Financials Internet Thailand Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 12:50:14 2026-07-06 pm EDT			5-day change	1st Jan Change
0.1060 ^EUR	+1.92%		+8.33%	+16.20%

May. 14	Internet Thailand Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 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	2/24/22	2/24/23	2/28/24	2/27/25	3/2/26	-	-	-

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	5/29/23	8/15/23	11/13/23	2/28/24	5/14/24	8/13/24	5/14/25	11/13/25

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	2/24/22	2/24/23	2/28/24	2/27/25	3/2/26	-	-	-

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	3/1/21	2/24/22	2/24/23	2/28/24	2/27/25	3/2/26

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	2/24/22	2/24/23	2/28/24	2/27/25	3/2/26	-	-	-