66BTHB1.92B · vs all stocks (USD)
Trailing P/E
19.58xvs Specialty Retail peers
Forward P/E
15.71xvs Specialty Retail peers
Price to Sales (TTM)
2.57xvs Specialty Retail peers
Price to Book (MRQ)
5.83xvs Specialty Retail peers
Enterprise to Revenue
2.84xvs Specialty Retail peers
Enterprise to EBITDA
14.51xvs Specialty Retail peers
Gross Margin
52.03%vs Specialty Retail peers
Profit Margin
13.12%vs Specialty Retail peers
Operating Margin
18.56%vs Specialty Retail peers
Return on Assets (TTM)
14.84%vs Specialty Retail peers
Return on Equity (TTM)
36.08%vs Specialty Retail peers
Revenue (TTM)
22.04BTHB675.20M · vs all stocks (USD)
Revenue per Share (TTM)
3.75THBUpdated Aug 22, 2026Quarterly Revenue Growth
17.80%vs Specialty Retail peers
Gross Profit (TTM)
11.50BTHB352.51M · vs all stocks (USD)
EBITDA (TTM)
6.45BTHB197.66M · vs all stocks (USD)
Net Income (TTM)
2.89BTHB88.56M · vs all stocks (USD)
Quarterly Earnings Growth (YoY)
19.40%vs Specialty Retail peers
Operating Cash Flow (TTM)
5.98BTHB183.19M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
2.23BTHB68.19M · vs all stocks (USD)
Forward Annual Dividend Rate
0.2600THBUpdated Aug 22, 2026Forward Annual Dividend Yield
2.72%vs all stocks
Trailing Annual Dividend Rate
0.2350THBUpdated Aug 22, 2026Trailing Annual Dividend Yield
2.46%vs all stocks
Payout Ratio
35.39%vs Specialty Retail peers
Minority Interest (Equity)
4.53KTHBFY2025 · Dec 31, 2025Revenue
20.08BTHBFY2025 · Dec 31, 2025Cost of Goods Sold
9.69BTHBFY2025 · Dec 31, 2025Gross Profit
10.39BTHBFY2025 · Dec 31, 2025Operating Income
3.86BTHB118.20M · vs all stocks (USD)
Pre-tax Income
3.39BTHBFY2025 · Dec 31, 2025Income Tax Expense
761.15MTHBFY2025 · Dec 31, 2025Net Income
2.63BTHBFY2025 · Dec 31, 2025EBIT
3.77BTHBFY2025 · Dec 31, 2025EBITDA (Income Statement)
6.38BTHBFY2025 · Dec 31, 2025Selling, General & Administrative
6.65BTHBFY2025 · Dec 31, 2025Other Operating Expenses
-120.80MTHBFY2025 · Dec 31, 2025Non-operating Interest Expense
373.88MTHBFY2025 · Dec 31, 2025Operating Cash Flow
5.69BTHBFY2025 · Dec 31, 2025Free Cash Flow
5.32BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
1.77BTHBFY2025 · Dec 31, 2025Starting Profit (CF Statement)
3.39BTHBFY2025 · Dec 31, 2025Depreciation & Amortization
2.62BTHBFY2025 · Dec 31, 2025Stock-based Compensation
6.67MTHBFY2025 · Dec 31, 2025Other Non-cash Items
371.13MTHBFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
85.97MTHBFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
-778.23MTHBFY2025 · Dec 31, 2025Capital Expenditures
-373.49MTHBFY2025 · Dec 31, 2025Net Intangibles (CF)
-36.42MTHBFY2025 · Dec 31, 2025Net Acquisitions
0.00THBFY2025 · Dec 31, 2025Purchase of Investments
-223.14MTHBFY2025 · Dec 31, 2025Other Investing Activity
-1.41BTHBFY2025 · Dec 31, 2025Net Investing Cash Flow
-2.00BTHBFY2025 · Dec 31, 2025Long-term Debt Payments
-5.55BTHBFY2025 · Dec 31, 2025Net Short-term Debt Issuance
-473.02MTHBFY2025 · Dec 31, 2025Common Dividends Paid
-1.25BTHBFY2025 · Dec 31, 2025Other Financing Charges
-67.37MTHBFY2025 · Dec 31, 2025Net Financing Cash Flow
-3.73BTHBFY2025 · Dec 31, 2025Shares Outstanding
6.02BSharesUpdated Aug 22, 2026Float Shares
1.28BSharesUpdated Aug 22, 2026% Held by Insiders
82.36%vs all stocks
% Held by Institutions
0.38%vs all stocks
Total Cash (MRQ)
784.41MTHB24.04M · vs all stocks (USD)
Total Cash per Share (MRQ)
0.1300THBUpdated Aug 22, 2026Total Debt (MRQ)
6.88BTHB210.90M · vs all stocks (USD)
Total Debt to Equity (MRQ)
0.6599xvs Specialty Retail peers
Current Ratio (MRQ)
1.60xvs Specialty Retail peers
Book Value per Share (MRQ)
1.61THBUpdated Aug 22, 2026Total Assets
18.39BTHB563.60M · vs all stocks (USD)
Total Current Assets
7.52BTHBFY2025 · Dec 31, 2025Total Liabilities
8.69BTHBFY2025 · Dec 31, 2025Total Non-current Assets
10.87BTHBFY2025 · Dec 31, 2025Total Non-current Liabilities
4.98BTHBFY2025 · Dec 31, 2025Total Current Liabilities
3.72BTHBFY2025 · Dec 31, 2025Cash
201.31MTHBFY2025 · Dec 31, 2025Cash Equivalents
1.57BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents
1.77BTHBFY2025 · Dec 31, 2025Inventory
5.54BTHBFY2025 · Dec 31, 2025Accounts Payable
415.02MTHBFY2025 · Dec 31, 2025Short-term Debt
1.93BTHBFY2025 · Dec 31, 2025Other Current Liabilities
103.63KTHBFY2025 · Dec 31, 2025Long-term Debt
4.67BTHBFY2025 · Dec 31, 2025Common Stock (Book)
3.01BTHBFY2025 · Dec 31, 2025Retained Earnings
2.27BTHBFY2025 · Dec 31, 2025Total Shareholders' Equity
9.70BTHB297.21M · vs all stocks (USD)
52-Week Low
7.00THBUpdated Aug 22, 202652-Week High
12.20THBUpdated Aug 22, 202652-Week Change
11.63%vs all stocks
50-Day MA
9.77THBUpdated Aug 22, 2026200-Day MA
9.01THBUpdated Aug 22, 2026Avg 10-Day Volume
3.44MSharesUpdated Aug 22, 2026Avg 30-Day Volume
4.66MSharesUpdated Aug 22, 2026Diluted EPS (TTM)
0.4800THBUpdated Aug 22, 2026Other Income / Expense
-91.14MTHBFY2025 · Dec 31, 20253 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?
Cash-Flow Ratios Elevated
More of its sales turn into cash than in its industry, and less of that cash is consumed by reinvestment than at most of its peers.
Reads
FCF Ratios Elevated
Its free cash flow is large next to assets and equity, and more of its operating cash reaches it than in its industry.
Reads
Operating Income Growing With Multi-Year Revenue Growth
Revenue up in each of five years, with operating income up in each of four.
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
Profit margin is 13.1%, higher than 95% of its Specialty Retail peers (median 4.8%)Significant
Profit margin: 0.13Industry median: 0.05Industry P95: 0.13Peers compared: 25.00
Financial Health
Altman Z-Score 6.05: safe zoneNotable
Altman Z-Score: 6.05
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 $1.71B, above the global median of $1.15BNotable
Market cap (USD): 1,714,695,742.348Global Median: 1,146,734,693.424
Revenue is $675.2M, above the global median of $520.53MNotable
Revenue (USD): 675,202,912.174Global Median: 520,528,949.311
Levered free cash flow is $68.19M, above the global median of $16.24MNotable
Levered free cash flow (USD): 68,191,006.846Global Median: 16,239,329.704
Companies that share the same coordination system — how they create, deliver, or capture value.
National Vision Holdings Inc.
Tier 1InterfaceUnit ReplicationFlowSenseMaking
Wangfujing Group Co., Ltd.
Tier 1InterfaceUnit ReplicationFlowAttention
The Foschini Group Ltd.
Tier 1InterfaceUnit ReplicationFlowAttention
Suning.com Co., Ltd.
Tier 1InterfaceUnit ReplicationFlowAttention
GS Retail Co., Ltd.
Tier 1InterfaceUnit ReplicationFlowAttention
Lovisa Holdings Limited
Tier 1InterfaceUnit ReplicationFlowAttention
New Wave Group AB
Tier 1InterfaceUnit ReplicationFlowAttention
Better Life Commercial Chain Share Co., Ltd.
Tier 1InterfaceUnit ReplicationFlowProduction
Kohl's Corporation
Tier 1InterfaceUnit ReplicationFlowProduction
Shanghai Bailian Group Co., Ltd.
Tier 1InterfaceUnit ReplicationFlowAttention
Companies that share active interpretations — structural patterns currently present in both stocks.
Euroseas Ltd.
3 interpretationsFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue Growth
Jefferson Capital Inc.
3 interpretationsFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue Growth
NVIDIA Corporation
3 interpretationsFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue Growth