YOLFTbeta
CP

Copperwired Public Company Limited

CPW · BK · Technology / Electronics & Computer Distribution

2.42THB+0.02 (+0.83%)

Price History

Full chart

Market Stats

Previous Close2.40
Open2.40
Day Range2.36 – 2.42
52-Week Range1.69 – 2.72
Volume115.12K
Market Cap1.39B
P/E (TTM)8.29
Forward P/E0.00
EPS0.28
Dividend Yield9.91%
Beta0.32
50-Day Avg2.48
200-Day Avg2.29

About

Copperwired Public Company Limited, together with its subsidiary, engages in the distribution and repairment of computers, mobile phones, and accessories in Thailand. It is also involved in the import, purchase, sale, and retail of computer and electronic accessories. Copperwired Public Company Limited was founded in 2000 and is based in Bangkok, Thailand. Copperwired Public Company Limited is a subsidiary of Vnet Capital Co., Ltd.

Company Details

  • SectorTechnology
  • IndustryElectronics & Computer Distribution
  • CEOMr. Paramate Rienjaroensuk
  • Employees0
  • Headquarters159/6 Serm-Mit Tower, Bangkok, Thailand, Thailand
  • Websitehttps://www.copperwired.co.th

Leadership

  • Mr. Narong IntanateExecutive Chairman · b. 1958
  • Mr. Paramate RienjaroensukCEO, Acting Product Director & Director · b. 1969
  • Mr. Sopon Punyaratabandhu CPAExecutive Director · b. 1963
  • Ms. Rattanakorn RojvatcharapibalFinance & Accounting Director (CFO) and Company Secretary · b. 1984
  • Mr. Adiwet KhaosutBusiness Operations Director · b. 1984
  • Ms. Yaowaluk NilubolHuman Resources & Admin Director · b. 1975
  • Ms. Sureeporn IntanateCreative Design & Marketing Director · b. 1985

Financials

Income Statement

Currency: THB2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.67B2.53B2.76B3.19B3.59B3.32B5.21B7.23B7.36B8.74B10.74B
Growth (%)--5.11%+8.98%+15.65%+12.33%-7.58%+57.14%+38.81%+1.84%+18.67%+22.88%
Cost of Revenue2.31B2.21B2.34B2.73B3.06B2.84B4.56B6.31B6.43B7.67B9.38B
Gross Profit363.66M321.17M417.46M466.26M526.06M470.50M653.45M922.84M932.51M1.07B1.36B
Gross Margin13.62%12.68%15.12%14.60%14.67%14.19%12.54%12.76%12.66%12.28%12.67%
Operating Expense348.06M305.36M293.10M313.21M427.98M396.38M531.40M864.70M765.91M914.59M1.20B
Operating Income15.59M15.81M124.36M153.05M98.08M74.13M122.04M58.13M166.60M159.00M155.75M
Operating Margin0.58%0.62%4.50%4.79%2.73%2.24%2.34%0.80%2.26%1.82%1.45%
EBITDA62.13M75.99M154.22M126.01M130.50M213.07M331.35M220.00M484.64M474.37M484.01M
EBITDA Margin2.33%3.00%5.59%3.95%3.64%6.43%6.36%3.04%6.58%5.43%4.51%
Net Income15.83M21.94M64.24M82.42M77.55M54.78M85.68M89.78M129.25M103.77M127.44M
Net Income Margin0.59%0.87%2.33%2.58%2.16%1.65%1.64%1.24%1.76%1.19%1.19%
Interest Expense--2.05M1.97M2.10M6.97M15.42M32.48M22.25M29.63M38.05M
Interest Expense % of Total Revenue--0.07%0.06%0.06%0.21%0.30%0.45%0.30%0.34%0.35%

Balance Sheet

Currency: THB2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets579.55M633.14M646.06M881.51M1.17B1.22B2.21B1.88B2.04B2.40B2.77B
Total Liabilities334.41M373.43M333.31M524.34M489.35M524.69M1.47B1.11B1.18B1.55B1.89B
Total Equity239.92M262.27M312.75M357.17M676.00M694.18M733.52M775.30M856.56M852.33M883.76M
Cash38.95M104.30M54.38M104.53M389.79M173.60M228.60M142.79M134.35M177.44M76.67M
Total Debt59.07M15.45M---252.52M643.07M497.74M598.99M770.91M1.15B
Net Debt20.12M-88.85M-54.38M-104.53M-389.79M78.92M414.46M354.96M464.64M593.47M1.08B

Cash Flow

Currency: THB2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow102.68M127.77M16.35M146.92M71.21M-37.48M339.71M364.91M274.45M391.58M313.68M
Investing Cash Flow24.96M-19.76M-37.50M-53.59M-38.91M-29.31M-251.36M-98.81M-85.10M-132.37M-131.28M
Financing Cash Flow-186.57M-42.65M-28.77M-43.17M252.96M-149.40M-33.36M-351.92M-197.78M-216.54M-283.17M
Capital Expenditure17.18M29.58M41.24M56.18M37.12M39.03M52.86M99.18M87.63M130.89M102.23M
Free Cash Flow85.50M98.19M-24.89M90.74M34.09M-76.51M286.85M265.73M186.81M260.69M211.45M
Dividends Paid--10.30M41.20M125.00M48.00M48.00M48.00M48.00M108.00M95.99M
FCF to OCF83.27%76.85%-152.21%61.76%47.87%204.13%84.44%72.82%68.07%66.57%67.41%
Dividend Paid to FCF---41.38%45.40%366.72%-62.74%16.73%18.06%25.69%41.43%45.40%

Earnings

Report DateFeb 27, 2020May 14, 2020Aug 13, 2020Nov 12, 2020Feb 22, 2021May 14, 2021Aug 6, 2021Nov 5, 2021Feb 23, 2022May 12, 2022Aug 10, 2022Nov 9, 2022Feb 23, 2023May 8, 2023Aug 7, 2023Nov 9, 2023Feb 19, 2024May 13, 2024Aug 14, 2024Nov 11, 2024Feb 24, 2025May 12, 2025Aug 11, 2025Nov 10, 2025Feb 25, 2026May 8, 2026Aug 12, 2026
EPS Estimate-----0.04--0.080.030.010.030.07--------------
EPS Actual0.090.020.000.010.060.040.010.010.080.030.020.030.070.030.010.100.070.040.020.040.070.040.030.040.100.070.06
Surprise-----0.00%--0.00%0.00%100.00%0.00%0.00%--------------
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hours------

Key Statistics & Ratios

Market Cap1.39B
Enterprise Value2.59B
Trailing P/E8.29
Forward P/E0.00
Price / Sales0.13
Price / Book1.59
EPS0.28
Book Value1.46
Revenue (TTM)11.09B
Gross Profit (TTM)1.55B
EBITDA329.49M
Profit Margin1.51%
Operating Margin2.13%
Return on Equity19.72%
Return on Assets5.89%
Shares Outstanding600.00M
Shares Float141.04M
Beta0.32
Dividend Yield9.91%
Dividend Rate0.23
Payout Ratio82.44%

Dividends

20262×
0.08Aug 20, 20260.15Mar 9, 2026
20252×
0.04Aug 21, 20250.12Mar 7, 2025
20242×
0.04Aug 28, 20240.14Mar 7, 2024
20231×
0.08Mar 9, 2023
20221×
0.08Mar 8, 2022
20211×
0.08Mar 5, 2021
20202×
0.06Mar 12, 20200.02Jan 6, 2020