NSL Foods Public Company Limited - NSL.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 12/31	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	2,813	3,020	3,134	3,370	2,923	3,038	4,001	4,793	5,839	6,922	7,133	📊
Revenue Growth (1Y)	--	+7.34%	+3.77%	+7.55%	-13.27%	+3.94%	+31.70%	+19.78%	+21.84%	+18.54%	+3.04%	📊
Revenue Growth (5Y)	--	--	--	--	+3.90%	+0.61%	+27.69%	+42.20%	+99.76%	+127.83%	+134.77%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+146.04%	+153.53%	📊
Cost of Revenue	2,282	2,687	2,731	2,867	2,448	2,497	3,259	3,910	4,630	5,565	5,769	📊
Cost of Revenue Growth (1Y)	--	+17.76%	+1.64%	+5.00%	-14.62%	+1.98%	+30.55%	+19.96%	+18.41%	+20.21%	+3.65%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+7.31%	-7.08%	+19.36%	+36.36%	+89.11%	+122.91%	+131.06%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+143.93%	+152.84%	📊
Gross Profit	532	333	403	503	475	542	742	883	1,209	1,357	1,364	📊
Gross Profit Growth (1Y)	--	-37.34%	+20.93%	+24.84%	-5.60%	+14.04%	+37.02%	+18.95%	+37.01%	+12.18%	+0.55%	📊
Gross Profit Growth (5Y)	--	--	--	--	-10.70%	+62.52%	+84.15%	+75.45%	+154.64%	+150.49%	+151.86%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+155.08%	+156.48%	📊
Operating Expenses	454	243	276	277	260	292	360	462	525	626	651	📊
Operating Expenses Growth (1Y)	--	-46.38%	+13.48%	+0.51%	-6.30%	+12.54%	+23.17%	+28.30%	+13.68%	+19.18%	+4.04%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-42.70%	+20.27%	+30.53%	+66.62%	+102.17%	+114.10%	+122.75%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+38.07%	+43.64%	📊
Sell General Administrative	454	243	276	280	264	297	369	462	552	626	659	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	-3	-4	-5	-8	0	-26	0	-7	📊
EBITDA	78	184	228	330	320	346	484	557	821	895	885	📊
EBITDA Growth (1Y)	--	+135.69%	+23.35%	+45.09%	-2.96%	+7.96%	+39.99%	+15.05%	+47.41%	+8.97%	-1.06%	📊
EBITDA Growth (5Y)	--	--	--	--	+309.34%	+87.50%	+112.80%	+68.74%	+156.32%	+158.70%	+155.95%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1043.27%	+1031.12%	📊
Depreciation and Amortization	-0	93	97	104	105	97	102	120	141	164	172	📊
Operating Income	78	90	127	226	215	249	382	437	684	731	713	📊
Operating Income Growth (1Y)	--	+14.97%	+41.01%	+77.69%	-4.73%	+15.85%	+53.27%	+14.45%	+56.50%	+6.80%	-2.44%	📊
Operating Income Growth (5Y)	--	--	--	--	+174.45%	+176.56%	+200.60%	+93.62%	+218.04%	+193.19%	+186.03%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+832.23%	+809.48%	📊
Interest Expense	21	0	0	29	24	17	10	11	9	16	15	📊
Pre Tax Income	57	74	100	197	191	232	372	418	671	745	717	📊
Tax Provision	12	19	20	40	39	41	74	85	132	142	142	📊
NET INCOME	45	55	79	156	151	191	298	333	541	604	582	📊
Net Income Growth (1Y)	--	+22.68%	+44.21%	+97.24%	-3.11%	+26.22%	+55.72%	+12.06%	+62.23%	+11.68%	-3.68%	📊
Net Income Growth (5Y)	--	--	--	--	+238.09%	+247.85%	+275.61%	+113.39%	+257.30%	+216.14%	+204.51%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+1249.05%	+1199.44%	📊
Basic EPS	0.15	0.18	0.26	0.52	0.5	0.7	0.99	1.11	1.8	2.01	1.93	📊
Diluted EPS	0.15	0.18	0.26	0.52	0.5	0.7	0.99	1.11	1.8	2.01	1.93	📊
Basic Average Shares	300	300	300	300	300	273	300	300	300	300	300	📊
Diluted Average Shares	300	300	300	300	300	273	300	300	300	300	300	📊

Breakdown

2016

12/31

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

2,813

3,020

3,134

3,370

2,923

3,038

4,001

4,793

5,839

6,922

7,133

📊

Revenue Growth (1Y)

+7.34%

+3.77%

+7.55%

-13.27%

+3.94%

+31.70%

+19.78%

+21.84%

+18.54%

+3.04%

📊

Revenue Growth (5Y)

+3.90%

+0.61%

+27.69%

+42.20%

+99.76%

+127.83%

+134.77%

📊

Revenue Growth (10Y)

+146.04%

+153.53%

📊

Cost of Revenue

2,282

2,687

2,731

2,867

2,448

2,497

3,259

3,910

4,630

5,565

5,769

📊

Cost of Revenue Growth (1Y)

+17.76%

+1.64%

+5.00%

-14.62%

+1.98%

+30.55%

+19.96%

+18.41%

+20.21%

+3.65%

📊

Cost of Revenue Growth (5Y)

+7.31%

-7.08%

+19.36%

+36.36%

+89.11%

+122.91%

+131.06%

📊

Cost of Revenue Growth (10Y)

+143.93%

+152.84%

📊

Gross Profit

532

333

403

503

475

542

742

883

1,209

1,357

1,364

📊

Gross Profit Growth (1Y)

-37.34%

+20.93%

+24.84%

-5.60%

+14.04%

+37.02%

+18.95%

+37.01%

+12.18%

+0.55%

📊

Gross Profit Growth (5Y)

-10.70%

+62.52%

+84.15%

+75.45%

+154.64%

+150.49%

+151.86%

📊

Gross Profit Growth (10Y)

+155.08%

+156.48%

📊

Operating Expenses

454

243

276

277

260

292

360

462

525

626

651

📊

Operating Expenses Growth (1Y)

-46.38%

+13.48%

+0.51%

-6.30%

+12.54%

+23.17%

+28.30%

+13.68%

+19.18%

+4.04%

📊

Operating Expenses Growth (5Y)

-42.70%

+20.27%

+30.53%

+66.62%

+102.17%

+114.10%

+122.75%

📊

Operating Expenses Growth (10Y)

+38.07%

+43.64%

📊

Sell General Administrative

454

243

276

280

264

297

369

462

552

626

659

📊

Research and Development

📊

Other Income Expenses

-3

-4

-5

-8

-26

-7

📊

EBITDA

184

228

330

320

346

484

557

821

895

885

📊

EBITDA Growth (1Y)

+135.69%

+23.35%

+45.09%

-2.96%

+7.96%

+39.99%

+15.05%

+47.41%

+8.97%

-1.06%

📊

EBITDA Growth (5Y)

+309.34%

+87.50%

+112.80%

+68.74%

+156.32%

+158.70%

+155.95%

📊

EBITDA Growth (10Y)

+1043.27%

+1031.12%

📊

Depreciation and Amortization

-0

104

105

102

120

141

164

172

📊

Operating Income

127

226

215

249

382

437

684

731

713

📊

Operating Income Growth (1Y)

+14.97%

+41.01%

+77.69%

-4.73%

+15.85%

+53.27%

+14.45%

+56.50%

+6.80%

-2.44%

📊

Operating Income Growth (5Y)

+174.45%

+176.56%

+200.60%

+93.62%

+218.04%

+193.19%

+186.03%

📊

Operating Income Growth (10Y)

+832.23%

+809.48%

📊

Interest Expense

📊

Pre Tax Income

100

197

191

232

372

418

671

745

717

📊

Tax Provision

132

142

📊

NET INCOME

156

151

191

298

333

541

604

582

📊

Net Income Growth (1Y)

+22.68%

+44.21%

+97.24%

-3.11%

+26.22%

+55.72%

+12.06%

+62.23%

+11.68%

-3.68%

📊

Net Income Growth (5Y)

+238.09%

+247.85%

+275.61%

+113.39%

+257.30%

+216.14%

+204.51%

📊

Net Income Growth (10Y)

+1249.05%

+1199.44%

📊

Basic EPS

0.15

0.18

0.26

0.52

0.5

0.7

0.99

1.11

1.8

2.01

1.93

📊

Diluted EPS

0.15

0.18

0.26

0.52

0.5

0.7

0.99

1.11

1.8

2.01

1.93

📊

Basic Average Shares

300

273

300

📊

Diluted Average Shares

300

273

300

📊

Breakdown	2016 12/31	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	2,813	3,020	3,134	3,370	2,923	3,038	4,001	4,793	5,839	6,922	7,133	📊
Revenue Growth (1Y)	--	+7.34%	+3.77%	+7.55%	-13.27%	+3.94%	+31.70%	+19.78%	+21.84%	+18.54%	+3.04%	📊
Revenue Growth (5Y)	--	--	--	--	+3.90%	+0.61%	+27.69%	+42.20%	+99.76%	+127.83%	+134.77%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+146.04%	+153.53%	📊
Cost of Revenue	2,282	2,687	2,731	2,867	2,448	2,497	3,259	3,910	4,630	5,565	5,769	📊
Cost of Revenue Growth (1Y)	--	+17.76%	+1.64%	+5.00%	-14.62%	+1.98%	+30.55%	+19.96%	+18.41%	+20.21%	+3.65%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+7.31%	-7.08%	+19.36%	+36.36%	+89.11%	+122.91%	+131.06%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+143.93%	+152.84%	📊
Gross Profit	532	333	403	503	475	542	742	883	1,209	1,357	1,364	📊
Gross Profit Growth (1Y)	--	-37.34%	+20.93%	+24.84%	-5.60%	+14.04%	+37.02%	+18.95%	+37.01%	+12.18%	+0.55%	📊
Gross Profit Growth (5Y)	--	--	--	--	-10.70%	+62.52%	+84.15%	+75.45%	+154.64%	+150.49%	+151.86%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+155.08%	+156.48%	📊
Operating Expenses	454	243	276	277	260	292	360	462	525	626	651	📊
Operating Expenses Growth (1Y)	--	-46.38%	+13.48%	+0.51%	-6.30%	+12.54%	+23.17%	+28.30%	+13.68%	+19.18%	+4.04%	📊
Operating Expenses Growth (5Y)	--	--	--	--	-42.70%	+20.27%	+30.53%	+66.62%	+102.17%	+114.10%	+122.75%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+38.07%	+43.64%	📊
Sell General Administrative	454	243	276	280	264	297	369	462	552	626	659	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	-3	-4	-5	-8	0	-26	0	-7	📊
EBITDA	78	184	228	330	320	346	484	557	821	895	885	📊
EBITDA Growth (1Y)	--	+135.69%	+23.35%	+45.09%	-2.96%	+7.96%	+39.99%	+15.05%	+47.41%	+8.97%	-1.06%	📊
EBITDA Growth (5Y)	--	--	--	--	+309.34%	+87.50%	+112.80%	+68.74%	+156.32%	+158.70%	+155.95%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1043.27%	+1031.12%	📊
Depreciation and Amortization	-0	93	97	104	105	97	102	120	141	164	172	📊
Operating Income	78	90	127	226	215	249	382	437	684	731	713	📊
Operating Income Growth (1Y)	--	+14.97%	+41.01%	+77.69%	-4.73%	+15.85%	+53.27%	+14.45%	+56.50%	+6.80%	-2.44%	📊
Operating Income Growth (5Y)	--	--	--	--	+174.45%	+176.56%	+200.60%	+93.62%	+218.04%	+193.19%	+186.03%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+832.23%	+809.48%	📊
Interest Expense	21	0	0	29	24	17	10	11	9	16	15	📊
Pre Tax Income	57	74	100	197	191	232	372	418	671	745	717	📊
Tax Provision	12	19	20	40	39	41	74	85	132	142	142	📊
NET INCOME	45	55	79	156	151	191	298	333	541	604	582	📊
Net Income Growth (1Y)	--	+22.68%	+44.21%	+97.24%	-3.11%	+26.22%	+55.72%	+12.06%	+62.23%	+11.68%	-3.68%	📊
Net Income Growth (5Y)	--	--	--	--	+238.09%	+247.85%	+275.61%	+113.39%	+257.30%	+216.14%	+204.51%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+1249.05%	+1199.44%	📊
Basic EPS	0.15	0.18	0.26	0.52	0.5	0.7	0.99	1.11	1.8	2.01	1.93	📊
Diluted EPS	0.15	0.18	0.26	0.52	0.5	0.7	0.99	1.11	1.8	2.01	1.93	📊
Basic Average Shares	300	300	300	300	300	273	300	300	300	300	300	📊
Diluted Average Shares	300	300	300	300	300	273	300	300	300	300	300	📊

Breakdown

2016

12/31

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

2,813

3,020

3,134

3,370

2,923

3,038

4,001

4,793

5,839

6,922

7,133

📊

Revenue Growth (1Y)

+7.34%

+3.77%

+7.55%

-13.27%

+3.94%

+31.70%

+19.78%

+21.84%

+18.54%

+3.04%

📊

Revenue Growth (5Y)

+3.90%

+0.61%

+27.69%

+42.20%

+99.76%

+127.83%

+134.77%

📊

Revenue Growth (10Y)

+146.04%

+153.53%

📊

Cost of Revenue

2,282

2,687

2,731

2,867

2,448

2,497

3,259

3,910

4,630

5,565

5,769

📊

Cost of Revenue Growth (1Y)

+17.76%

+1.64%

+5.00%

-14.62%

+1.98%

+30.55%

+19.96%

+18.41%

+20.21%

+3.65%

📊

Cost of Revenue Growth (5Y)

+7.31%

-7.08%

+19.36%

+36.36%

+89.11%

+122.91%

+131.06%

📊

Cost of Revenue Growth (10Y)

+143.93%

+152.84%

📊

Gross Profit

532

333

403

503

475

542

742

883

1,209

1,357

1,364

📊

Gross Profit Growth (1Y)

-37.34%

+20.93%

+24.84%

-5.60%

+14.04%

+37.02%

+18.95%

+37.01%

+12.18%

+0.55%

📊

Gross Profit Growth (5Y)

-10.70%

+62.52%

+84.15%

+75.45%

+154.64%

+150.49%

+151.86%

📊

Gross Profit Growth (10Y)

+155.08%

+156.48%

📊

Operating Expenses

454

243

276

277

260

292

360

462

525

626

651

📊

Operating Expenses Growth (1Y)

-46.38%

+13.48%

+0.51%

-6.30%

+12.54%

+23.17%

+28.30%

+13.68%

+19.18%

+4.04%

📊

Operating Expenses Growth (5Y)

-42.70%

+20.27%

+30.53%

+66.62%

+102.17%

+114.10%

+122.75%

📊

Operating Expenses Growth (10Y)

+38.07%

+43.64%

📊

Sell General Administrative

454

243

276

280

264

297

369

462

552

626

659

📊

Research and Development

📊

Other Income Expenses

-3

-4

-5

-8

-26

-7

📊

EBITDA

184

228

330

320

346

484

557

821

895

885

📊

EBITDA Growth (1Y)

+135.69%

+23.35%

+45.09%

-2.96%

+7.96%

+39.99%

+15.05%

+47.41%

+8.97%

-1.06%

📊

EBITDA Growth (5Y)

+309.34%

+87.50%

+112.80%

+68.74%

+156.32%

+158.70%

+155.95%

📊

EBITDA Growth (10Y)

+1043.27%

+1031.12%

📊

Depreciation and Amortization

-0

104

105

102

120

141

164

172

📊

Operating Income

127

226

215

249

382

437

684

731

713

📊

Operating Income Growth (1Y)

+14.97%

+41.01%

+77.69%

-4.73%

+15.85%

+53.27%

+14.45%

+56.50%

+6.80%

-2.44%

📊

Operating Income Growth (5Y)

+174.45%

+176.56%

+200.60%

+93.62%

+218.04%

+193.19%

+186.03%

📊

Operating Income Growth (10Y)

+832.23%

+809.48%

📊

Interest Expense

📊

Pre Tax Income

100

197

191

232

372

418

671

745

717

📊

Tax Provision

132

142

📊

NET INCOME

156

151

191

298

333

541

604

582

📊

Net Income Growth (1Y)

+22.68%

+44.21%

+97.24%

-3.11%

+26.22%

+55.72%

+12.06%

+62.23%

+11.68%

-3.68%

📊

Net Income Growth (5Y)

+238.09%

+247.85%

+275.61%

+113.39%

+257.30%

+216.14%

+204.51%

📊

Net Income Growth (10Y)

+1249.05%

+1199.44%

📊

Basic EPS

0.15

0.18

0.26

0.52

0.5

0.7

0.99

1.11

1.8

2.01

1.93

📊

Diluted EPS

0.15

0.18

0.26

0.52

0.5

0.7

0.99

1.11

1.8

2.01

1.93

📊

Basic Average Shares

300

273

300

📊

Diluted Average Shares

300

273

300

📊

Ex-Dividend date
Payment date
Annual Dividend	1.05 (THB)
Dividend Yield	4.75%
Shareholders Yield	-4.18%
Next Earnings
Market cap	6.63B (THB)
EPS (TTM)	1.93 (THB)
P/E (TTM)	11.45 (THB)
Last Close	22.10

Next Earnings
Market cap	6.63B (THB)
EPS (TTM)	1.93 (THB)
P/E (TTM)	11.45 (THB)
Last Close	22.10 (THB)

Ex-Dividend date
Payment date
Annual Dividend	1.05 (THB)
Dividend Yield	4.75%
Shareholders Yield	-4.18%
Next Earnings
Market cap	6.63B (THB)
EPS (TTM)	1.93 (THB)
P/E (TTM)	11.45 (THB)
Last Close	22.10

Next Earnings
Market cap	6.63B (THB)
EPS (TTM)	1.93 (THB)
P/E (TTM)	11.45 (THB)
Last Close	22.10 (THB)