YOLFTbeta
Forth Smart Service Public Company Limited

Forth Smart Service Public Company Limited

FSMART · BK · Communication Services / Telecom Services

6.40THB-0.05 (-0.78%)

Price History

Full chart

Market Stats

Previous Close6.45
Open6.35
Day Range6.35 – 6.50
52-Week Range5.20 – 8.65
Volume488.54K
Market Cap5.05B
P/E (TTM)9.18
Forward P/E0.00
EPS0.73
Dividend Yield5.67%
Beta0.15
50-Day Avg7.23
200-Day Avg6.92

About

Forth Smart Service Public Company Limited, together with its subsidiaries, provides prepaid mobile top-up services in Thailand. The company operates through two segments, Top up machine and Lending. It renders money transfer, online payment receival, and advertising services through online top-up machines, as well as provides services relating to online top-up machines and distributes goods. In addition, the company is involved in the provision of nano finance and personal loan; development and maintenance of software businesses; and sourcing and distributing products to support the group's loan products. Forth Smart Service Public Company Limited was founded in 2008 and is headquartered in Bangkok, Thailand. Forth Smart Service Public Company Limited is a subsidiary of Forth Corporation Public Company Limited.

Company Details

  • SectorCommunication Services
  • IndustryTelecom Services
  • CEOMr. Pongchai Amatanon
  • Employees0
  • Headquarters256 Phaholyothin Road, Bangkok, Thailand, 10400, Thailand
  • Websitehttps://www.boonterm.com

Leadership

  • Mr. Pongchai AmatanonCEO & Director · b. 1964
  • Mr. Narongsak LertsuptaveeMD & Executive Director · b. 1981
  • Ms. Rasinee LerttripinyoAssistant MD & Executive Director · b. 1993
  • Ms. Rungrawee BangkulHead of Investor Relations, Finance & Accounting Director and Company Secretary · b. 1979
  • Sujitra KhawborisutChief Accountant
  • Ms. Juthamas MungmartHead of the Compliance Unit
  • Mr. Tnutpong SoisuwanAssistant Director of Business Development & Marketing · b. 1974
  • Ms. Ladawan ChaichanwongHead of Investor Relations

Financials

Income Statement

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue561.66M803.15M1.10B1.59B2.29B3.17B3.35B3.15B2.86B2.67B2.21B2.03B2.18B2.17B
Growth (%)-+43.00%+37.51%+43.75%+44.47%+38.05%+5.79%-6.02%-9.12%-6.66%-17.11%-8.27%+7.40%-0.30%
Cost of Revenue485.43M603.80M819.87M1.17B1.72B2.43B2.69B2.53B2.36B2.18B1.87B1.66B1.68B1.63B
Gross Profit76.23M199.35M284.54M422.47M575.52M736.10M661.38M616.82M499.36M493.47M344.02M365.61M504.06M543.97M
Gross Margin13.57%24.82%25.76%26.61%25.09%23.25%19.75%19.59%17.45%18.48%15.54%18.01%23.12%25.02%
Operating Expense58.67M79.82M133.39M82.21M65.93M71.88M-58.66M-85.47M-44.45M-9.30M5.97M53.93M-30.97M310.71M
Operating Income17.56M119.53M151.15M340.26M509.60M664.23M720.04M702.29M543.81M502.78M338.04M311.68M535.03M233.26M
Operating Margin3.13%14.88%13.69%21.43%22.22%20.98%21.50%22.31%19.01%18.83%15.27%15.35%24.54%10.73%
EBITDA160.72M243.00M354.30M560.12M828.46M1.12B1.27B1.23B1.08B1.02B818.34M787.37M869.93M434.82M
EBITDA Margin28.62%30.26%32.08%35.28%36.12%35.48%37.83%39.22%37.81%38.21%36.97%38.78%39.90%20.00%
Net Income6.63M94.43M153.48M271.74M420.33M542.90M583.11M584.23M464.06M400.06M301.89M299.45M430.45M586.78M
Net Income Margin1.18%11.76%13.90%17.12%18.33%17.15%17.41%18.56%16.22%14.98%13.64%14.75%19.74%26.99%
Interest Expense8.84M16.81M20.40M13.11M30.40M56.69M62.01M41.43M31.10M19.89M11.40M12.26M17.70M28.85M
Interest Expense % of Total Revenue1.57%2.09%1.85%0.83%1.33%1.79%1.85%1.32%1.09%0.74%0.51%0.60%0.81%1.33%

Balance Sheet

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets914.88M1.13B1.78B2.24B3.18B4.26B3.92B3.52B3.45B2.94B2.83B2.74B3.29B3.69B
Total Liabilities666.33M764.89M774.90M1.22B2.00B2.93B2.66B2.18B2.31B1.81B1.71B1.57B2.00B1.94B
Total Equity248.55M369.20M1.01B1.02B1.18B1.33B1.25B1.33B1.15B1.13B1.13B1.17B1.29B1.74B
Cash56.80M77.12M55.79M108.95M144.44M281.57M283.85M209.30M435.91M363.45M295.03M194.03M235.58M392.11M
Total Debt235.72M304.83M171.86M135.00M905.95M1.51B1.24B941.55M1.00B489.03M472.45M335.13M926.66M879.82M
Net Debt178.92M227.70M116.07M26.05M761.51M1.22B960.96M732.25M567.22M125.58M177.42M141.10M691.07M487.70M

Cash Flow

Currency: THB2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow100.70M296.67M306.12M628.94M772.82M1.11B1.07B968.07M1.06B1.03B601.25M550.56M-241.12M479.67M
Investing Cash Flow-426.60M-371.67M-681.73M-274.92M-1.25B-1.18B-137.72M-241.96M-66.16M-155.23M-346.55M-152.47M-40.92M-162.50M
Financing Cash Flow360.94M95.33M354.28M-300.86M514.98M209.56M-922.02M-804.27M-763.57M-943.52M-317.83M-403.61M282.45M-189.75M
Capital Expenditure426.19M379.67M296.79M663.46M1.25B1.15B137.37M122.72M94.98M120.88M158.61M112.17M58.21M131.66M
Free Cash Flow-325.49M-83.00M9.32M-34.52M-475.47M-43.54M929.19M845.35M961.04M905.38M442.64M438.88M-299.33M348.01M
Dividends Paid-264.00M264.00M264.00M256.00M400.00M473.96M499.20M488.53M421.76M301.25M256.07M308.79M135.56M
FCF to OCF-323.22%-27.98%3.05%-5.49%-61.52%-3.94%87.12%87.32%91.01%88.22%73.62%79.71%124.14%72.55%
Dividend Paid to FCF--318.07%2831.41%-764.77%-53.84%-918.72%51.01%59.05%50.83%46.58%68.06%58.35%-103.16%38.95%

Earnings

Report DateDec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Nov 11, 2015Mar 2, 2016Jun 1, 2016Aug 31, 2016Nov 30, 2016Mar 1, 2017May 11, 2017Aug 10, 2017Nov 29, 2017Feb 16, 2018May 10, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 9, 2019Aug 28, 2019Nov 27, 2019Feb 12, 2020May 7, 2020Sep 2, 2020Dec 2, 2020Feb 17, 2021May 13, 2021Sep 1, 2021Dec 1, 2021Feb 25, 2022May 12, 2022Aug 15, 2022Nov 11, 2022Feb 24, 2023May 15, 2023Aug 15, 2023Nov 14, 2023Feb 23, 2024May 14, 2024Aug 14, 2024Nov 13, 2024Mar 19, 2025May 15, 2025Aug 19, 2025Nov 14, 2025Feb 27, 2026May 19, 2026Aug 19, 2026
EPS Estimate----------0.190.17-0.19----------------------------------
EPS Actual0.060.070.070.080.090.100.110.120.130.170.160.180.180.150.180.190.190.180.190.190.180.190.160.140.160.150.150.150.130.110.110.110.110.070.100.100.090.100.120.130.150.160.200.210.190.180.180.18
Surprise-----------15.79%5.88%--21.05%----------------------------------
Timing----Pre-market-----Pre-marketAfter-hours-Pre-market----------------------------------

Key Statistics & Ratios

Market Cap5.05B
Enterprise Value5.58B
Trailing P/E9.18
Forward P/E0.00
Price / Sales2.28
Price / Book2.75
EPS0.73
Book Value2.47
Revenue (TTM)2.21B
Gross Profit (TTM)741.15M
EBITDA469.40M
Profit Margin24.74%
Operating Margin16.02%
Return on Equity31.63%
Return on Assets5.71%
Shares Outstanding753.14M
Shares Float285.87M
Beta0.15
Dividend Yield5.67%
Dividend Rate0.38
Payout Ratio52.27%

Dividends

20262×
0.18Aug 27, 20260.20Mar 11, 2026
20251×
0.18Aug 26, 2025
20242×
0.23Aug 27, 20240.18Mar 6, 2024
20232×
0.18Aug 24, 20230.16Mar 9, 2023
20222×
0.20Aug 24, 20220.20Mar 10, 2022
20212×
0.26Aug 23, 20210.30Mar 9, 2021
20202×
0.30Aug 26, 20200.34Mar 5, 2020
20192×
0.32Aug 21, 20190.32Mar 15, 2019
20182×
0.30Aug 22, 20180.30Mar 19, 2018
20172×
0.25Aug 22, 20170.25Apr 12, 2017
20162×
0.17Aug 22, 20160.15Apr 21, 2016
20152×
0.13Aug 18, 20150.20Apr 17, 2015