i-Tail Corporation Public Company Limited - ITC.BK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	11,631	11,667	6,957	7,108	22,528	15,577	17,729	18,223	19,205	📊
Revenue Growth (1Y)	--	+0.31%	-40.37%	+2.17%	+216.95%	-30.86%	+13.82%	+2.79%	+5.39%	📊
Revenue Growth (5Y)	--	--	--	--	+93.70%	+33.51%	+154.85%	+156.38%	+170.19%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	10,348	10,024	5,378	6,043	17,104	12,539	12,810	13,647	14,166	📊
Cost of Revenue Growth (1Y)	--	-3.13%	-46.35%	+12.37%	+183.03%	-26.69%	+2.16%	+6.53%	+3.81%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+65.29%	+25.09%	+138.20%	+125.82%	+134.41%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Gross Profit	1,283	1,643	1,579	1,065	5,425	3,038	4,919	4,577	5,039	📊
Gross Profit Growth (1Y)	--	+28.10%	-3.91%	-32.56%	+409.45%	-44.00%	+61.94%	-6.96%	+10.10%	📊
Gross Profit Growth (5Y)	--	--	--	--	+322.92%	+84.88%	+211.57%	+329.84%	+373.26%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	533	519	577	580	1,266	3,038	1,638	1,909	2,024	📊
Operating Expenses Growth (1Y)	--	-2.64%	+11.13%	+0.56%	+118.28%	+139.84%	-46.09%	+16.61%	+5.98%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+137.47%	+485.02%	+183.80%	+229.09%	+248.76%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	591	570	577	580	1,266	1,183	1,638	1,909	2,024	📊
Research and Development	0	57	0	0	0	0	0	0	--	📊
Other Income Expenses	57	51	76	84	240	1,854	0	0	--	📊
EBITDA	1,367	1,800	1,347	935	5,139	2,964	4,312	3,274	3,610	📊
EBITDA Growth (1Y)	--	+31.68%	-25.18%	-30.60%	+449.87%	-42.32%	+45.46%	-24.06%	+10.25%	📊
EBITDA Growth (5Y)	--	--	--	--	+275.96%	+64.67%	+220.17%	+250.35%	+286.26%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	457	497	231	236	553	539	568	607	468	📊
Operating Income	749	1,124	1,115	699	4,379	2,252	3,281	2,667	3,016	📊
Operating Income Growth (1Y)	--	+49.98%	-0.75%	-37.35%	+526.66%	-48.58%	+45.71%	-18.71%	+13.05%	📊
Operating Income Growth (5Y)	--	--	--	--	+484.46%	+100.39%	+194.19%	+281.67%	+331.50%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	92	26	23	60	11	6	10	9	📊
Pre Tax Income	844	1,211	1,089	674	4,500	2,415	3,738	3,127	3,521	📊
Tax Provision	74	134	10	-20	70	132	141	149	201	📊
NET INCOME	767	1,072	1,079	694	4,470	2,281	3,597	2,978	3,320	📊
Net Income Growth (1Y)	--	+39.82%	+0.61%	-35.69%	+544.19%	-48.96%	+57.68%	-17.22%	+11.50%	📊
Net Income Growth (5Y)	--	--	--	--	+482.79%	+112.73%	+233.40%	+329.15%	+378.51%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Basic EPS	0.26	0.36	0.36	0.23	1.51	0.76	1.2	0.99	1.1	📊
Diluted EPS	0.26	0.36	0.36	0.23	1.51	0.76	1.2	0.99	1.1	📊
Basic Average Shares	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	📊
Diluted Average Shares	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

11,631

11,667

6,957

7,108

22,528

15,577

17,729

18,223

19,205

📊

Revenue Growth (1Y)

+0.31%

-40.37%

+2.17%

+216.95%

-30.86%

+13.82%

+2.79%

+5.39%

📊

Revenue Growth (5Y)

+93.70%

+33.51%

+154.85%

+156.38%

+170.19%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

10,348

10,024

5,378

6,043

17,104

12,539

12,810

13,647

14,166

📊

Cost of Revenue Growth (1Y)

-3.13%

-46.35%

+12.37%

+183.03%

-26.69%

+2.16%

+6.53%

+3.81%

📊

Cost of Revenue Growth (5Y)

+65.29%

+25.09%

+138.20%

+125.82%

+134.41%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

1,283

1,643

1,579

1,065

5,425

3,038

4,919

4,577

5,039

📊

Gross Profit Growth (1Y)

+28.10%

-3.91%

-32.56%

+409.45%

-44.00%

+61.94%

-6.96%

+10.10%

📊

Gross Profit Growth (5Y)

+322.92%

+84.88%

+211.57%

+329.84%

+373.26%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

533

519

577

580

1,266

3,038

1,638

1,909

2,024

📊

Operating Expenses Growth (1Y)

-2.64%

+11.13%

+0.56%

+118.28%

+139.84%

-46.09%

+16.61%

+5.98%

📊

Operating Expenses Growth (5Y)

+137.47%

+485.02%

+183.80%

+229.09%

+248.76%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

591

570

577

580

1,266

1,183

1,638

1,909

2,024

📊

Research and Development

📊

Other Income Expenses

240

1,854

📊

EBITDA

1,367

1,800

1,347

935

5,139

2,964

4,312

3,274

3,610

📊

EBITDA Growth (1Y)

+31.68%

-25.18%

-30.60%

+449.87%

-42.32%

+45.46%

-24.06%

+10.25%

📊

EBITDA Growth (5Y)

+275.96%

+64.67%

+220.17%

+250.35%

+286.26%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

457

497

231

236

553

539

568

607

468

📊

Operating Income

749

1,124

1,115

699

4,379

2,252

3,281

2,667

3,016

📊

Operating Income Growth (1Y)

+49.98%

-0.75%

-37.35%

+526.66%

-48.58%

+45.71%

-18.71%

+13.05%

📊

Operating Income Growth (5Y)

+484.46%

+100.39%

+194.19%

+281.67%

+331.50%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

844

1,211

1,089

674

4,500

2,415

3,738

3,127

3,521

📊

Tax Provision

134

-20

132

141

149

201

📊

NET INCOME

767

1,072

1,079

694

4,470

2,281

3,597

2,978

3,320

📊

Net Income Growth (1Y)

+39.82%

+0.61%

-35.69%

+544.19%

-48.96%

+57.68%

-17.22%

+11.50%

📊

Net Income Growth (5Y)

+482.79%

+112.73%

+233.40%

+329.15%

+378.51%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.26

0.36

0.23

1.51

0.76

1.2

0.99

1.1

📊

Diluted EPS

0.26

0.36

0.23

1.51

0.76

1.2

0.99

1.1

📊

Basic Average Shares

3,000

📊

Diluted Average Shares

3,000

📊

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	11,631	11,667	6,957	7,108	22,528	15,577	17,729	18,223	19,205	📊
Revenue Growth (1Y)	--	+0.31%	-40.37%	+2.17%	+216.95%	-30.86%	+13.82%	+2.79%	+5.39%	📊
Revenue Growth (5Y)	--	--	--	--	+93.70%	+33.51%	+154.85%	+156.38%	+170.19%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	10,348	10,024	5,378	6,043	17,104	12,539	12,810	13,647	14,166	📊
Cost of Revenue Growth (1Y)	--	-3.13%	-46.35%	+12.37%	+183.03%	-26.69%	+2.16%	+6.53%	+3.81%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+65.29%	+25.09%	+138.20%	+125.82%	+134.41%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Gross Profit	1,283	1,643	1,579	1,065	5,425	3,038	4,919	4,577	5,039	📊
Gross Profit Growth (1Y)	--	+28.10%	-3.91%	-32.56%	+409.45%	-44.00%	+61.94%	-6.96%	+10.10%	📊
Gross Profit Growth (5Y)	--	--	--	--	+322.92%	+84.88%	+211.57%	+329.84%	+373.26%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	533	519	577	580	1,266	3,038	1,638	1,909	2,024	📊
Operating Expenses Growth (1Y)	--	-2.64%	+11.13%	+0.56%	+118.28%	+139.84%	-46.09%	+16.61%	+5.98%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+137.47%	+485.02%	+183.80%	+229.09%	+248.76%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	591	570	577	580	1,266	1,183	1,638	1,909	2,024	📊
Research and Development	0	57	0	0	0	0	0	0	--	📊
Other Income Expenses	57	51	76	84	240	1,854	0	0	--	📊
EBITDA	1,367	1,800	1,347	935	5,139	2,964	4,312	3,274	3,610	📊
EBITDA Growth (1Y)	--	+31.68%	-25.18%	-30.60%	+449.87%	-42.32%	+45.46%	-24.06%	+10.25%	📊
EBITDA Growth (5Y)	--	--	--	--	+275.96%	+64.67%	+220.17%	+250.35%	+286.26%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	457	497	231	236	553	539	568	607	468	📊
Operating Income	749	1,124	1,115	699	4,379	2,252	3,281	2,667	3,016	📊
Operating Income Growth (1Y)	--	+49.98%	-0.75%	-37.35%	+526.66%	-48.58%	+45.71%	-18.71%	+13.05%	📊
Operating Income Growth (5Y)	--	--	--	--	+484.46%	+100.39%	+194.19%	+281.67%	+331.50%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	92	26	23	60	11	6	10	9	📊
Pre Tax Income	844	1,211	1,089	674	4,500	2,415	3,738	3,127	3,521	📊
Tax Provision	74	134	10	-20	70	132	141	149	201	📊
NET INCOME	767	1,072	1,079	694	4,470	2,281	3,597	2,978	3,320	📊
Net Income Growth (1Y)	--	+39.82%	+0.61%	-35.69%	+544.19%	-48.96%	+57.68%	-17.22%	+11.50%	📊
Net Income Growth (5Y)	--	--	--	--	+482.79%	+112.73%	+233.40%	+329.15%	+378.51%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Basic EPS	0.26	0.36	0.36	0.23	1.51	0.76	1.2	0.99	1.1	📊
Diluted EPS	0.26	0.36	0.36	0.23	1.51	0.76	1.2	0.99	1.1	📊
Basic Average Shares	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	📊
Diluted Average Shares	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

11,631

11,667

6,957

7,108

22,528

15,577

17,729

18,223

19,205

📊

Revenue Growth (1Y)

+0.31%

-40.37%

+2.17%

+216.95%

-30.86%

+13.82%

+2.79%

+5.39%

📊

Revenue Growth (5Y)

+93.70%

+33.51%

+154.85%

+156.38%

+170.19%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

10,348

10,024

5,378

6,043

17,104

12,539

12,810

13,647

14,166

📊

Cost of Revenue Growth (1Y)

-3.13%

-46.35%

+12.37%

+183.03%

-26.69%

+2.16%

+6.53%

+3.81%

📊

Cost of Revenue Growth (5Y)

+65.29%

+25.09%

+138.20%

+125.82%

+134.41%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

1,283

1,643

1,579

1,065

5,425

3,038

4,919

4,577

5,039

📊

Gross Profit Growth (1Y)

+28.10%

-3.91%

-32.56%

+409.45%

-44.00%

+61.94%

-6.96%

+10.10%

📊

Gross Profit Growth (5Y)

+322.92%

+84.88%

+211.57%

+329.84%

+373.26%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

533

519

577

580

1,266

3,038

1,638

1,909

2,024

📊

Operating Expenses Growth (1Y)

-2.64%

+11.13%

+0.56%

+118.28%

+139.84%

-46.09%

+16.61%

+5.98%

📊

Operating Expenses Growth (5Y)

+137.47%

+485.02%

+183.80%

+229.09%

+248.76%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

591

570

577

580

1,266

1,183

1,638

1,909

2,024

📊

Research and Development

📊

Other Income Expenses

240

1,854

📊

EBITDA

1,367

1,800

1,347

935

5,139

2,964

4,312

3,274

3,610

📊

EBITDA Growth (1Y)

+31.68%

-25.18%

-30.60%

+449.87%

-42.32%

+45.46%

-24.06%

+10.25%

📊

EBITDA Growth (5Y)

+275.96%

+64.67%

+220.17%

+250.35%

+286.26%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

457

497

231

236

553

539

568

607

468

📊

Operating Income

749

1,124

1,115

699

4,379

2,252

3,281

2,667

3,016

📊

Operating Income Growth (1Y)

+49.98%

-0.75%

-37.35%

+526.66%

-48.58%

+45.71%

-18.71%

+13.05%

📊

Operating Income Growth (5Y)

+484.46%

+100.39%

+194.19%

+281.67%

+331.50%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

844

1,211

1,089

674

4,500

2,415

3,738

3,127

3,521

📊

Tax Provision

134

-20

132

141

149

201

📊

NET INCOME

767

1,072

1,079

694

4,470

2,281

3,597

2,978

3,320

📊

Net Income Growth (1Y)

+39.82%

+0.61%

-35.69%

+544.19%

-48.96%

+57.68%

-17.22%

+11.50%

📊

Net Income Growth (5Y)

+482.79%

+112.73%

+233.40%

+329.15%

+378.51%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.26

0.36

0.23

1.51

0.76

1.2

0.99

1.1

📊

Diluted EPS

0.26

0.36

0.23

1.51

0.76

1.2

0.99

1.1

📊

Basic Average Shares

3,000

📊

Diluted Average Shares

3,000

📊

Ex-Dividend date
Payment date
Annual Dividend	1.00 (THB)
Dividend Yield	5.99%
Shareholders Yield	2.45%
Next Earnings
Market cap	50.10B (THB)
EPS (TTM)	1.10 (THB)
P/E (TTM)	15.18 (THB)
Last Close	16.70

Next Earnings
Market cap	50.10B (THB)
EPS (TTM)	1.10 (THB)
P/E (TTM)	15.18 (THB)
Last Close	16.70 (THB)

Ex-Dividend date
Payment date
Annual Dividend	1.00 (THB)
Dividend Yield	5.99%
Shareholders Yield	2.45%
Next Earnings
Market cap	50.10B (THB)
EPS (TTM)	1.10 (THB)
P/E (TTM)	15.18 (THB)
Last Close	16.70

Next Earnings
Market cap	50.10B (THB)
EPS (TTM)	1.10 (THB)
P/E (TTM)	15.18 (THB)
Last Close	16.70 (THB)