B

Buriram Sugar PCL
SET:BRR

Watchlist Manager
Buriram Sugar PCL
SET:BRR
Watchlist
Price: 3.62 THB Market Closed
Market Cap: 2.9B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-18%
5Y
+36%
10Y
+45%
Operating Income
+
3Y
-55%
5Y
-
10Y
+2%
Net Income
+
3Y
-64%
5Y
-
10Y
-6%

Earnings Waterfall
Buriram Sugar PCL

Revenue
6.1B THB
Cost of Revenue
-5.1B THB
Gross Profit
1.1B THB
Operating Expenses
-508.3m THB
Operating Income
561.8m THB
Other Expenses
-222.2m THB
Net Income
339.6m THB

Income Statement
Buriram Sugar PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
97
99
103
106
117
121
138
139
125
128
119
129
177
193
204
250
284
330
378
390
386
384
385
387
384
378
364
346
331
312
286
252
192
134
137
151
224
258
264
246
224
217
218
224
221
0
0
0
Revenue
3 979
N/A
3 713
-7%
3 622
-2%
3 782
+4%
3 920
+4%
4 309
+10%
4 103
-5%
4 221
+3%
4 227
+0%
4 320
+2%
4 205
-3%
4 463
+6%
4 579
+3%
5 258
+15%
6 025
+15%
5 964
-1%
5 740
-4%
4 890
-15%
5 082
+4%
4 933
-3%
5 556
+13%
5 288
-5%
4 271
-19%
5 243
+23%
4 985
-5%
4 921
-1%
5 484
+11%
4 515
-18%
3 893
-14%
3 891
0%
3 260
-16%
3 351
+3%
3 788
+13%
5 025
+33%
6 786
+35%
7 495
+10%
7 353
-2%
7 688
+5%
6 289
-18%
5 936
-6%
6 069
+2%
6 066
0%
6 886
+14%
7 402
+7%
7 543
+2%
7 361
-2%
6 674
-9%
6 128
-8%
Gross Profit
Cost of Revenue
(3 213)
(3 099)
(2 998)
(3 052)
(3 090)
(3 383)
(3 008)
(3 168)
(3 322)
(3 432)
(3 459)
(3 598)
(3 819)
(4 157)
(4 659)
(4 767)
(4 428)
(3 797)
(4 074)
(3 901)
(4 509)
(4 370)
(3 525)
(4 492)
(4 469)
(4 510)
(5 084)
(4 033)
(3 268)
(3 261)
(2 655)
(2 848)
(3 260)
(4 162)
(5 433)
(5 726)
(5 605)
(5 920)
(4 917)
(4 772)
(4 776)
(4 505)
(4 988)
(5 414)
(5 597)
(5 610)
(5 251)
(5 058)
Gross Profit
766
N/A
614
-20%
624
+2%
730
+17%
831
+14%
926
+11%
1 094
+18%
1 053
-4%
905
-14%
887
-2%
747
-16%
865
+16%
761
-12%
1 101
+45%
1 366
+24%
1 197
-12%
1 312
+10%
1 093
-17%
1 008
-8%
1 032
+2%
1 047
+2%
918
-12%
746
-19%
751
+1%
516
-31%
411
-20%
400
-3%
481
+20%
625
+30%
631
+1%
605
-4%
503
-17%
528
+5%
864
+64%
1 352
+57%
1 769
+31%
1 748
-1%
1 768
+1%
1 372
-22%
1 164
-15%
1 293
+11%
1 561
+21%
1 898
+22%
1 988
+5%
1 947
-2%
1 751
-10%
1 423
-19%
1 070
-25%
Operating Income
Operating Expenses
(379)
(371)
(424)
(418)
(441)
(485)
(482)
(504)
(491)
(491)
(497)
(479)
(535)
(523)
(513)
(525)
(589)
(576)
(669)
(705)
(542)
(502)
(457)
(437)
(742)
(637)
(579)
(496)
(375)
(128)
(124)
(215)
(373)
(362)
(500)
(519)
(697)
(630)
(557)
(505)
(602)
(467)
(478)
(489)
(607)
(568)
(594)
(508)
Selling, General & Administrative
(403)
(398)
(456)
(449)
(460)
(521)
(517)
(539)
(517)
(505)
(510)
(525)
(524)
(572)
(571)
(574)
(577)
(625)
(709)
(726)
(682)
(688)
(655)
(698)
(777)
(752)
(719)
(630)
(374)
(396)
(348)
(361)
(429)
(511)
(601)
(618)
(665)
(674)
(619)
(607)
(571)
(562)
(589)
(604)
(661)
(685)
(693)
(693)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(23)
0
0
0
(25)
0
0
0
(27)
0
0
0
(28)
0
0
0
(30)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
25
27
33
32
19
36
35
35
26
14
14
46
12
49
59
49
12
49
40
21
167
186
198
261
63
115
140
134
30
268
224
145
56
148
101
100
(32)
43
62
102
(31)
95
112
114
54
116
98
184
Operating Income
387
N/A
242
-37%
200
-17%
313
+56%
390
+25%
441
+13%
612
+39%
549
-10%
414
-25%
397
-4%
250
-37%
386
+54%
226
-41%
578
+156%
853
+48%
672
-21%
723
+8%
517
-29%
338
-35%
327
-3%
506
+55%
416
-18%
289
-30%
314
+8%
(226)
N/A
(226)
0%
(179)
+21%
(14)
+92%
250
N/A
503
+101%
481
-4%
288
-40%
155
-46%
501
+224%
853
+70%
1 250
+47%
1 051
-16%
1 138
+8%
815
-28%
659
-19%
691
+5%
1 094
+58%
1 420
+30%
1 499
+6%
1 339
-11%
1 183
-12%
829
-30%
562
-32%
Pre-Tax Income
Interest Income Expense
(117)
(120)
(118)
(105)
(103)
(99)
(118)
(121)
(95)
(87)
(70)
(75)
(118)
(113)
(110)
(138)
(147)
(188)
(193)
(197)
(195)
(216)
(274)
(290)
(253)
(317)
(331)
(328)
(292)
(293)
(214)
(214)
(87)
(116)
(168)
(176)
(112)
(248)
(239)
(262)
(35)
(272)
(292)
(23)
(95)
13
67
(136)
Non-Reccuring Items
0
0
0
0
0
1
1
3
7
7
6
4
35
0
0
0
35
0
0
0
2
0
0
0
0
0
0
0
72
0
0
0
65
0
0
0
0
0
0
0
23
0
0
0
6
0
0
0
Total Other Income
(0)
0
0
(0)
0
(0)
(0)
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
270
N/A
122
-55%
82
-33%
208
+153%
286
+38%
342
+19%
495
+45%
432
-13%
326
-24%
317
-3%
186
-41%
315
+69%
143
-55%
465
+226%
743
+60%
534
-28%
611
+15%
329
-46%
145
-56%
130
-10%
312
+139%
200
-36%
15
-92%
23
+53%
(478)
N/A
(543)
-14%
(510)
+6%
(342)
+33%
31
N/A
210
+575%
267
+27%
74
-72%
133
+80%
385
+190%
685
+78%
1 074
+57%
939
-13%
890
-5%
576
-35%
397
-31%
679
+71%
822
+21%
1 128
+37%
1 476
+31%
1 249
-15%
1 196
-4%
896
-25%
425
-53%
Net Income
Tax Provision
(65)
(33)
(20)
(52)
(50)
(61)
(92)
(71)
(54)
(51)
(25)
(46)
(29)
(78)
(132)
(104)
(86)
(39)
5
10
(40)
(23)
(7)
(29)
(33)
(6)
(29)
(32)
(25)
(48)
(26)
(13)
(6)
(19)
(73)
(137)
(178)
(213)
(171)
(144)
(139)
(173)
(223)
(263)
(228)
(222)
(167)
(94)
Income from Continuing Operations
206
89
63
157
236
281
403
361
272
266
161
268
113
387
612
430
525
290
150
141
272
177
8
(5)
(512)
(548)
(540)
(374)
6
162
241
60
127
366
612
937
761
677
405
253
540
649
905
1 213
1 022
974
729
331
Income to Minority Interest
(0)
0
0
(0)
(0)
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
2
1
8
4
7
6
12
25
18
24
12
2
12
9
8
9
Net Income (Common)
205
N/A
89
-57%
63
-29%
157
+148%
236
+51%
281
+19%
402
+43%
360
-10%
272
-24%
266
-2%
161
-39%
268
+66%
113
-58%
387
+242%
611
+58%
429
-30%
525
+22%
289
-45%
150
-48%
141
-6%
272
+93%
177
-35%
8
-95%
(5)
N/A
(512)
-9 410%
(548)
-7%
(540)
+2%
(374)
+31%
6
N/A
161
+2 531%
241
+49%
60
-75%
129
+114%
367
+184%
620
+69%
941
+52%
767
-18%
683
-11%
416
-39%
278
-33%
558
+100%
673
+21%
917
+36%
1 214
+32%
1 034
-15%
983
-5%
738
-25%
340
-54%
EPS (Diluted)
0.43
N/A
0.1
-77%
0.07
-30%
0.2
+186%
0.37
+85%
0.35
-5%
0.5
+43%
0.45
-10%
0.33
-27%
0.32
-3%
0.19
-41%
0.33
+74%
0.14
-58%
0.48
+243%
0.76
+58%
0.53
-30%
0.65
+23%
0.36
-45%
0.19
-47%
0.18
-5%
0.33
+83%
0.22
-33%
0.01
-95%
-0.01
N/A
-0.63
-6 200%
-0.65
-3%
-0.67
-3%
-0.46
+31%
0.01
N/A
0.2
+1 900%
0.3
+50%
0.08
-73%
0.16
+100%
0.45
+181%
0.76
+69%
1.16
+53%
0.94
-19%
0.84
-11%
0.52
-38%
0.35
-33%
0.69
+97%
0.83
+20%
1.13
+36%
1.5
+33%
1.27
-15%
1.21
-5%
0.91
-25%
0.42
-54%

See Also

Summary
BRR intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRR stock valuation using valuation multiples.
Wall Street Estimates
BRR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 310,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.