CompanyGraph
At a glance
- Depends onDownstream position: depends on 23 industries, supplies 5
- ScaleLevered free cash flow is $239.2M, above the global median of $18.73M
- PositionOperating margin is 19.6%, higher than 95% of its Advertising Agencies peers (median 3.3%)
- Interpretations6 currently firing — 6
Sign in to view price data.
Sign inWhat the company actually pays, and whether its own cash supports it.
Dividends view
Yield
0.71%
Annual Rate
THB 0.04Paid annual
Payout Ratio
84.4%Moderate
Last Ex-Dividend
Aug 27, 2026
The reported statements, read against the company's own industry.
Financials view
Market Capitalization
18.86BTHB565.36M · vs all stocks (USD)
Trailing P/E
24.80xvs Advertising Agencies peers
Revenue (TTM)
10.14BTHB304.06M · vs all stocks (USD)
Profit Margin
11.31%vs Advertising Agencies peers
Beta
0.4030xvs all stocks
52-Week Change
33.70%vs all stocks
Market Capitalization
18.86BTHB565.36M · vs all stocks (USD)
Enterprise Value
32.51BTHB974.60M · vs all stocks (USD)
Trailing P/E
24.80xvs Advertising Agencies peers
Forward P/E
19.84xvs Advertising Agencies peers
Price to Sales (TTM)
2.81xvs Advertising Agencies peers
Price to Book (MRQ)
2.34xvs Advertising Agencies peers
Enterprise to Revenue
3.21xvs Advertising Agencies peers
Enterprise to EBITDA
13.72xvs Advertising Agencies peers
Gross Margin
33.45%vs Advertising Agencies peers
Profit Margin
11.31%vs Advertising Agencies peers
Operating Margin
19.57%vs Advertising Agencies peers
Return on Assets (TTM)
5.30%vs Advertising Agencies peers
Return on Equity (TTM)
12.00%vs Advertising Agencies peers
Revenue (TTM)
10.14BTHB304.06M · vs all stocks (USD)
Revenue per Share (TTM)
2.19THBUpdated Sep 23, 2026Quarterly Revenue Growth
14.30%vs Advertising Agencies peers
Gross Profit (TTM)
3.28BTHB98.43M · vs all stocks (USD)
EBITDA (TTM)
4.61BTHB138.19M · vs all stocks (USD)
Net Income (TTM)
1.15BTHB34.38M · vs all stocks (USD)
Quarterly Earnings Growth (YoY)
10.00%vs Advertising Agencies peers
Operating Cash Flow (TTM)
4.49BTHB134.61M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
7.98BTHB239.20M · vs all stocks (USD)
Trailing Annual Dividend Rate
0.0435THBUpdated Sep 23, 2026Trailing Annual Dividend Yield
0.71%vs all stocks
Payout Ratio
84.36%vs Advertising Agencies peers
Minority Interest (Equity)
885.62MTHBFY2025 · Dec 31, 2025Revenue
9.53BTHBFY2025 · Dec 31, 2025Cost of Goods Sold
6.46BTHBFY2025 · Dec 31, 2025Gross Profit
3.07BTHBFY2025 · Dec 31, 2025Operating Income
1.89BTHB56.69M · vs all stocks (USD)
Pre-tax Income
1.70BTHBFY2025 · Dec 31, 2025Income Tax Expense
362.96MTHBFY2025 · Dec 31, 2025Net Income
1.33BTHBFY2025 · Dec 31, 2025EBIT
1.93BTHBFY2025 · Dec 31, 2025EBITDA (Income Statement)
4.48BTHBFY2025 · Dec 31, 2025Selling, General & Administrative
1.24BTHBFY2025 · Dec 31, 2025Other Operating Expenses
-58.64MTHBFY2025 · Dec 31, 2025Non-operating Interest Expense
229.56MTHBFY2025 · Dec 31, 2025EPS (Basic)
0.2500THBFY2025 · Dec 31, 2025EPS (Diluted)
0.2500THBFY2025 · Dec 31, 2025Basic Shares Outstanding
4.44BSharesFY2025 · Dec 31, 2025Diluted Shares Outstanding
4.44BSharesFY2025 · Dec 31, 2025Minority Interests (P&L)
-229.12MTHBFY2025 · Dec 31, 2025Operating Cash Flow
4.60BTHBFY2025 · Dec 31, 2025Free Cash Flow
3.54BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
1.79BTHBFY2025 · Dec 31, 2025Starting Profit (CF Statement)
1.70BTHBFY2025 · Dec 31, 2025Depreciation & Amortization
2.58BTHBFY2025 · Dec 31, 2025Other Non-cash Items
205.38MTHBFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
-92.52MTHBFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
208.17MTHBFY2025 · Dec 31, 2025Capital Expenditures
-1.06BTHBFY2025 · Dec 31, 2025Net Intangibles (CF)
-79.03MTHBFY2025 · Dec 31, 2025Net Acquisitions
-1.02BTHBFY2025 · Dec 31, 2025Purchase of Investments
-72.00MTHBFY2025 · Dec 31, 2025Other Investing Activity
25.19MTHBFY2025 · Dec 31, 2025Net Investing Cash Flow
-2.13BTHBFY2025 · Dec 31, 2025Long-term Debt Payments
-1.72BTHBFY2025 · Dec 31, 2025Net Short-term Debt Issuance
-365.00MTHBFY2025 · Dec 31, 2025Common Dividends Paid
-748.41MTHBFY2025 · Dec 31, 2025Other Financing Charges
-35.69MTHBFY2025 · Dec 31, 2025Net Financing Cash Flow
-1.67BTHBFY2025 · Dec 31, 2025Shares Outstanding
4.60BSharesUpdated Sep 23, 2026Float Shares
1.93BSharesUpdated Sep 23, 2026% Held by Insiders
78.22%vs all stocks
% Held by Institutions
3.47%vs all stocks
Total Cash (MRQ)
3.25BTHB97.55M · vs all stocks (USD)
Total Cash per Share (MRQ)
0.7070THBUpdated Sep 23, 2026Total Debt (MRQ)
6.28BTHB188.22M · vs all stocks (USD)
Total Debt to Equity (MRQ)
0.4777xvs Advertising Agencies peers
Current Ratio (MRQ)
0.6130xvs Advertising Agencies peers
Book Value per Share (MRQ)
2.65THBUpdated Sep 23, 2026Total Assets
19.47BTHB583.64M · vs all stocks (USD)
Total Current Assets
5.50BTHBFY2025 · Dec 31, 2025Total Liabilities
6.88BTHBFY2025 · Dec 31, 2025Total Non-current Assets
13.97BTHBFY2025 · Dec 31, 2025Total Non-current Liabilities
2.82BTHBFY2025 · Dec 31, 2025Total Current Liabilities
4.06BTHBFY2025 · Dec 31, 2025Cash
18.18MTHBFY2025 · Dec 31, 2025Cash Equivalents
1.77BTHBFY2025 · Dec 31, 2025Cash & Cash Equivalents
1.79BTHBFY2025 · Dec 31, 2025Accounts Receivable
2.11BTHBFY2025 · Dec 31, 2025Inventory
17.81MTHBFY2025 · Dec 31, 2025Accounts Payable
546.16MTHBFY2025 · Dec 31, 2025Short-term Debt
1.04BTHBFY2025 · Dec 31, 2025Deferred Revenue
181.64MTHBFY2025 · Dec 31, 2025Other Current Liabilities
144.27MTHBFY2025 · Dec 31, 2025Long-term Debt
2.45BTHBFY2025 · Dec 31, 2025Other Non-current Liabilities
74.68MTHBFY2025 · Dec 31, 2025Common Stock (Book)
460.03MTHBFY2025 · Dec 31, 2025Retained Earnings
2.95BTHBFY2025 · Dec 31, 2025Total Shareholders' Equity
12.59BTHB377.43M · vs all stocks (USD)
52-Week Low
3.00THBUpdated Sep 23, 202652-Week High
6.80THBUpdated Sep 23, 202652-Week Change
33.70%vs all stocks
Beta
0.4030xvs all stocks
50-Day MA
6.07THBUpdated Sep 23, 2026200-Day MA
4.63THBUpdated Sep 23, 2026Avg 10-Day Volume
14.53MSharesUpdated Sep 23, 2026Avg 30-Day Volume
25.98MSharesUpdated Sep 23, 2026Diluted EPS (TTM)
0.2500THBUpdated Sep 23, 2026Other Income / Expense
35.68MTHBFY2025 · Dec 31, 20256 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-Backed Growth Configuration
Revenue has grown steadily, and the cash arriving matches reported profit.
Reads
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
Multi-Year FCF With Growth And Margin
Three years of positive free cash flow and rising revenue, four of rising equity, and much of its sales turns into cash.
Reads
Is this company growing?
Multi-Year Revenue And Profit Growth
Revenue and earnings have both grown steadily across six years.
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
Operating margin is 19.6%, higher than 95% of its Advertising Agencies peers (median 3.3%)Significant
Operating margin: 0.20Industry median: 0.03Industry P95: 0.19Peers compared: 33.00
Current ratio is 0.61×, lower than 95% of its Advertising Agencies peers (median 1.51×)Significant
Current ratio: 0.61Industry median: 1.51Industry P5: 0.75Peers compared: 33.00
Financial Health
Altman Z-Score 2.76: safe zoneNotable
Altman Z-Score: 2.76
Supply Chain
Downstream position: depends on 23 industries, supplies 5Notable
Outgoing: 5.00Incoming: 23.00
High connectivity hub: 28 industry connectionsNotable
Total Connections: 28.00
Scale
Levered free cash flow is $239.2M, above the global median of $18.73MNotable
Levered free cash flow (USD): 239,203,914.752Global Median: 18,729,043.027
Companies that share the same coordination system — how they create, deliver, or capture value.
China Star Entertainment Limited
Tier 1AttentionExpertise LeverageProductionFlow
Mega-Info Media Co., Ltd.
Tier 1AttentionExpertise LeverageInterfaceProduction
Septeni Holdings Co., Ltd.
Tier 1AttentionExpertise LeverageInterfaceSenseMaking
CJ ENM CO., Ltd.
Tier 1AttentionExpertise LeverageProductionFlow
YG Entertainment Inc.
Tier 1AttentionExpertise LeverageProductionFlow
Fs Development Investment Co., Ltd.
Tier 1AttentionExpertise LeverageInterfaceProduction
Guangdong Brandmax Marketing Co., Ltd.
Tier 1AttentionExpertise LeverageInterfaceSenseMaking
Innocean Worldwide Inc.
Tier 1AttentionExpertise LeverageInterfaceSenseMaking
CJ CGV Co., Ltd.
Tier 1AttentionExpertise LeverageInterfaceFlow
Guangzhou Jinyi Media Corp.
Tier 1AttentionExpertise LeverageInterfaceFlow
Companies that share active interpretations — structural patterns currently present in both stocks.
Elixirr International plc
6 interpretationsCash-Backed Growth ConfigurationFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue GrowthMulti-Year Revenue And Profit GrowthMulti-Year FCF With Growth And Margin
Moshi Moshi Retail Corp PLC
6 interpretationsCash-Backed Growth ConfigurationFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue GrowthMulti-Year Revenue And Profit GrowthMulti-Year FCF With Growth And Margin
One Career Inc.
6 interpretationsCash-Backed Growth ConfigurationFCF Ratios ElevatedCash-Flow Ratios ElevatedOperating Income Growing With Multi-Year Revenue GrowthMulti-Year Revenue And Profit GrowthMulti-Year FCF With Growth And Margin