Advanced Info Service Public Company Limited Website

Advanced Info Service Public Company Limited

SET-ADVANC

Basic

  • Market Cap

    THB 666.22B

  • EV

    THB 876.5B

  • Shares Out

    2,974.21M

  • Revenue

    THB 195.45B

  • Employees

Margins

  • Gross

    34.23%

  • EBITDA

    41.31%

  • Operating

    22.27%

  • Pre-Tax

    19.49%

  • Net

    15.75%

  • FCF

    31.1%

Returns (5Yr Avg)

  • ROA

    8.31%

  • ROTA

    -51.84%

  • ROE

    38.95%

  • ROCE

    16.07%

  • ROIC

    8.76%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    THB 261.05

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    THB 23.26B

  • Net Debt

    THB 210.17B

  • Debt/Equity

    2.73

  • EBIT/Interest

    6.17

Growth (CAGR)

  • Rev 3Yr

    3.57%

  • Rev 5Yr

    2.57%

  • Rev 10Yr

    2.87%

  • Dil EPS 3Yr

    4.05%

  • Dil EPS 5Yr

    1.04%

  • Dil EPS 10Yr

    -1.51%

  • Rev Fwd 2Yr

    6.71%

  • EBITDA Fwd 2Yr

    8.69%

  • EPS Fwd 2Yr

    11.34%

  • EPS LT Growth Est

    7.3%

Dividends

  • Yield

  • Payout

    83.18%

  • DPS

    THB 8.61

  • DPS Growth 3Yr

    7.56%

  • DPS Growth 5Yr

    3.99%

  • DPS Growth 10Yr

    -3.39%

  • DPS Growth Fwd 2Yr

    10.2%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

180,893.7

172,890.3

181,332.9

185,484.8

188,872.9

195,453.4

Total Revenues % Chg.

6.5%

-4.4%

4.9%

2.3%

1.8%

4.6%

Cost of Goods Sold, Total

111,899.4

110,848.3

121,453.2

126,171.6

125,386.7

128,559.4

Gross Profit

68,994.2

62,041.9

59,879.7

59,313.2

63,486.2

66,894

Selling General & Admin Expenses, Total

27,884.9

24,498.7

21,845.9

22,550.2

23,071.5

23,360.3

Other Operating Expenses

Other Operating Expenses, Total

27,884.9

24,498.7

21,845.9

22,550.2

23,071.5

23,360.3

Operating Income

41,109.3

37,543.3

38,033.8

36,762.9

40,414.7

43,533.7

Interest Expense, Total

-4,689

-5,832

-5,541

-5,149

-6,005

-7,054.9

Interest And Investment Income

197.6

320

217.4

126.5

159.8

189.8

Net Interest Expenses

-4,491.4

-5,512

-5,323.6

-5,022.5

-5,845.2

-6,865.1

Income (Loss) On Equity Invest.

-85.9

-70.3

-140.7

-36.2

168.2

411.3

Currency Exchange Gains (Loss)

308.4

140.2

-1,488.6

-343.6

326.9

-280.2

Other Non Operating Income (Expenses)

561.3

424.7

1,813.1

821.2

933.3

1,288

EBT, Excl. Unusual Items

37,401.8

32,525.8

32,894

32,181.8

35,997.9

38,087.7

Asset Writedown

EBT, Incl. Unusual Items

37,401.8

32,525.8

32,894

32,181.8

35,997.9

38,087.7

Income Tax Expense

6,209.2

5,088.6

5,969.5

6,167.8

6,909

7,304.9

Earnings From Continuing Operations

31,192.5

27,437.3

26,924.5

26,013.9

29,088.9

30,782.7

Minority Interest

-2.9

-2.9

-2.3

-2.6

-2.8

-2.5

Net Income

31,189.6

27,434.4

26,922.1

26,011.3

29,086.1

30,780.2

Net Income to Common Incl Extra Items

31,189.6

27,434.4

26,922.1

26,011.3

29,086.1

30,780.2

Net Income to Common Excl. Extra Items

31,189.6

27,434.4

26,922.1

26,011.3

29,086.1

30,780.2

Total Shares Outstanding

2,973

2,974

2,974

2,974

2,974

2,974

Weighted Avg. Shares Outstanding

2,973

2,973

2,974

2,974

2,974

2,973.8

Weighted Avg. Shares Outstanding Dil

2,973

2,974

2,974

2,974

2,974

2,973.8

EPS

10.5

9.2

9.1

8.7

9.8

10.4

EPS Diluted

10.5

9.2

9.1

8.7

9.8

10.4

EBITDA

77,202.1

75,412.9

76,840.8

74,207.9

76,823.2

80,736.2

Effective Tax Rate

16.6%

15.6%

18.1%

19.2%

19.2%

19.2%