Khonburi Sugar Power Plant Infrastructure Fund - 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	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	95	212	206	200	184	192	174	📊
Revenue Growth (1Y)	--	+123.05%	-2.75%	-2.95%	-8.16%	+4.52%	-9.54%	📊
Revenue Growth (5Y)	--	--	--	--	+93.35%	-9.40%	-18.05%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	4	11	10	10	10	10	10	📊
Cost of Revenue Growth (1Y)	--	+166.91%	-0.22%	-0.09%	-3.67%	+1.05%	-0.91%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+156.33%	-2.95%	-3.84%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	91	202	196	190	174	182	164	📊
Gross Profit Growth (1Y)	--	+121.16%	-2.88%	-3.10%	-8.41%	+4.72%	-10.02%	📊
Gross Profit Growth (5Y)	--	--	--	--	+90.63%	-9.74%	-18.79%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	-291	-59	6	6	5	6	4	📊
Operating Expenses Growth (1Y)	--	+79.60%	+109.63%	-3.33%	-3.61%	+7.33%	-23.23%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+101.83%	+109.63%	+107.39%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	0	0	0	0	5	0	--	📊
Research and Development	0	0	0	0	0	0	--	📊
Other Income Expenses	291	-0	43	0	0	6	4	📊
EBITDA	382	261	190	184	169	310	88	📊
EBITDA Growth (1Y)	--	-31.68%	-27.15%	-3.09%	-8.55%	+83.78%	-71.66%	📊
EBITDA Growth (5Y)	--	--	--	--	-55.89%	+18.65%	-66.38%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	-287	-49	16	16	0	0	--	📊
Operating Income	382	261	190	184	169	176	158	📊
Operating Income Growth (1Y)	--	-31.68%	-27.15%	-3.09%	-8.55%	+4.63%	-10.32%	📊
Operating Income Growth (5Y)	--	--	--	--	-55.89%	-32.45%	-39.42%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	0	0	0	--	📊
Pre Tax Income	382	261	190	197	76	310	80	📊
Tax Provision	382	261	190	184	0	0	--	📊
NET INCOME	382	261	234	197	76	310	80	📊
Net Income Growth (1Y)	--	-31.68%	-10.50%	-15.70%	-61.56%	+309.08%	-74.31%	📊
Net Income Growth (5Y)	--	--	--	--	-80.18%	+18.65%	-69.52%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	280,001,611	280,002,712	279,986,268	0.7	0.27	1.11	0.28	📊
Diluted EPS	382,174,200	261,102,529	233,676,540	0.7	0	1.11	0.28	📊
Basic Average Shares	0	0	0	280	280	280	280	📊
Diluted Average Shares	0	0	0	280	280	280	280	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

212

206

200

184

192

174

📊

Revenue Growth (1Y)

+123.05%

-2.75%

-2.95%

-8.16%

+4.52%

-9.54%

📊

Revenue Growth (5Y)

+93.35%

-9.40%

-18.05%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+166.91%

-0.22%

-0.09%

-3.67%

+1.05%

-0.91%

📊

Cost of Revenue Growth (5Y)

+156.33%

-2.95%

-3.84%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

202

196

190

174

182

164

📊

Gross Profit Growth (1Y)

+121.16%

-2.88%

-3.10%

-8.41%

+4.72%

-10.02%

📊

Gross Profit Growth (5Y)

+90.63%

-9.74%

-18.79%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

-291

-59

📊

Operating Expenses Growth (1Y)

+79.60%

+109.63%

-3.33%

-3.61%

+7.33%

-23.23%

📊

Operating Expenses Growth (5Y)

+101.83%

+109.63%

+107.39%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

291

-0

📊

EBITDA

382

261

190

184

169

310

📊

EBITDA Growth (1Y)

-31.68%

-27.15%

-3.09%

-8.55%

+83.78%

-71.66%

📊

EBITDA Growth (5Y)

-55.89%

+18.65%

-66.38%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

-287

-49

📊

Operating Income

382

261

190

184

169

176

158

📊

Operating Income Growth (1Y)

-31.68%

-27.15%

-3.09%

-8.55%

+4.63%

-10.32%

📊

Operating Income Growth (5Y)

-55.89%

-32.45%

-39.42%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

382

261

190

197

310

📊

Tax Provision

382

261

190

184

📊

NET INCOME

382

261

234

197

310

📊

Net Income Growth (1Y)

-31.68%

-10.50%

-15.70%

-61.56%

+309.08%

-74.31%

📊

Net Income Growth (5Y)

-80.18%

+18.65%

-69.52%

📊

Net Income Growth (10Y)

📊

Basic EPS

280,001,611

280,002,712

279,986,268

0.7

0.27

1.11

0.28

📊

Diluted EPS

382,174,200

261,102,529

233,676,540

0.7

1.11

0.28

📊

Basic Average Shares

280

📊

Diluted Average Shares

280

📊

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	95	212	206	200	184	192	174	📊
Revenue Growth (1Y)	--	+123.05%	-2.75%	-2.95%	-8.16%	+4.52%	-9.54%	📊
Revenue Growth (5Y)	--	--	--	--	+93.35%	-9.40%	-18.05%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	4	11	10	10	10	10	10	📊
Cost of Revenue Growth (1Y)	--	+166.91%	-0.22%	-0.09%	-3.67%	+1.05%	-0.91%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+156.33%	-2.95%	-3.84%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	91	202	196	190	174	182	164	📊
Gross Profit Growth (1Y)	--	+121.16%	-2.88%	-3.10%	-8.41%	+4.72%	-10.02%	📊
Gross Profit Growth (5Y)	--	--	--	--	+90.63%	-9.74%	-18.79%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	-291	-59	6	6	5	6	4	📊
Operating Expenses Growth (1Y)	--	+79.60%	+109.63%	-3.33%	-3.61%	+7.33%	-23.23%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+101.83%	+109.63%	+107.39%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	0	0	0	0	5	0	--	📊
Research and Development	0	0	0	0	0	0	--	📊
Other Income Expenses	291	-0	43	0	0	6	4	📊
EBITDA	382	261	190	184	169	310	88	📊
EBITDA Growth (1Y)	--	-31.68%	-27.15%	-3.09%	-8.55%	+83.78%	-71.66%	📊
EBITDA Growth (5Y)	--	--	--	--	-55.89%	+18.65%	-66.38%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	-287	-49	16	16	0	0	--	📊
Operating Income	382	261	190	184	169	176	158	📊
Operating Income Growth (1Y)	--	-31.68%	-27.15%	-3.09%	-8.55%	+4.63%	-10.32%	📊
Operating Income Growth (5Y)	--	--	--	--	-55.89%	-32.45%	-39.42%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	0	0	0	--	📊
Pre Tax Income	382	261	190	197	76	310	80	📊
Tax Provision	382	261	190	184	0	0	--	📊
NET INCOME	382	261	234	197	76	310	80	📊
Net Income Growth (1Y)	--	-31.68%	-10.50%	-15.70%	-61.56%	+309.08%	-74.31%	📊
Net Income Growth (5Y)	--	--	--	--	-80.18%	+18.65%	-69.52%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	280,001,611	280,002,712	279,986,268	0.7	0.27	1.11	0.28	📊
Diluted EPS	382,174,200	261,102,529	233,676,540	0.7	0	1.11	0.28	📊
Basic Average Shares	0	0	0	280	280	280	280	📊
Diluted Average Shares	0	0	0	280	280	280	280	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

212

206

200

184

192

174

📊

Revenue Growth (1Y)

+123.05%

-2.75%

-2.95%

-8.16%

+4.52%

-9.54%

📊

Revenue Growth (5Y)

+93.35%

-9.40%

-18.05%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

📊

Cost of Revenue Growth (1Y)

+166.91%

-0.22%

-0.09%

-3.67%

+1.05%

-0.91%

📊

Cost of Revenue Growth (5Y)

+156.33%

-2.95%

-3.84%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

202

196

190

174

182

164

📊

Gross Profit Growth (1Y)

+121.16%

-2.88%

-3.10%

-8.41%

+4.72%

-10.02%

📊

Gross Profit Growth (5Y)

+90.63%

-9.74%

-18.79%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

-291

-59

📊

Operating Expenses Growth (1Y)

+79.60%

+109.63%

-3.33%

-3.61%

+7.33%

-23.23%

📊

Operating Expenses Growth (5Y)

+101.83%

+109.63%

+107.39%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

291

-0

📊

EBITDA

382

261

190

184

169

310

📊

EBITDA Growth (1Y)

-31.68%

-27.15%

-3.09%

-8.55%

+83.78%

-71.66%

📊

EBITDA Growth (5Y)

-55.89%

+18.65%

-66.38%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

-287

-49

📊

Operating Income

382

261

190

184

169

176

158

📊

Operating Income Growth (1Y)

-31.68%

-27.15%

-3.09%

-8.55%

+4.63%

-10.32%

📊

Operating Income Growth (5Y)

-55.89%

-32.45%

-39.42%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

382

261

190

197

310

📊

Tax Provision

382

261

190

184

📊

NET INCOME

382

261

234

197

310

📊

Net Income Growth (1Y)

-31.68%

-10.50%

-15.70%

-61.56%

+309.08%

-74.31%

📊

Net Income Growth (5Y)

-80.18%

+18.65%

-69.52%

📊

Net Income Growth (10Y)

📊

Basic EPS

280,001,611

280,002,712

279,986,268

0.7

0.27

1.11

0.28

📊

Diluted EPS

382,174,200

261,102,529

233,676,540

0.7

1.11

0.28

📊

Basic Average Shares

280

📊

Diluted Average Shares

280

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings	--
Market cap	2.65B (THB)
EPS (TTM)	0.28 (THB)
P/E (TTM)	33.75 (THB)
Last Close	9.45

Next Earnings	--
Market cap	2.65B (THB)
EPS (TTM)	0.28 (THB)
P/E (TTM)	33.75 (THB)
Last Close	9.45 (THB)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings	--
Market cap	2.65B (THB)
EPS (TTM)	0.28 (THB)
P/E (TTM)	33.75 (THB)
Last Close	9.45

Next Earnings	--
Market cap	2.65B (THB)
EPS (TTM)	0.28 (THB)
P/E (TTM)	33.75 (THB)
Last Close	9.45 (THB)