Financials Internet Thailand Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 16:32:27 06/07/2026 BST			5-day change	1st Jan Change
0.1060 ^EUR	+1.92%		+8.33%	+16.20%

05-14	Internet Thailand Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-01	Internet Thailand Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	-	2,044	2,090	2,531	3,145	3,510	3,858	4,191
Change	-	-	2.21%	21.14%	24.24%	11.62%	9.91%	8.63%
EBITDA ¹	-	1,012	1,053	1,367	1,778	1,827	1,930	2,123
Change	-	-	4.13%	29.82%	30.04%	2.75%	5.64%	10%
EBIT	-	737.2	771	1,085	1,214	-	-	-
Change	-	-	4.57%	40.79%	11.87%	-	-	-
Interest Paid ¹	-	-591	-691	-985.1	-	-1,450	-1,460	-
Earnings before Tax (EBT)	-	144.9	176.5	324.1	176.3	-	-	-
Change	-	-	21.74%	83.7%	-45.6%	-	-	-
Net income ¹	162.9	201.3	234.6	385	241.7	335	427	564
Change	-	23.56%	16.55%	64.13%	-37.22%	38.61%	27.46%	32.08%
Announcement Date	24/02/22	24/02/23	28/02/24	27/02/25	02/03/26	-	-	-

¹THB in Million

Estimates

Fiscal Period: December	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2025 Q1	2025 Q3
Net sales	490.9	509.3	-	566.9	-	603.4	729.2	-
Change	-	3.75%	-	-	-	-	20.85%	-
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT	153.1	170.4	-	248.2	-	267.8	268.3	-
Change	-	11.26%	-	-	-	-	0.19%	-
Charge d'intérêts	-158	-167.8	-	-186.5	-	-255.2	-262.1	-
Earnings before Tax (EBT)	22.37	25.28	-	85.68	-	52.18	35.96	-
Change	-	12.99%	-	-	-	-	-31.09%	-
Net income ¹	30.16	44.56	58.35	101.5	55.25	68.7	39.79	34.2
Change	-	47.74%	30.95%	73.94%	-45.57%	24.36%	-42.08%	-14.06%
Announcement Date	29/05/23	15/08/23	13/11/23	28/02/24	14/05/24	13/08/24	14/05/25	13/11/25

¹THB in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	5,490	5,535	5,853	-	-	-
Change	-	-	-	0.82%	5.75%	-	-	-
Announcement Date	24/02/22	24/02/23	28/02/24	27/02/25	02/03/26	-	-	-

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	446.1	1,026	2,237	1,685	2,103	2,855
Change	-	129.94%	118.07%	-24.67%	24.81%	35.75%
Free Cash Flow (FCF) ¹	-164.5	-29.09	-2,088	-1,269	-2,073	-1,893
Change	-	82.32%	-7,077.19%	39.22%	-63.36%	8.68%
Announcement Date	01/03/21	24/02/22	24/02/23	28/02/24	27/02/25	02/03/26

¹THB in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	49.48%	50.41%	54.02%	56.54%	52.05%	50.03%	50.66%
EBIT Margin (%)	-	36.06%	36.9%	42.88%	38.61%	-	-	-
EBT Margin (%)	-	7.09%	8.44%	12.81%	5.61%	-	-	-
Net margin (%)	-	9.84%	11.23%	15.21%	7.69%	9.54%	11.07%	13.46%
FCF margin (%)	-	-	-63.96%	-78.13%	-31.33%	-	-	-
FCF / Net Income (%)	-	-	-569.78%	-513.7%	-407.71%	-	-	-
Profitability
ROA	-	-	1.95%	2.65%	1.36%	-	-	-
ROE	-	-	9.46%	12.77%	6.99%	9.2%	11%	11%
Financial Health
Leverage (Debt/EBITDA)	-	-	5.21x	4.05x	3.29x	-	-	-
Debt / Free cash flow	-	-	-4.11x	-2.8x	-5.94x	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	80.64%	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	159.97%	-	-	-	-	-
CAPEX / FCF (%)	-	-	-126.08%	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	-	0.116	0.119	0.126	0.17	0.21	0.28
Change	-	-	-	2.59%	5.88%	34.92%	23.53%	33.33%
Book Value Per Share ¹	-	-	5.22	5.719	6	-	-	-
Change	-	-	-	9.56%	4.91%	-	-	-
EPS ¹	0.33	0.4	0.4688	0.75	0.4	0.56	0.72	0.94
Change	-	21.21%	17.2%	59.99%	-46.67%	40%	28.57%	30.56%
Nbr of stocks (in thousands)	500,042	500,042	500,967	596,740	596,740	596,740	596,740	596,740
Announcement Date	24/02/22	24/02/23	28/02/24	27/02/25	02/03/26	-	-	-