HA

Harn Engineering Solutions Public Company Limited

HARN · BK · Industrials / Security & Protection Services

1.99THB+0.01 (+0.51%)

Price History

Full chart

Market Stats

Previous Close1.98
Open1.98
Day Range1.98 – 2.00
52-Week Range1.79 – 2.22
Volume743.50K
Market Cap1.15B
P/E (TTM)12.31
Forward P/E0.00
EPS0.16
Dividend Yield6.09%
Beta-0.01
50-Day Avg2.01
200-Day Avg2.01

About

Harn Engineering Solutions Public Company Limited, together with its subsidiaries, wholesales, retails, repairs, rents, leases, and installs fire protection system and suppression products in Thailand and internationally. The company operates through six segments: Fire Protection Products and Project; Sanitary and Air-Conditioning System; Refrigeration System; Digital Printing System; Building-IoT Solutions; and Products of Medical 3D Printing Systems. It offers fire protection and safety solutions, including sprinklers, fire hose cabinets, floor control valves, pump rooms, and fire extinguishers; air-conditioning and sanitary solutions, such as chillers, cooling towers, PICVs, air handling and fan coil units, and variable refrigerant flows; and refrigeration solutions comprising compressors, condensers, evaporators, and expansion valve/devices. The company also provides digital printing solutions and products, which include inkjet, thermal transfer over, thermal inkjet, and desktop thermal transfer printers, laser coders, print and apply labelers, high resolution inkjets, basic equipment, and digital printing machine, as well as coding inspection and after-sales services; and 3D printers, software packages, scanners, and printing services for medical sector. In addition, it engages in the trading, repairing, renting, and selling of printing equipment; provision of smart building business solutions; wholesale of pharmaceutical and medical goods; and businesses related to carbon dioxide, carbon compounds and reducing carbon dioxide emissions or other greenhouse gases. The company was formerly known as Fire Victor Public Company Limited and changed its name to Harn Engineering Solutions Public Company Limited in November 2016. Harn Engineering Solutions Public Company Limited was incorporated in 2001 and is headquartered in Bangkok, Thailand.

Company Details

  • SectorIndustrials
  • IndustrySecurity & Protection Services
  • CEOMr. Thammanoon Tripetchr
  • Employees0
  • Headquarters559 Soi Soonvijai 4, Bangkok, Thailand, 10310, Thailand
  • Websitehttps://www.harn.co.th

Leadership

  • Mr. Thammanoon TripetchrCEO, CMO and Acting MD of Printing System System & Director · b. 1968
  • Mr. Wisit WachiralappaitoonChief Financial Officer · b. 1974
  • Ms. Varinkan TeraumranonChief Operating Officer · b. 1966
  • Ms. Ananya ProyngernAccounting Manager
  • Mr. Rattanaphan MukhariwattananonChief Marketing Officer of Safety & Comfortable · b. 1979
  • Ms. Nittaya MaetineewattanavongCompany Secretary
  • Mr. Pracha PhromphornchaiProject Sales Director of Fire Protection System, Air-Conditioning System & Sanitary · b. 1974
  • Mr. Suchat SuwatnodomProject Sales Director of Petrochemical- Fire Protection System, Air-conditioning System & Sanitary · b. 1974
  • Mr. Sukit LitikornEngineering Support Director of Refrigeration System · b. 1974
  • Mr. Withoon ThameeSales Director of Digital Printing System · b. 1979

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 Revenue493.68M518.61M572.04M567.54M645.52M1.29B1.34B1.37B1.15B1.03B1.22B1.30B1.24B1.18B
Growth (%)-+5.05%+10.30%-0.79%+13.74%+99.21%+4.53%+1.68%-15.70%-10.96%+18.88%+6.56%-4.66%-4.68%
Cost of Revenue354.83M369.88M422.05M425.79M487.61M905.04M931.23M948.69M799.28M713.71M873.26M908.61M891.98M852.96M
Gross Profit138.85M148.74M149.99M141.75M157.91M380.93M413.04M418.19M353.05M312.28M346.40M391.01M347.06M328.14M
Gross Margin28.12%28.68%26.22%24.98%24.46%29.62%30.73%30.59%30.64%30.44%28.40%30.09%28.01%27.78%
Operating Expense62.73M72.31M72.82M85.13M107.18M219.79M245.53M231.25M227.51M219.92M232.36M246.07M213.26M250.91M
Operating Income76.12M76.42M77.17M56.61M50.72M161.13M167.51M186.95M125.53M92.35M114.05M144.94M133.80M77.22M
Operating Margin15.42%14.74%13.49%9.98%7.86%12.53%12.46%13.68%10.89%9.00%9.35%11.15%10.80%6.54%
EBITDA79.82M76.26M80.33M60.93M57.86M192.07M198.63M216.72M156.80M136.38M159.16M174.11M142.65M104.83M
EBITDA Margin16.17%14.70%14.04%10.74%8.96%14.94%14.78%15.85%13.61%13.29%13.05%13.40%11.51%8.88%
Net Income58.95M61.16M60.61M46.20M40.53M129.68M134.36M149.62M97.98M72.27M88.78M114.04M87.60M83.90M
Net Income Margin11.94%11.79%10.59%8.14%6.28%10.08%9.99%10.95%8.50%7.04%7.28%8.77%7.07%7.10%
Interest Expense-680.75K431.87K173.9921.00K23934127.72K90.66K2.31M2.29M2.92M2.76M3.37M
Interest Expense % of Total Revenue-0.13%0.08%0.00%0.00%0.00%0.00%0.00%0.01%0.23%0.19%0.22%0.22%0.29%

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 Assets242.03M281.38M572.37M569.01M1.38B1.46B1.55B1.60B1.66B1.69B1.78B1.75B1.80B1.80B
Total Liabilities97.72M105.67M111.84M117.21M242.21M242.67M281.38M274.64M339.83M367.19M434.48M370.85M421.75M411.02M
Total Equity142.18M175.71M460.53M451.80M1.14B1.21B1.27B1.32B1.32B1.32B1.35B1.38B1.38B1.39B
Cash9.14M2.53M25.66M28.18M35.87M41.96M29.31M127.10M306.07M242.83M202.86M340.19M293.47M439.83M
Total Debt-10.00M------104.97M96.94M88.08M80.95M109.12M100.75M
Net Debt-9.14M7.47M-25.66M-28.18M-35.87M-41.96M-29.31M-127.10M-201.10M-145.89M-114.78M-259.24M-184.35M-339.09M

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 Flow51.38M56.13M62.79M50.35M17.49M107.14M163.44M151.00M184.44M68.25M91.98M197.61M117.18M212.78M
Investing Cash Flow-3.33M-31.68M-253.95M4.68M33.58M-48.44M-94.26M40.37M100.10M-45.69M-62.25M27.42M-63.75M13.36M
Financing Cash Flow-45.54M-31.06M214.29M-52.50M-43.39M-52.60M-81.83M-93.52M-105.25M-86.76M-69.81M-87.48M-99.81M-78.89M
Capital Expenditure3.70M4.04M13.39M8.97M8.00M118.62M11.89M7.24M17.57M16.25M7.22M11.46M5.75M7.92M
Free Cash Flow47.68M52.09M49.40M41.38M9.50M-11.49M151.56M143.76M166.87M52.00M84.76M186.15M111.43M204.86M
Dividends Paid108.00M27.63M99.00M52.50M35.00M52.60M81.83M93.52M105.21M75.98M58.45M75.98M87.61M70.14M
FCF to OCF92.80%92.79%78.67%82.18%54.29%-10.72%92.73%95.21%90.47%76.19%92.15%94.20%95.09%96.28%
Dividend Paid to FCF226.51%53.04%200.39%126.89%368.54%-457.95%53.99%65.05%63.05%146.12%68.96%40.82%78.62%34.24%

Earnings

Report DateDec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Feb 25, 2018May 10, 2018Aug 29, 2018Nov 28, 2018Feb 25, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 24, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Feb 22, 2021Jun 2, 2021Aug 11, 2021Dec 1, 2021Feb 25, 2022May 13, 2022Aug 10, 2022Nov 14, 2022Feb 24, 2023May 12, 2023Aug 15, 2023Nov 13, 2023Feb 28, 2024May 14, 2024Aug 14, 2024Nov 13, 2024Feb 28, 2025May 19, 2025Aug 14, 2025Nov 17, 2025Mar 4, 2026Mar 31, 2026Jun 30, 2026
EPS Estimate-------------0.06---------------------------------
EPS Actual0.040.030.050.020.110.040.010.040.030.040.050.060.070.050.060.060.060.060.060.060.080.060.050.030.040.040.030.020.030.030.040.050.040.040.050.050.050.030.030.060.030.030.040.040.040.060.03
Surprise--------------16.67%---------------------------------
Timing-------------After-hours---------------------------------

Key Statistics & Ratios

Market Cap1.15B
Enterprise Value761.21M
Trailing P/E12.31
Forward P/E0.00
Price / Sales0.93
Price / Book0.85
EPS0.16
Book Value2.35
Revenue (TTM)1.23B
Gross Profit (TTM)386.27M
EBITDA136.12M
Profit Margin7.75%
Operating Margin7.62%
Return on Equity6.99%
Return on Assets4.31%
Shares Outstanding584.50M
Shares Float184.60M
Beta-0.01
Dividend Yield6.09%
Dividend Rate0.12
Payout Ratio73.39%

Dividends

20261×
0.12May 7, 2026
20251×
0.12May 2, 2025
20241×
0.15Mar 25, 2024
20231×
0.13Mar 10, 2023
20221×
0.10Mar 11, 2022
20211×
0.13Mar 12, 2021
20201×
0.18Mar 12, 2020
20191×
0.16Mar 14, 2019
20181×
0.14Mar 9, 2018
20171×
0.09Mar 10, 2017
20161×
0.10May 10, 2016
20151×
0.15Apr 30, 2015