Next Capital Public Company Limited - NCAP.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	2016 03/31	2017 12/31	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	399	443	780	946	981	1,172	1,691	1,030	1,816	1,964	2,057	📊
Revenue Growth (1Y)	--	+11.25%	+76.03%	+21.19%	+3.71%	+19.47%	+44.29%	-39.06%	+76.27%	+8.11%	+4.75%	📊
Revenue Growth (5Y)	--	--	--	--	+146.14%	+164.33%	+116.66%	+8.95%	+85.17%	+67.56%	+75.53%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+392.73%	+416.15%	📊
Cost of Revenue	0	44	292	350	314	351	483	607	627	60	293	📊
Cost of Revenue Growth (1Y)	--	--	+564.09%	+19.62%	-10.20%	+11.86%	+37.46%	+25.77%	+3.37%	-90.49%	+391.40%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	+697.96%	+65.17%	+73.67%	+99.91%	-83.01%	-16.50%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	399	399	488	596	667	821	1,208	423	1,189	1,904	1,764	📊
Gross Profit Growth (1Y)	--	+0.21%	+22.26%	+22.13%	+11.87%	+23.05%	+47.21%	-64.95%	+180.76%	+60.16%	-7.36%	📊
Gross Profit Growth (5Y)	--	--	--	--	+67.38%	+105.53%	+147.47%	-28.99%	+78.23%	+131.97%	+114.90%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+377.76%	+342.59%	📊
Operating Expenses	244	-41	122	135	558	610	1,187	33	1,044	973	1,005	📊
Operating Expenses Growth (1Y)	--	-116.96%	+395.09%	+10.83%	+312.72%	+9.28%	+94.69%	-97.22%	+3058.94%	-6.82%	+3.30%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+128.95%	+1574.98%	+873.14%	-75.55%	+87.11%	+59.54%	+64.81%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+299.17%	+312.36%	📊
Sell General Administrative	230	0	113	125	153	218	283	33	262	0	181	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	-41	4	10	404	392	904	0	781	973	824	📊
EBITDA	-53	150	630	777	1	72	377	181	359	961	790	📊
EBITDA Growth (1Y)	--	+384.77%	+320.34%	+23.34%	-99.89%	+8033.65%	+422.58%	-51.98%	+98.41%	+167.93%	-17.80%	📊
EBITDA Growth (5Y)	--	--	--	--	+101.68%	-51.92%	-40.23%	-76.73%	+40401.26%	+1234.16%	+996.63%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1926.54%	+1601.35%	📊
Depreciation and Amortization	-208	297	584	664	655	720	1,349	33	30	30	31	📊
Operating Income	208	4	621	767	-25	44	-153	148	145	932	759	📊
Operating Income Growth (1Y)	--	-98.23%	+16845.63%	+23.50%	-103.25%	+275.63%	-449.82%	+196.40%	-1.74%	+541.69%	-18.50%	📊
Operating Income Growth (5Y)	--	--	--	--	-112.02%	+1095.40%	-124.68%	-80.74%	+681.96%	+2026.32%	+1633.05%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+348.86%	+265.84%	📊
Interest Expense	0	0	91	123	90	70	0	204	28	242	--	📊
Pre Tax Income	155	150	116	162	253	389	210	324	301	690	809	📊
Tax Provision	32	146	26	35	51	78	45	64	61	135	158	📊
NET INCOME	123	105	90	126	202	311	165	260	240	555	650	📊
Net Income Growth (1Y)	--	-14.58%	-14.28%	+40.40%	+59.84%	+54.11%	-46.97%	+57.59%	-7.75%	+131.65%	+17.11%	📊
Net Income Growth (5Y)	--	--	--	--	+64.31%	+196.44%	+83.39%	+105.84%	+18.79%	+78.56%	+109.10%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+352.14%	+429.48%	📊
Basic EPS	14.02	1,391,180,212	0.08	0.11	0.25	0.28	0.14	0.19	0.18	0.41	0.49	📊
Diluted EPS	15.39	1,391,180,212	0.08	0.11	0.25	0.28	0.14	0.19	0	0.41	0.49	📊
Basic Average Shares	9	0	1,114	1,114	801	1,114	1,147	1,350	1,350	1,350	1,350	📊
Diluted Average Shares	8	0	1,114	1,114	801	1,114	1,147	1,350	0	1,350	1,350	📊

Breakdown

2016

03/31

2017

12/31

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

399

443

780

946

981

1,172

1,691

1,030

1,816

1,964

2,057

📊

Revenue Growth (1Y)

+11.25%

+76.03%

+21.19%

+3.71%

+19.47%

+44.29%

-39.06%

+76.27%

+8.11%

+4.75%

📊

Revenue Growth (5Y)

+146.14%

+164.33%

+116.66%

+8.95%

+85.17%

+67.56%

+75.53%

📊

Revenue Growth (10Y)

+392.73%

+416.15%

📊

Cost of Revenue

292

350

314

351

483

607

627

293

📊

Cost of Revenue Growth (1Y)

+564.09%

+19.62%

-10.20%

+11.86%

+37.46%

+25.77%

+3.37%

-90.49%

+391.40%

📊

Cost of Revenue Growth (5Y)

+697.96%

+65.17%

+73.67%

+99.91%

-83.01%

-16.50%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

399

488

596

667

821

1,208

423

1,189

1,904

1,764

📊

Gross Profit Growth (1Y)

+0.21%

+22.26%

+22.13%

+11.87%

+23.05%

+47.21%

-64.95%

+180.76%

+60.16%

-7.36%

📊

Gross Profit Growth (5Y)

+67.38%

+105.53%

+147.47%

-28.99%

+78.23%

+131.97%

+114.90%

📊

Gross Profit Growth (10Y)

+377.76%

+342.59%

📊

Operating Expenses

244

-41

122

135

558

610

1,187

1,044

973

1,005

📊

Operating Expenses Growth (1Y)

-116.96%

+395.09%

+10.83%

+312.72%

+9.28%

+94.69%

-97.22%

+3058.94%

-6.82%

+3.30%

📊

Operating Expenses Growth (5Y)

+128.95%

+1574.98%

+873.14%

-75.55%

+87.11%

+59.54%

+64.81%

📊

Operating Expenses Growth (10Y)

+299.17%

+312.36%

📊

Sell General Administrative

230

113

125

153

218

283

262

181

📊

Research and Development

📊

Other Income Expenses

-41

404

392

904

781

973

824

📊

EBITDA

-53

150

630

777

377

181

359

961

790

📊

EBITDA Growth (1Y)

+384.77%

+320.34%

+23.34%

-99.89%

+8033.65%

+422.58%

-51.98%

+98.41%

+167.93%

-17.80%

📊

EBITDA Growth (5Y)

+101.68%

-51.92%

-40.23%

-76.73%

+40401.26%

+1234.16%

+996.63%

📊

EBITDA Growth (10Y)

+1926.54%

+1601.35%

📊

Depreciation and Amortization

-208

297

584

664

655

720

1,349

📊

Operating Income

208

621

767

-25

-153

148

145

932

759

📊

Operating Income Growth (1Y)

-98.23%

+16845.63%

+23.50%

-103.25%

+275.63%

-449.82%

+196.40%

-1.74%

+541.69%

-18.50%

📊

Operating Income Growth (5Y)

-112.02%

+1095.40%

-124.68%

-80.74%

+681.96%

+2026.32%

+1633.05%

📊

Operating Income Growth (10Y)

+348.86%

+265.84%

📊

Interest Expense

123

204

242

📊

Pre Tax Income

155

150

116

162

253

389

210

324

301

690

809

📊

Tax Provision

146

135

158

📊

NET INCOME

123

105

126

202

311

165

260

240

555

650

📊

Net Income Growth (1Y)

-14.58%

-14.28%

+40.40%

+59.84%

+54.11%

-46.97%

+57.59%

-7.75%

+131.65%

+17.11%

📊

Net Income Growth (5Y)

+64.31%

+196.44%

+83.39%

+105.84%

+18.79%

+78.56%

+109.10%

📊

Net Income Growth (10Y)

+352.14%

+429.48%

📊

Basic EPS

14.02

1,391,180,212

0.08

0.11

0.25

0.28

0.14

0.19

0.18

0.41

0.49

📊

Diluted EPS

15.39

1,391,180,212

0.08

0.11

0.25

0.28

0.14

0.19

0.41

0.49

📊

Basic Average Shares

1,114

801

1,114

1,147

1,350

📊

Diluted Average Shares

1,114

801

1,114

1,147

1,350

📊

Breakdown	2016 03/31	2017 12/31	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	399	443	780	946	981	1,172	1,691	1,030	1,816	1,964	2,057	📊
Revenue Growth (1Y)	--	+11.25%	+76.03%	+21.19%	+3.71%	+19.47%	+44.29%	-39.06%	+76.27%	+8.11%	+4.75%	📊
Revenue Growth (5Y)	--	--	--	--	+146.14%	+164.33%	+116.66%	+8.95%	+85.17%	+67.56%	+75.53%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+392.73%	+416.15%	📊
Cost of Revenue	0	44	292	350	314	351	483	607	627	60	293	📊
Cost of Revenue Growth (1Y)	--	--	+564.09%	+19.62%	-10.20%	+11.86%	+37.46%	+25.77%	+3.37%	-90.49%	+391.40%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	--	+697.96%	+65.17%	+73.67%	+99.91%	-83.01%	-16.50%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	399	399	488	596	667	821	1,208	423	1,189	1,904	1,764	📊
Gross Profit Growth (1Y)	--	+0.21%	+22.26%	+22.13%	+11.87%	+23.05%	+47.21%	-64.95%	+180.76%	+60.16%	-7.36%	📊
Gross Profit Growth (5Y)	--	--	--	--	+67.38%	+105.53%	+147.47%	-28.99%	+78.23%	+131.97%	+114.90%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+377.76%	+342.59%	📊
Operating Expenses	244	-41	122	135	558	610	1,187	33	1,044	973	1,005	📊
Operating Expenses Growth (1Y)	--	-116.96%	+395.09%	+10.83%	+312.72%	+9.28%	+94.69%	-97.22%	+3058.94%	-6.82%	+3.30%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+128.95%	+1574.98%	+873.14%	-75.55%	+87.11%	+59.54%	+64.81%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+299.17%	+312.36%	📊
Sell General Administrative	230	0	113	125	153	218	283	33	262	0	181	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	-41	4	10	404	392	904	0	781	973	824	📊
EBITDA	-53	150	630	777	1	72	377	181	359	961	790	📊
EBITDA Growth (1Y)	--	+384.77%	+320.34%	+23.34%	-99.89%	+8033.65%	+422.58%	-51.98%	+98.41%	+167.93%	-17.80%	📊
EBITDA Growth (5Y)	--	--	--	--	+101.68%	-51.92%	-40.23%	-76.73%	+40401.26%	+1234.16%	+996.63%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1926.54%	+1601.35%	📊
Depreciation and Amortization	-208	297	584	664	655	720	1,349	33	30	30	31	📊
Operating Income	208	4	621	767	-25	44	-153	148	145	932	759	📊
Operating Income Growth (1Y)	--	-98.23%	+16845.63%	+23.50%	-103.25%	+275.63%	-449.82%	+196.40%	-1.74%	+541.69%	-18.50%	📊
Operating Income Growth (5Y)	--	--	--	--	-112.02%	+1095.40%	-124.68%	-80.74%	+681.96%	+2026.32%	+1633.05%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+348.86%	+265.84%	📊
Interest Expense	0	0	91	123	90	70	0	204	28	242	--	📊
Pre Tax Income	155	150	116	162	253	389	210	324	301	690	809	📊
Tax Provision	32	146	26	35	51	78	45	64	61	135	158	📊
NET INCOME	123	105	90	126	202	311	165	260	240	555	650	📊
Net Income Growth (1Y)	--	-14.58%	-14.28%	+40.40%	+59.84%	+54.11%	-46.97%	+57.59%	-7.75%	+131.65%	+17.11%	📊
Net Income Growth (5Y)	--	--	--	--	+64.31%	+196.44%	+83.39%	+105.84%	+18.79%	+78.56%	+109.10%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+352.14%	+429.48%	📊
Basic EPS	14.02	1,391,180,212	0.08	0.11	0.25	0.28	0.14	0.19	0.18	0.41	0.49	📊
Diluted EPS	15.39	1,391,180,212	0.08	0.11	0.25	0.28	0.14	0.19	0	0.41	0.49	📊
Basic Average Shares	9	0	1,114	1,114	801	1,114	1,147	1,350	1,350	1,350	1,350	📊
Diluted Average Shares	8	0	1,114	1,114	801	1,114	1,147	1,350	0	1,350	1,350	📊

Breakdown

2016

03/31

2017

12/31

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

399

443

780

946

981

1,172

1,691

1,030

1,816

1,964

2,057

📊

Revenue Growth (1Y)

+11.25%

+76.03%

+21.19%

+3.71%

+19.47%

+44.29%

-39.06%

+76.27%

+8.11%

+4.75%

📊

Revenue Growth (5Y)

+146.14%

+164.33%

+116.66%

+8.95%

+85.17%

+67.56%

+75.53%

📊

Revenue Growth (10Y)

+392.73%

+416.15%

📊

Cost of Revenue

292

350

314

351

483

607

627

293

📊

Cost of Revenue Growth (1Y)

+564.09%

+19.62%

-10.20%

+11.86%

+37.46%

+25.77%

+3.37%

-90.49%

+391.40%

📊

Cost of Revenue Growth (5Y)

+697.96%

+65.17%

+73.67%

+99.91%

-83.01%

-16.50%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

399

488

596

667

821

1,208

423

1,189

1,904

1,764

📊

Gross Profit Growth (1Y)

+0.21%

+22.26%

+22.13%

+11.87%

+23.05%

+47.21%

-64.95%

+180.76%

+60.16%

-7.36%

📊

Gross Profit Growth (5Y)

+67.38%

+105.53%

+147.47%

-28.99%

+78.23%

+131.97%

+114.90%

📊

Gross Profit Growth (10Y)

+377.76%

+342.59%

📊

Operating Expenses

244

-41

122

135

558

610

1,187

1,044

973

1,005

📊

Operating Expenses Growth (1Y)

-116.96%

+395.09%

+10.83%

+312.72%

+9.28%

+94.69%

-97.22%

+3058.94%

-6.82%

+3.30%

📊

Operating Expenses Growth (5Y)

+128.95%

+1574.98%

+873.14%

-75.55%

+87.11%

+59.54%

+64.81%

📊

Operating Expenses Growth (10Y)

+299.17%

+312.36%

📊

Sell General Administrative

230

113

125

153

218

283

262

181

📊

Research and Development

📊

Other Income Expenses

-41

404

392

904

781

973

824

📊

EBITDA

-53

150

630

777

377

181

359

961

790

📊

EBITDA Growth (1Y)

+384.77%

+320.34%

+23.34%

-99.89%

+8033.65%

+422.58%

-51.98%

+98.41%

+167.93%

-17.80%

📊

EBITDA Growth (5Y)

+101.68%

-51.92%

-40.23%

-76.73%

+40401.26%

+1234.16%

+996.63%

📊

EBITDA Growth (10Y)

+1926.54%

+1601.35%

📊

Depreciation and Amortization

-208

297

584

664

655

720

1,349

📊

Operating Income

208

621

767

-25

-153

148

145

932

759

📊

Operating Income Growth (1Y)

-98.23%

+16845.63%

+23.50%

-103.25%

+275.63%

-449.82%

+196.40%

-1.74%

+541.69%

-18.50%

📊

Operating Income Growth (5Y)

-112.02%

+1095.40%

-124.68%

-80.74%

+681.96%

+2026.32%

+1633.05%

📊

Operating Income Growth (10Y)

+348.86%

+265.84%

📊

Interest Expense

123

204

242

📊

Pre Tax Income

155

150

116

162

253

389

210

324

301

690

809

📊

Tax Provision

146

135

158

📊

NET INCOME

123

105

126

202

311

165

260

240

555

650

📊

Net Income Growth (1Y)

-14.58%

-14.28%

+40.40%

+59.84%

+54.11%

-46.97%

+57.59%

-7.75%

+131.65%

+17.11%

📊

Net Income Growth (5Y)

+64.31%

+196.44%

+83.39%

+105.84%

+18.79%

+78.56%

+109.10%

📊

Net Income Growth (10Y)

+352.14%

+429.48%

📊

Basic EPS

14.02

1,391,180,212

0.08

0.11

0.25

0.28

0.14

0.19

0.18

0.41

0.49

📊

Diluted EPS

15.39

1,391,180,212

0.08

0.11

0.25

0.28

0.14

0.19

0.41

0.49

📊

Basic Average Shares

1,114

801

1,114

1,147

1,350

📊

Diluted Average Shares

1,114

801

1,114

1,147

1,350

📊

Ex-Dividend date
Payment date
Annual Dividend	0.04 (THB)
Dividend Yield	1.22%
Shareholders Yield	-1.19%
Next Earnings	--
Market cap	4.43B (THB)
EPS (TTM)	0.49 (THB)
P/E (TTM)	6.69 (THB)
Last Close	3.28

Next Earnings	--
Market cap	4.43B (THB)
EPS (TTM)	0.49 (THB)
P/E (TTM)	6.69 (THB)
Last Close	3.28 (THB)

Ex-Dividend date
Payment date
Annual Dividend	0.04 (THB)
Dividend Yield	1.22%
Shareholders Yield	-1.19%
Next Earnings	--
Market cap	4.43B (THB)
EPS (TTM)	0.49 (THB)
P/E (TTM)	6.69 (THB)
Last Close	3.28

Next Earnings	--
Market cap	4.43B (THB)
EPS (TTM)	0.49 (THB)
P/E (TTM)	6.69 (THB)
Last Close	3.28 (THB)