Carabao Group Public Company Limited (CBG.BK)
THB 78.25
(-0.63%)
THB 78.25
(-0.63%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 18.85 Billion | 19.21 Billion | 17.36 Billion | 17.23 Billion | 14.93 Billion | 14.46 Billion |
| Cost of Revenue | 14 Billion | 13.58 Billion | 11.18 Billion | 10.17 Billion | 9.12 Billion | 9.81 Billion |
| Gross Profit | 4.84 Billion | 5.63 Billion | 6.18 Billion | 7.05 Billion | 5.81 Billion | 4.64 Billion |
| Operating Expenses | 2.47 Billion | 3.03 Billion | 2.91 Billion | 2.86 Billion | 2.74 Billion | 3.31 Billion |
| Selling, General and Administrative Expenses | 2.66 Billion | 3.07 Billion | 2.94 Billion | 2.87 Billion | 2.75 Billion | 3.33 Billion |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -187.8 Million | -44.61 Million | -28.55 Million | -12.19 Million | -12.24 Million | 104.05 Million |
| Cost and Expenses | 16.44 Billion | 16.61 Billion | 14.09 Billion | 13.04 Billion | 11.86 Billion | 13.13 Billion |
| Operating Income | 2.4 Billion | 2.79 Billion | 3.44 Billion | 4.32 Billion | 3.17 Billion | 1.43 Billion |
| Interest Expense | 183.21 Million | 115.09 Million | 88.7 Million | 106.79 Million | 132.72 Million | 106.85 Million |
| Income Tax Expense | 336.83 Million | 432.82 Million | 513.26 Million | 667.44 Million | 564 Million | 368.27 Million |
| Earnings before Tax | 2.23 Billion | 2.68 Billion | 3.35 Billion | 4.22 Billion | 3.03 Billion | 1.32 Billion |
| Net Income | 1.92 Billion | 2.28 Billion | 2.88 Billion | 3.52 Billion | 2.5 Billion | 1.15 Billion |
| Earnings Per Share Basic | 1.92 | 2.29 | 2.88 | 3.53 | 2.51 | 1.16 |
| Earnings Per Share Diluted | 1.92 | 2.29 | 2.88 | 3.53 | 2.51 | 1.16 |
| Weighted Average Shares Outstanding | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion |
| Weighted Average Shares Outstanding (Diluted) | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion |
| Gross Margin | 0.26 | 0.29 | 0.36 | 0.41 | 0.39 | 0.32 |
| EBIT Margin | 0.17 | 0.19 | 0.24 | 0.29 | 0.25 | 0.13 |
| Profit Margin | 0.10 | 0.12 | 0.17 | 0.20 | 0.17 | 0.08 |
| EBITDA | 3.18 Billion | 3.6 Billion | 4.19 Billion | 4.99 Billion | 3.69 Billion | 1.89 Billion |
| Earnings Before Tax Margin | 0.13 | 0.15 | 0.20 | 0.25 | 0.21 | 0.10 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.95 Billion | 4.93 Billion | 5.31 Billion | 18.85 Billion | 4.7 Billion | 4.7 Billion |
| Cost of Revenue | 3.58 Billion | 3.61 Billion | 3.97 Billion | 14 Billion | 3.44 Billion | 3.44 Billion |
| Gross Profit | 1.37 Billion | 1.32 Billion | 1.34 Billion | 4.84 Billion | 1.26 Billion | 1.25 Billion |
| Operating Expenses | 533.37 Million | 576.13 Million | 563.96 Million | 2.59 Billion | 655.33 Million | 712.11 Million |
| Selling, General and Administrative Expenses | 533.37 Million | 576.13 Million | 563.96 Million | - | 655.33 Million | 712.11 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 37.71 Million | 41.64 Million | -15.84 Million | 31.69 Million | 43.33 Million | 40.15 Million |
| Cost and Expenses | 4.11 Billion | 4.18 Billion | 4.53 Billion | 16.6 Billion | 4.1 Billion | 4.15 Billion |
| Operating Income | 837.83 Million | 745.8 Million | 776.88 Million | 2.25 Billion | 650.07 Million | 587.86 Million |
| Interest Expense | 36.89 Million | 45.34 Million | 52.38 Million | 183.21 Million | 51.06 Million | 43.64 Million |
| Income Tax Expense | 157.76 Million | 122.78 Million | 115.41 Million | 336.83 Million | 80.41 Million | 80.2 Million |
| Earnings before Tax | 841.29 Million | 742.11 Million | 769.47 Million | 2.22 Billion | 601.47 Million | 554.99 Million |
| Net Income | 690.73 Million | 628.22 Million | 649.3 Million | 1.92 Billion | 529.61 Million | 481.52 Million |
| Earnings Per Share Basic | 0.69 | 0.63 | 0.65 | - | 0.53 | 0.48 |
| Earnings Per Share Diluted | 0.69 | 0.63 | 0.65 | - | 0.53 | 0.48 |
| Weighted Average Shares Outstanding | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion |
| Weighted Average Shares Outstanding (Diluted) | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion | 1 Billion |
| Gross Margin | 0.28 | 0.27 | 0.25 | 0.26 | 0.27 | 0.27 |
| EBIT Margin | 0.21 | 0.19 | 0.18 | - | 0.18 | 0.17 |
| Profit Margin | 0.14 | 0.13 | 0.12 | 0.10 | 0.11 | 0.10 |
| EBITDA | 1.05 Billion | 951.28 Million | 936.06 Million | - | 856.55 Million | 804.18 Million |
| Earnings Before Tax Margin | 0.17 | 0.15 | 0.15 | 0.12 | 0.14 | 0.12 |
SITM
ART
MCI
LKOLF
KGI
BRK