Origin Global Empire Public Company Limited

Origin Global Empire Public Company Limited

EMPIRE · BK · Industrials / Building Products & Equipment

0.12THB-0.01 (-7.69%)

Price History

Full chart

Market Stats

Previous Close0.13
Open0.13
Day Range0.11 – 0.13
52-Week Range0.15 – 1.61
Volume6.34M
Market Cap157.62M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.50
Dividend Yield0.00%
Beta0.36
50-Day Avg0.2382
200-Day Avg0.4572

About

Origin Global Empire Public Company Limited, together with its subsidiaries, engages in the distribution and installation of heating, ventilation and air conditioning systems, and electrical and plumbing systems in Thailand. It operates through four segments: Construction, IT Products, Supplements Production and Distribution, and Others. The company also engages in the sale and installation of engineering systems for office buildings, commercial buildings, residences properties, hotels, hospitals, shopping malls, and industrial plants, as well as various special projects, etc. In addition, it provides contracting services for electrical and communication systems, air conditioning and ventilation systems, sanitary system and fire suppression systems, and others. Further, the company distributes electrical appliances, IT products, software systems, and hardware equipment; provides air conditioning related and post-installation maintenance services; and manufactures and distributes dietary supplement products and related raw materials. Additionally, it engages in the production and distribution of steam energy. The company was formerly known as Twenty-Four Con & Supply Public Company Limited and changed its name to Origin Global Empire Public Company Limited in November 2025. Origin Global Empire Public Company Limited was founded in 2013 and is based in Bangkok, Thailand.

Company Details

  • SectorIndustrials
  • IndustryBuilding Products & Equipment
  • CEODr. Pannawit Chottechathammanee
  • Headquarters1745, Ladprao Road (Soi 94 - Panchamit), Bangkok, Thailand, 10310, Thailand
  • Websitehttps://www.orgempire.com

Leadership

  • Dr. Pannawit ChottechathammaneeCEO & Director
  • Mr. Thawachai JeiawataungkanaChief Operating Officer · b. 1968
  • Mr. Watcharin PhongkuaCEO of Energy Affairs & Executive Director · b. 1978
  • Ms. Watcharaporn SuwinchaiCompany Secretary & President
  • Mr. Asa NinnadActing CFO & Director
  • Mr. Pongpat PiankhuntheerachaiChief Accounting Officer
  • Ms. Chutikarn Sa-ngaChief Technology Officer · b. 1996
  • Mr. Sutee TanwanichkulHead of Internal Audit & Compliance · b. 1984
  • Ms. Phichsini PongprasatChief Procurement Officer & Chief Marketing Officer · b. 1981

Financials

Income Statement

Currency: THB2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue122.63M361.53M401.44M641.47M978.57M681.49M453.04M710.69M
Growth (%)-+194.80%+11.04%+59.79%+52.55%-30.36%-33.52%+56.87%
Cost of Revenue126.59M297.76M354.56M563.69M870.06M671.43M420.30M554.19M
Gross Profit-3.96M63.77M46.88M77.78M108.50M10.06M32.74M156.50M
Gross Margin-3.23%17.64%11.68%12.13%11.09%1.48%7.23%22.02%
Operating Expense16.66M24.50M34.88M49.64M74.35M71.33M478.21M259.75M
Operating Income-20.62M39.27M12.00M28.14M34.15M-61.27M-445.47M-103.26M
Operating Margin-16.82%10.86%2.99%4.39%3.49%-8.99%-98.33%-14.53%
EBITDA-20.62M42.92M18.31M35.10M44.33M-42.87M-433.00M-73.21M
EBITDA Margin-16.82%11.87%4.56%5.47%4.53%-6.29%-95.58%-10.30%
Net Income-24.40M33.01M6.94M19.46M24.49M-45.07M-439.41M-164.61M
Net Income Margin-19.89%9.13%1.73%3.03%2.50%-6.61%-96.99%-23.16%
Interest Expense695.13K2.12M1.29M2.49M5.07M3.54M3.71M4.94M
Interest Expense % of Total Revenue0.57%0.59%0.32%0.39%0.52%0.52%0.82%0.70%

Balance Sheet

Currency: THB2018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets58.70M93.16M143.46M411.92M1.02B758.01M323.72M421.56M
Total Liabilities81.80M63.24M104.48M274.94M409.79M194.01M198.76M290.71M
Total Equity-23.09M29.92M38.98M136.98M609.07M564.00M124.96M130.85M
Cash6.98M15.55M2.75M52.87M214.67M23.76M11.86M13.87M
Total Debt7.07M18.56M24.52M106.42M37.40M41.12M40.77M46.85M
Net Debt91.49K3.01M21.77M53.55M-177.27M17.37M28.91M32.97M

Cash Flow

Currency: THB2019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow24.43M-2.45M-105.34M-195.06M-175.41M2.12M-10.93M
Investing Cash Flow-18.13M-7.79M-190.00K-7.47M-5.82M-10.68M45.44M
Financing Cash Flow4.25M-2.57M155.65M364.34M-9.69M-3.34M-32.49M
Capital Expenditure2.34M4.01M2.60M5.05M7.00M13.19M16.17M
Free Cash Flow22.09M-6.46M-107.94M-200.11M-182.41M-11.07M-27.10M
Dividends Paid--15.00M14.00M0--
FCF to OCF90.42%263.67%102.47%102.59%103.99%-521.35%247.89%
Dividend Paid to FCF---13.90%-7.00%0.00%--

Earnings

Report DateDec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026
EPS Estimate--------------
EPS Actual0.010.010.02-0.07-0.06-0.07-0.05-0.43-0.430.060.01-0.02-0.37-0.13
Surprise--------------
Timing--------------

Key Statistics & Ratios

Market Cap157.62M
Enterprise Value175.56M
Trailing P/E0.00
Forward P/E0.00
Price / Sales0.32
Price / Book2.32
EPS-0.50
Book Value0.14
Revenue (TTM)499.38M
Gross Profit (TTM)71.30M
EBITDA-184.95M
Profit Margin-50.45%
Operating Margin-104.67%
Return on Equity-127.73%
Return on Assets-22.84%
Shares Outstanding630.50M
Shares Float302.28M
Beta0.36
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%