YOLFTbeta
Samart Digital Public Company Limited

Samart Digital Public Company Limited

SDC · BK · Technology / Communication Equipment

0.03THB+0.01 (+50.00%)

Price History

Full chart

Market Stats

Previous Close0.02
Open0.02
Day Range0.02 – 0.03
52-Week Range0.02 – 0.04
Volume3.32M
Market Cap1.04B
P/E (TTM)0.00
Forward P/E17.12
EPS0.00
Dividend Yield0.00%
Beta-1.05
50-Day Avg0.0248
200-Day Avg0.0279

About

Samart Digital Public Company Limited, together with its subsidiaries, distributes telecommunications and electronics equipment in Thailand. The company operates in two segments, Digital Network and Digital Content. It offers digital trunked radio systems and distribution equipment, audio-visual equipment network and software systems, and mobile antenna services. The company also engages in the provision of information services in the form of voice services and messages, images, multimedia, and infotainment services and programs through mobile phones; development and production of news, information, and entertainment content across various media platforms; production of television programs; and operation of media, website-related, and entertainment businesses. In addition, it is involved in the provision of content services through audiotext and call center; sports information via full option interactive media; forecasting and astrology activities; and space rental and other services. The company was formerly known as Samart I-Mobile Public Company Limited and changed its name to Samart Digital Public Company Limited in October 2017. Samart Digital Public Company Limited was founded in 1995 and is based in Nonthaburi, Thailand. The company operates as a subsidiary of Samart Corporation Public Company Limited.

Company Details

  • SectorTechnology
  • IndustryCommunication Equipment
  • CEOMr. Watchai Vilailuck
  • Employees0
  • HeadquartersSoftware Park Building, Nonthaburi, Thailand, 11120, Thailand
  • Websitehttps://samartdigital.com

Leadership

  • Mr. Watchai VilailuckCEO, Acting Head of Digital Network & Executive Chairman · b. 1963
  • Ms. Boonrut MongkolratanakornAssistant VP, Head of Compliance Unit & Investor Relations, Company Secretary and Executive Director · b. 1963
  • Mr. Supavas ProhmvitakGM & Executive Director · b. 1972
  • Mr. Hiran PhanbanlaemAssistant Vice President of Finance · b. 1964
  • Mr. Pracha PhathayakornChief Operating Officer · b. 1964
  • Ms. Sumonthip SrimekVice President of Accounting · b. 1960
  • Mr. Wichai RongkawilitHead of Internal Audit · b. 1967

Financials

Income Statement

Currency: THB2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue12.98B24.60B15.43B11.41B9.04B8.12B6.92B6.94B10.24B12.37B7.73B3.37B1.33B743.23M998.89M636.63M393.73M632.12M1.90B648.40M539.07M
Growth (%)-+89.59%-37.26%-26.10%-20.75%-10.11%-14.82%+0.28%+47.53%+20.81%-37.51%-56.45%-60.39%-44.27%+34.40%-36.27%-38.15%+60.55%+200.36%-65.85%-16.86%
Cost of Revenue11.28B22.60B13.46B9.48B7.42B6.35B5.59B5.62B7.69B9.74B6.18B3.05B1.37B725.53M811.72M585.59M400.62M661.74M1.92B452.92M325.85M
Gross Profit1.69B2.00B1.98B1.93B1.62B1.78B1.33B1.32B2.55B2.63B1.55B315.65M-33.84M17.70M187.17M51.05M-6.89M-29.62M-23.76M195.48M213.22M
Gross Margin13.04%8.13%12.80%16.89%17.91%21.86%19.17%18.99%24.86%21.23%20.01%9.38%-2.54%2.38%18.74%8.02%-1.75%-4.69%-1.25%30.15%39.55%
Operating Expense1.24B1.35B1.50B1.67B1.37B1.53B1.20B1.06B1.69B1.78B1.32B1.02B2.19B1.03B146.94M169.46M117.38M625.19M539.97M62.27M57.97M
Operating Income454.73M646.74M475.50M261.35M249.82M249.29M125.08M259.82M855.85M850.22M225.20M-699.50M-2.22B-1.01B40.23M-118.42M-124.27M-654.80M-563.73M133.21M155.25M
Operating Margin3.50%2.63%3.08%2.29%2.76%3.07%1.81%3.74%8.36%6.87%2.91%-20.78%-166.68%-136.16%4.03%-18.60%-31.56%-103.59%-29.69%20.54%28.80%
EBITDA800.30M928.74M798.38M437.14M433.90M443.86M360.32M474.78M1.07B1.10B467.05M-468.04M-2.01B-937.12M164.33M123.84M-10.75M-649.01M-381.87M315.55M324.18M
EBITDA Margin6.17%3.78%5.17%3.83%4.80%5.46%5.21%6.84%10.43%8.88%6.04%-13.90%-150.77%-126.09%16.45%19.45%-2.73%-102.67%-20.11%48.67%60.14%
Net Income375.87M488.09M321.11M84.75M115.55M134.78M83.67M165.82M806.52M710.29M37.16M-719.64M-1.92B-1.60B-233.46M-354.46M-355.66M-1.27B-753.53M5.04M61.56M
Net Income Margin2.90%1.98%2.08%0.74%1.28%1.66%1.21%2.39%7.88%5.74%0.48%-21.38%-144.33%-214.83%-23.37%-55.68%-90.33%-200.17%-39.69%0.78%11.42%
Interest Expense71.46M108.03M133.29M158.70M141.88M106.40M115.09M108.97M55.12M141.44M205.94M182.44M191.10M221.52M219.88M172.16M195.36M183.66M181.78M130.92M95.63M
Interest Expense % of Total Revenue0.55%0.44%0.86%1.39%1.57%1.31%1.66%1.57%0.54%1.14%2.66%5.42%14.33%29.81%22.01%27.04%49.62%29.05%9.57%20.19%17.74%

Balance Sheet

Currency: THB2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets4.58B7.09B6.27B6.25B6.14B5.43B5.70B5.44B7.28B10.64B9.99B7.97B6.39B5.93B5.33B4.39B4.55B4.25B4.60B3.19B2.95B
Total Liabilities2.38B4.64B3.79B3.96B3.77B3.02B3.30B2.90B4.09B7.22B6.76B5.46B5.83B4.91B4.48B3.90B3.72B4.19B4.41B2.89B2.58B
Total Equity2.13B2.39B2.43B2.27B2.33B2.39B2.37B2.51B3.15B3.33B3.12B2.40B459.05M925.45M749.32M406.88M769.46M82.70M198.90M327.90M389.26M
Cash301.53M248.77M451.60M422.97M180.65M147.29M332.41M410.77M515.53M244.17M253.27M223.81M242.18M477.78M318.24M20.71M68.12M110.41M66.38M108.16M145.14M
Total Debt1.60B2.11B2.17B3.10B2.84B2.35B2.39B1.81B2.37B5.64B5.68B4.89B5.38B3.97B3.69B3.32B3.23B3.06B2.06B1.62B1.38B
Net Debt1.30B1.86B1.72B2.67B2.66B2.20B2.05B1.40B1.86B5.40B5.43B4.67B5.14B3.49B3.37B3.30B3.17B2.95B1.99B1.51B1.23B

Cash Flow

Currency: THB2005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-142.13M-100.99M514.20M-468.74M590.74M603.44M295.40M762.72M-90.02M-2.59B238.62M759.18M336.58M487.46M826.54M445.88M-396.36M136.64M50.40M793.67M337.39M
Investing Cash Flow-266.44M-235.86M-99.10M-198.39M-556.76M-65.03M-40.52M-193.70M-162.17M-324.47M-88.36M5.14M-399.48M-1.00B-687.11M-153.07M-67.91M-362.07M-132.26M-426.53M-57.80M
Financing Cash Flow277.83M284.23M-209.43M633.23M-245.38M-574.46M-62.40M-614.10M350.44M2.63B-159.67M-786.71M186.39M646.79M-298.40M-383.90M511.90M267.40M-66.07M-325.36M-242.61M
Capital Expenditure311.52M135.23M179.15M0165.28M377.58M143.94M229.44M181.10M107.53M119.85M170.83M383.31M1.01B689.82M165.85M122.77M364.23M134.39M416.30M57.09M
Free Cash Flow-453.65M-236.22M335.05M-468.74M425.47M225.86M151.46M533.28M-271.12M-2.69B118.77M588.35M-46.73M-520.79M136.72M280.04M-519.14M-227.58M-83.99M377.37M280.30M
Dividends Paid344.00M223.60M275.20M279.50M43.00M86.00M86.03M43.01M326.90M527.68M198.01M-----00000
FCF to OCF319.18%233.91%65.16%100.00%72.02%37.43%51.27%69.92%301.17%104.16%49.77%77.50%-13.88%-106.84%16.54%62.81%130.97%-166.55%-166.65%47.55%83.08%
Dividend Paid to FCF-75.83%-94.66%82.14%-59.63%10.11%38.08%56.80%8.07%-120.57%-19.59%166.72%-----0.00%0.00%0.00%0.00%0.00%

Earnings

Report DateAug 9, 2005Nov 9, 2006Nov 11, 2007May 14, 2008Jun 3, 2009Aug 20, 2009Nov 12, 2009Jan 27, 2010Jun 2, 2010Aug 19, 2010Nov 11, 2010Jan 26, 2011Jun 1, 2011Aug 18, 2011Nov 10, 2011Jan 25, 2012May 30, 2012Aug 16, 2012Nov 8, 2012Feb 28, 2013May 29, 2013Aug 14, 2013Nov 12, 2013Feb 25, 2014May 28, 2014Aug 7, 2014Nov 13, 2014Feb 24, 2015May 12, 2015Aug 14, 2015Nov 11, 2015Feb 29, 2016May 6, 2016Aug 9, 2016Nov 9, 2016Feb 21, 2017May 9, 2017Aug 15, 2017Nov 14, 2017Feb 27, 2018May 15, 2018Aug 14, 2018Nov 13, 2018Jan 23, 2019May 9, 2019Aug 13, 2019Nov 13, 2019Feb 25, 2020May 7, 2020Aug 18, 2020Nov 17, 2020Mar 2, 2021May 12, 2021Aug 10, 2021Nov 11, 2021Feb 24, 2022May 11, 2022Aug 16, 2022Nov 10, 2022Feb 23, 2023May 11, 2023Aug 10, 2023Nov 9, 2023Feb 22, 2024May 14, 2024Aug 13, 2024Nov 12, 2024Feb 20, 2025May 20, 2025Aug 15, 2025Nov 14, 2025Feb 19, 2026Mar 31, 2026Jun 30, 2026
EPS Estimate0.020.030.010.03---------------0.03-0.100.070.06-0.070.060.01-0.030.01-------------------------------------------
EPS Actual0.020.020.010.020.000.010.010.010.010.010.010.010.010.010.00-0.010.010.010.010.020.040.030.030.020.040.030.020.010.020.010.00-0.04-0.01-0.02-0.04-0.10-0.05-0.11-0.04-0.25-0.03-0.03-0.03-0.08-0.01-0.01-0.01-0.00-0.01-0.01-0.00-0.02-0.01-0.01-0.01-0.01-0.01-0.01-0.02-0.06-0.00-0.01-0.03-0.01-0.00-0.000.000.000.000.000.000.00-0.000.00
Surprise0.00%-33.33%0.00%-33.33%----------------33.33%--70.00%-57.14%-66.67%--57.14%-66.67%0.00%--66.67%-54.00%-------------------------------------------
TimingAfter-hoursPre-marketAfter-hoursAfter-hours-----------------After-hoursAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursAfter-hours-Pre-marketPre-marketPre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-market-Pre-marketAfter-hoursPre-marketPre-market--------------------------

Key Statistics & Ratios

Market Cap1.04B
Enterprise Value2.01B
Trailing P/E0.00
Forward P/E17.12
PEG Ratio1.86
Price / Sales1.54
Price / Book2.71
EPS0.00
Book Value0.011
Revenue (TTM)670.61M
Gross Profit (TTM)204.49M
EBITDA284.60M
Profit Margin3.10%
Operating Margin11.54%
Return on Equity5.77%
Return on Assets2.21%
Shares Outstanding34.52B
Shares Float8.23B
Beta-1.05
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20152×
0.01Aug 24, 20150.03Mar 17, 2015
20142×
0.06Aug 18, 20140.01Mar 18, 2014
20132×
0.05Aug 26, 20130.00Mar 19, 2013
20121×
0.00Mar 29, 2012
20111×
0.02Mar 23, 2011
20101×
0.02Apr 1, 2010
20091×
0.01Apr 2, 2009
20082×
0.04Nov 7, 20080.03Apr 1, 2008
20072×
0.03Aug 21, 20070.03Mar 30, 2007
20062×
0.03Aug 18, 20060.02Mar 30, 2006
20052×
0.03Aug 19, 20050.06Mar 28, 2005
20041×
0.04Apr 1, 2004

Stock Splits

  • May 8, 200810:1