Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
T

Thai Union Feedmill PCL
SET:TFM

Watchlist Manager
Thai Union Feedmill PCL
SET:TFM
Watchlist
Price: 6.7 THB Market Closed
Market Cap: ฿6.7B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+23%
5Y
+44%
10Y
-
Operating Income
+
3Y
+718%
5Y
+80%
10Y
-
Net Income
+
3Y
+569%
5Y
+78%
10Y
-

Earnings Waterfall
Thai Union Feedmill PCL

Income Statement
Thai Union Feedmill PCL

Rotate your device to view
Income Statement
Currency: THB
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 Dec-2025
Revenue
Interest Expense
5
5
7
10
9
13
16
18
26
23
19
16
10
11
12
14
14
16
16
0
0
Revenue
4 184
N/A
4 144
-1%
4 586
+11%
4 763
+4%
4 773
+0%
4 830
+1%
4 725
-2%
4 756
+1%
4 888
+3%
5 027
+3%
5 095
+1%
5 029
-1%
5 081
+1%
5 178
+2%
5 131
-1%
5 215
+2%
5 365
+3%
5 347
0%
5 526
+3%
5 830
+6%
6 035
+4%
Gross Profit
Cost of Revenue
(3 490)
(3 534)
(3 992)
(4 215)
(4 278)
(4 371)
(4 304)
(4 337)
(4 482)
(4 644)
(4 682)
(4 624)
(4 642)
(4 586)
(4 417)
(4 379)
(4 361)
(4 277)
(4 361)
(4 562)
(4 695)
Gross Profit
694
N/A
610
-12%
594
-3%
548
-8%
495
-10%
458
-7%
420
-8%
419
0%
406
-3%
383
-6%
413
+8%
405
-2%
439
+8%
593
+35%
714
+20%
836
+17%
1 004
+20%
1 070
+7%
1 165
+9%
1 268
+9%
1 340
+6%
Operating Income
Operating Expenses
(246)
(235)
(270)
(287)
(282)
(288)
(278)
(296)
(308)
(305)
(326)
(325)
(366)
(378)
(401)
(434)
(467)
(476)
(480)
(473)
(532)
Selling, General & Administrative
(292)
(293)
(334)
(348)
(331)
(350)
(340)
(361)
(367)
(384)
(387)
(386)
(403)
(425)
(464)
(486)
(510)
(542)
(546)
(548)
(560)
Depreciation & Amortization
(13)
0
0
0
(11)
0
0
0
(11)
0
0
0
(12)
0
0
0
(12)
0
0
0
(12)
Other Operating Expenses
58
59
64
61
60
61
62
65
71
80
61
60
49
48
64
53
55
68
68
76
40
Operating Income
448
N/A
375
-16%
324
-14%
261
-19%
213
-18%
170
-20%
142
-16%
123
-14%
99
-20%
78
-21%
88
+12%
80
-9%
74
-8%
215
+192%
313
+46%
402
+28%
538
+34%
596
+11%
686
+15%
796
+16%
808
+2%
Pre-Tax Income
Interest Income Expense
2
(3)
(3)
(4)
(3)
(6)
(8)
(11)
(20)
(23)
(19)
(16)
(10)
(11)
(12)
(14)
(0)
(16)
(16)
(17)
(4)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(17)
(17)
Pre-Tax Income
449
N/A
372
-17%
321
-14%
257
-20%
210
-18%
164
-22%
135
-18%
112
-17%
79
-29%
56
-30%
69
+24%
64
-7%
64
-1%
204
+219%
301
+48%
388
+29%
537
+38%
580
+8%
670
+15%
762
+14%
787
+3%
Net Income
Tax Provision
(39)
(18)
(12)
(14)
(0)
(18)
(3)
1
9
10
6
1
3
(0)
(11)
8
(4)
(24)
(52)
(82)
(77)
Income from Continuing Operations
410
354
309
243
210
146
132
114
88
65
75
65
67
203
290
396
533
557
619
681
710
Income to Minority Interest
1
1
2
0
2
12
12
19
21
15
19
24
21
16
11
3
2
7
9
20
23
Net Income (Common)
412
N/A
356
-14%
311
-12%
243
-22%
211
-13%
158
-25%
144
-9%
132
-8%
110
-17%
80
-27%
95
+17%
89
-5%
87
-2%
219
+151%
300
+37%
399
+33%
535
+34%
563
+5%
628
+11%
700
+12%
733
+5%
EPS (Diluted)
0.41
N/A
0.35
-15%
0.31
-11%
0.24
-23%
0.24
N/A
0.15
-38%
0.14
-7%
0.13
-7%
0.11
-15%
0.08
-27%
0.09
+12%
0.08
-11%
0.09
+12%
0.21
+133%
0.3
+43%
0.39
+30%
0.54
+38%
0.56
+4%
0.63
+12%
0.7
+11%
0.73
+4%

See Also

Summary
TFM intrinsic value, competitors valuation, and company profile.
DCF Valuation
TFM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TFM stock valuation using valuation multiples.
Wall Street Estimates
TFM 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
TFM 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 319,500+ 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.