Neo Corporate PCL - NEO.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	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	6,156	6,768	7,427	8,301	9,484	10,062	10,738	11,373	📊
Revenue Growth (1Y)	--	+9.93%	+9.75%	+11.76%	+14.26%	+6.09%	+6.72%	+5.91%	📊
Revenue Growth (5Y)	--	--	--	--	+54.06%	+48.68%	+44.58%	+53.13%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	3,771	4,044	4,590	5,474	5,773	5,537	6,786	7,129	📊
Cost of Revenue Growth (1Y)	--	+7.24%	+13.49%	+19.26%	+5.47%	-4.09%	+22.55%	+5.05%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+53.10%	+36.92%	+47.86%	+55.33%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	2,385	2,723	2,837	2,827	3,711	4,525	3,952	4,244	📊
Gross Profit Growth (1Y)	--	+14.17%	+4.19%	-0.37%	+31.27%	+21.93%	-12.66%	+7.38%	📊
Gross Profit Growth (5Y)	--	--	--	--	+55.58%	+66.16%	+39.28%	+49.56%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	1,839	1,913	1,914	2,103	2,633	3,153	3,196	3,511	📊
Operating Expenses Growth (1Y)	--	+4.00%	+0.03%	+9.87%	+25.21%	+19.78%	+1.37%	+9.84%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+43.12%	+64.83%	+67.03%	+83.48%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	1,839	1,913	1,914	2,103	2,633	3,222	3,196	3,520	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	-28	-69	0	-9	📊
EBITDA	850	1,110	1,261	1,070	1,461	1,749	1,235	1,299	📊
EBITDA Growth (1Y)	--	+30.62%	+13.66%	-15.19%	+36.57%	+19.73%	-29.37%	+5.11%	📊
EBITDA Growth (5Y)	--	--	--	--	+71.96%	+57.62%	-2.06%	+2.94%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	286	303	315	323	355	378	480	549	📊
Operating Income	546	810	924	724	1,106	1,372	756	732	📊
Operating Income Growth (1Y)	--	+48.45%	+14.01%	-21.59%	+52.71%	+24.01%	-44.92%	-3.05%	📊
Operating Income Growth (5Y)	--	--	--	--	+102.65%	+69.29%	-18.21%	-20.71%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	77	54	37	36	55	86	95	98	📊
Pre Tax Income	487	752	909	710	1,052	1,286	718	678	📊
Tax Provision	101	150	180	142	212	262	147	139	📊
NET INCOME	382	596	720	565	830	1,008	562	529	📊
Net Income Growth (1Y)	--	+55.88%	+20.81%	-21.54%	+46.95%	+21.53%	-44.28%	-5.79%	📊
Net Income Growth (5Y)	--	--	--	--	+117.15%	+69.29%	-21.93%	-26.44%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	1.27	1.99	2.4	1.88	2.77	3.6	1.87	1.77	📊
Diluted EPS	1.27	1.99	2.4	1.88	2.77	3.6	1.87	1.77	📊
Basic Average Shares	300	300	300	300	300	280	300	300	📊
Diluted Average Shares	300	300	300	300	300	280	300	300	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

6,156

6,768

7,427

8,301

9,484

10,062

10,738

11,373

📊

Revenue Growth (1Y)

+9.93%

+9.75%

+11.76%

+14.26%

+6.09%

+6.72%

+5.91%

📊

Revenue Growth (5Y)

+54.06%

+48.68%

+44.58%

+53.13%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

3,771

4,044

4,590

5,474

5,773

5,537

6,786

7,129

📊

Cost of Revenue Growth (1Y)

+7.24%

+13.49%

+19.26%

+5.47%

-4.09%

+22.55%

+5.05%

📊

Cost of Revenue Growth (5Y)

+53.10%

+36.92%

+47.86%

+55.33%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

2,385

2,723

2,837

2,827

3,711

4,525

3,952

4,244

📊

Gross Profit Growth (1Y)

+14.17%

+4.19%

-0.37%

+31.27%

+21.93%

-12.66%

+7.38%

📊

Gross Profit Growth (5Y)

+55.58%

+66.16%

+39.28%

+49.56%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,839

1,913

1,914

2,103

2,633

3,153

3,196

3,511

📊

Operating Expenses Growth (1Y)

+4.00%

+0.03%

+9.87%

+25.21%

+19.78%

+1.37%

+9.84%

📊

Operating Expenses Growth (5Y)

+43.12%

+64.83%

+67.03%

+83.48%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

1,839

1,913

1,914

2,103

2,633

3,222

3,196

3,520

📊

Research and Development

📊

Other Income Expenses

-28

-69

-9

📊

EBITDA

850

1,110

1,261

1,070

1,461

1,749

1,235

1,299

📊

EBITDA Growth (1Y)

+30.62%

+13.66%

-15.19%

+36.57%

+19.73%

-29.37%

+5.11%

📊

EBITDA Growth (5Y)

+71.96%

+57.62%

-2.06%

+2.94%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

286

303

315

323

355

378

480

549

📊

Operating Income

546

810

924

724

1,106

1,372

756

732

📊

Operating Income Growth (1Y)

+48.45%

+14.01%

-21.59%

+52.71%

+24.01%

-44.92%

-3.05%

📊

Operating Income Growth (5Y)

+102.65%

+69.29%

-18.21%

-20.71%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

487

752

909

710

1,052

1,286

718

678

📊

Tax Provision

101

150

180

142

212

262

147

139

📊

NET INCOME

382

596

720

565

830

1,008

562

529

📊

Net Income Growth (1Y)

+55.88%

+20.81%

-21.54%

+46.95%

+21.53%

-44.28%

-5.79%

📊

Net Income Growth (5Y)

+117.15%

+69.29%

-21.93%

-26.44%

📊

Net Income Growth (10Y)

📊

Basic EPS

1.27

1.99

2.4

1.88

2.77

3.6

1.87

1.77

📊

Diluted EPS

1.27

1.99

2.4

1.88

2.77

3.6

1.87

1.77

📊

Basic Average Shares

300

280

300

📊

Diluted Average Shares

300

280

300

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	6,156	6,768	7,427	8,301	9,484	10,062	10,738	11,373	📊
Revenue Growth (1Y)	--	+9.93%	+9.75%	+11.76%	+14.26%	+6.09%	+6.72%	+5.91%	📊
Revenue Growth (5Y)	--	--	--	--	+54.06%	+48.68%	+44.58%	+53.13%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	3,771	4,044	4,590	5,474	5,773	5,537	6,786	7,129	📊
Cost of Revenue Growth (1Y)	--	+7.24%	+13.49%	+19.26%	+5.47%	-4.09%	+22.55%	+5.05%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+53.10%	+36.92%	+47.86%	+55.33%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	2,385	2,723	2,837	2,827	3,711	4,525	3,952	4,244	📊
Gross Profit Growth (1Y)	--	+14.17%	+4.19%	-0.37%	+31.27%	+21.93%	-12.66%	+7.38%	📊
Gross Profit Growth (5Y)	--	--	--	--	+55.58%	+66.16%	+39.28%	+49.56%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	1,839	1,913	1,914	2,103	2,633	3,153	3,196	3,511	📊
Operating Expenses Growth (1Y)	--	+4.00%	+0.03%	+9.87%	+25.21%	+19.78%	+1.37%	+9.84%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+43.12%	+64.83%	+67.03%	+83.48%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	1,839	1,913	1,914	2,103	2,633	3,222	3,196	3,520	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	-28	-69	0	-9	📊
EBITDA	850	1,110	1,261	1,070	1,461	1,749	1,235	1,299	📊
EBITDA Growth (1Y)	--	+30.62%	+13.66%	-15.19%	+36.57%	+19.73%	-29.37%	+5.11%	📊
EBITDA Growth (5Y)	--	--	--	--	+71.96%	+57.62%	-2.06%	+2.94%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	286	303	315	323	355	378	480	549	📊
Operating Income	546	810	924	724	1,106	1,372	756	732	📊
Operating Income Growth (1Y)	--	+48.45%	+14.01%	-21.59%	+52.71%	+24.01%	-44.92%	-3.05%	📊
Operating Income Growth (5Y)	--	--	--	--	+102.65%	+69.29%	-18.21%	-20.71%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	77	54	37	36	55	86	95	98	📊
Pre Tax Income	487	752	909	710	1,052	1,286	718	678	📊
Tax Provision	101	150	180	142	212	262	147	139	📊
NET INCOME	382	596	720	565	830	1,008	562	529	📊
Net Income Growth (1Y)	--	+55.88%	+20.81%	-21.54%	+46.95%	+21.53%	-44.28%	-5.79%	📊
Net Income Growth (5Y)	--	--	--	--	+117.15%	+69.29%	-21.93%	-26.44%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	1.27	1.99	2.4	1.88	2.77	3.6	1.87	1.77	📊
Diluted EPS	1.27	1.99	2.4	1.88	2.77	3.6	1.87	1.77	📊
Basic Average Shares	300	300	300	300	300	280	300	300	📊
Diluted Average Shares	300	300	300	300	300	280	300	300	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

6,156

6,768

7,427

8,301

9,484

10,062

10,738

11,373

📊

Revenue Growth (1Y)

+9.93%

+9.75%

+11.76%

+14.26%

+6.09%

+6.72%

+5.91%

📊

Revenue Growth (5Y)

+54.06%

+48.68%

+44.58%

+53.13%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

3,771

4,044

4,590

5,474

5,773

5,537

6,786

7,129

📊

Cost of Revenue Growth (1Y)

+7.24%

+13.49%

+19.26%

+5.47%

-4.09%

+22.55%

+5.05%

📊

Cost of Revenue Growth (5Y)

+53.10%

+36.92%

+47.86%

+55.33%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

2,385

2,723

2,837

2,827

3,711

4,525

3,952

4,244

📊

Gross Profit Growth (1Y)

+14.17%

+4.19%

-0.37%

+31.27%

+21.93%

-12.66%

+7.38%

📊

Gross Profit Growth (5Y)

+55.58%

+66.16%

+39.28%

+49.56%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

1,839

1,913

1,914

2,103

2,633

3,153

3,196

3,511

📊

Operating Expenses Growth (1Y)

+4.00%

+0.03%

+9.87%

+25.21%

+19.78%

+1.37%

+9.84%

📊

Operating Expenses Growth (5Y)

+43.12%

+64.83%

+67.03%

+83.48%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

1,839

1,913

1,914

2,103

2,633

3,222

3,196

3,520

📊

Research and Development

📊

Other Income Expenses

-28

-69

-9

📊

EBITDA

850

1,110

1,261

1,070

1,461

1,749

1,235

1,299

📊

EBITDA Growth (1Y)

+30.62%

+13.66%

-15.19%

+36.57%

+19.73%

-29.37%

+5.11%

📊

EBITDA Growth (5Y)

+71.96%

+57.62%

-2.06%

+2.94%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

286

303

315

323

355

378

480

549

📊

Operating Income

546

810

924

724

1,106

1,372

756

732

📊

Operating Income Growth (1Y)

+48.45%

+14.01%

-21.59%

+52.71%

+24.01%

-44.92%

-3.05%

📊

Operating Income Growth (5Y)

+102.65%

+69.29%

-18.21%

-20.71%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

487

752

909

710

1,052

1,286

718

678

📊

Tax Provision

101

150

180

142

212

262

147

139

📊

NET INCOME

382

596

720

565

830

1,008

562

529

📊

Net Income Growth (1Y)

+55.88%

+20.81%

-21.54%

+46.95%

+21.53%

-44.28%

-5.79%

📊

Net Income Growth (5Y)

+117.15%

+69.29%

-21.93%

-26.44%

📊

Net Income Growth (10Y)

📊

Basic EPS

1.27

1.99

2.4

1.88

2.77

3.6

1.87

1.77

📊

Diluted EPS

1.27

1.99

2.4

1.88

2.77

3.6

1.87

1.77

📊

Basic Average Shares

300

280

300

📊

Diluted Average Shares

300

280

300

📊

Ex-Dividend date
Payment date
Annual Dividend	1.35 (THB)
Dividend Yield	5.53%
Shareholders Yield	-13.6%
Next Earnings
Market cap	7.32B (THB)
EPS (TTM)	1.77 (THB)
P/E (TTM)	13.79 (THB)
Last Close	24.40

Next Earnings
Market cap	7.32B (THB)
EPS (TTM)	1.77 (THB)
P/E (TTM)	13.79 (THB)
Last Close	24.40 (THB)

Ex-Dividend date
Payment date
Annual Dividend	1.35 (THB)
Dividend Yield	5.53%
Shareholders Yield	-13.6%
Next Earnings
Market cap	7.32B (THB)
EPS (TTM)	1.77 (THB)
P/E (TTM)	13.79 (THB)
Last Close	24.40

Next Earnings
Market cap	7.32B (THB)
EPS (TTM)	1.77 (THB)
P/E (TTM)	13.79 (THB)
Last Close	24.40 (THB)