Home / STI.BK : SET

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does STI.BK make money? Does STI.BK have pricing power? What's the Earnings Whisper? Will STI.BK profit more as the business scales? What is STI.BK's management track record? Is STI.BK's current price justified?

Stonehenge Inter Public Company Limited

THB 1.73 -$0.17 (-8.95%)

SET · 16 Sep 2026 03:22 UTC

Previous Close

THB 1.72

Day Range

THB 1.73 - THB 1.73

Year Range

THB 1.52THB 2.28

Market Cap

1.04B

AVG Volume

40.72K

Trailing/Forward PE

18.54/-

PEG ratio

0.41

Dividend Yield

1.50%

Next Earnings Date

Primary Exchange

Stock Exchange of Thailand

Revenue (THB)

STI.BK Revenue (THB) by year
Period	Revenue (THB)
2025	1.02B
2024	1.44B
2023	1.65B
2022	1.74B
2021	1.73B
2020	1.57B
2019	712.35M
2018	631.39M
2017	494.56M
2016	472.8M

Net Income (THB)

STI.BK Net Income (THB) by year
Period	Net Income (THB)
2025	33.77M
2024	50.46M
2023	96.44M
2022	145.57M
2021	144.43M
2020	149.22M
2019	85.5M
2018	73.03M
2017	57.39M
2016	56.8M

Operating Income (THB)

STI.BK Operating Income (THB) by year
Period	Operating Income (THB)
2025	58.94M
2024	73.9M
2023	150.99M
2022	225.62M
2021	221.95M
2020	237.8M
2019	107.42M
2018	87.87M
2017	74.61M
2016	74.79M

EBITDA (THB)

STI.BK EBITDA (THB) by year
Period	EBITDA (THB)
2025	96.94M
2024	131.46M
2023	217.22M
2022	292.32M
2021	288.88M
2020	281.23M
2019	112.81M
2018	95.53M
2017	82.4M
2016	81.67M

Cash Flows (THB)

STI.BK Cash Flows (THB) by year
Period	Cash Flows (THB)
2025	293.4M
2024	12.28M
2023	119.1M
2022	126.92M
2021	28.93M
2020	-92.28M
2019	-5.86M
2018	69.01M
2017	8.4M
2016	64.8M

EPS (THB)

STI.BK EPS (THB) by year
Period	EPS (THB)
2025	0.06
2024	0.08
2023	0.16
2022	0.24
2021	0.24
2020	0.25
2019	0.14
2018	0.14
2017	0.11
2016	0.09

Expenses (THB)

STI.BK Expenses (THB) by year
Period	Expenses (THB)
2025	223.95M
2024	307.69M
2023	326.86M
2022	324.2M
2021	306.84M
2020	289.96M
2019	170.14M
2018	104.21M
2017	84.21M
2016	111.73M

Cash & Debt (THB)

STI.BK Cash & Debt (THB) by year
Period	Cash & Debt (THB)
2025	194.89M
2024	184.18M
2023	171.19M
2022	142.76M
2021	54.64M
2020	144.06M
2019	414.16M
2018	443.9M
2017	45.91M
2016	79.81M

Debt ratios

STI.BK Debt ratios by year
Period	Debt ratios
2025	0.2
2024	0.37
2023	0.24
2022	0.25
2021	0.38
2020	0.3
2019	-1.11

Margins

STI.BK Margins by year
Period	Margins
2025	26.75%
2024	25.64%
2023	27.96%
2022	31%
2021	29.26%
2020	31.75%
2019	33.75%
2018	31.23%
2017	32.64%
2016	37.83%

Return on Capital

STI.BK Return on Capital by year
Period	Return on Capital
2025	3.38%
2024	5.03%
2023	9.38%
2022	14.07%
2021	16%
2020	17.51%
2019	13.68%
2018	12.76%
2017	36.57%
2016	38.6%

Shares Outstanding

STI.BK Shares Outstanding by year
Period	Shares Outstanding
2025	603M
2024	603M
2023	603M
2022	603M
2021	603M
2020	603M
2019	603M
2018	603M
2017	450M
2016	603M

Dividends (THB)

STI.BK Dividends (THB) by year
Period	Dividends (THB)
2026	0.03
2025	0.06
2024	0.1
2023	0.17
2022	0.07
2021	0.18
2020	0.11
2019	0.04

Book Value Per Share (THB)

STI.BK Book Value Per Share (THB) by year
Period	Book Value Per Share (THB)
2025	1.66
2024	1.66
2023	1.71
2022	1.72
2021	1.5
2020	1.41
2019	1.04
2018	0.95
2017	0.35
2016	0.24

Total Assets (THB)

STI.BK Total Assets (THB) by year
Period	Total Assets (THB)
2025	1.99B
2024	2.2B
2023	2.16B
2022	2.14B
2021	1.95B
2020	1.86B
2019	785.03M
2018	716.82M
2017	264.57M
2016	252.65M

PE Ratio

STI.BK PE Ratio by year
Period	PE Ratio
Mar 26	25.69
Mar 26	24.8
Mar 26	25.69
Mar 26	25.69
Feb 26	25.24
Feb 26	25.99
Feb 26	25.69
Feb 26	25.39
Jan 26	26.14
Jan 26	26.89
Jan 26	27.33
Jan 26	28.23
Jan 26	28.38
Dec 25	29.77
Dec 25	29.77
Dec 25	29.77
Dec 25	30.24
Nov 25	30.24
Nov 25	31.17
Nov 25	30.55
Nov 25	30.86
Oct 25	31.49
Oct 25	32.73
Oct 25	33.05
Oct 25	33.05
Oct 25	33.67
Sep 25	31
Sep 25	31.57
Sep 25	29.86
Sep 25	28.72
Aug 25	28.44
Aug 25	29.29
Aug 25	29.29
Aug 25	29.01
Aug 25	28.72
Jul 25	28.44
Jul 25	28.72
Jul 25	28.15
Jul 25	28.15
Jun 25	24.38
Jun 25	26.53
Jun 25	27.48
Jun 25	28.2
May 25	28.68
May 25	28.68
May 25	29.4
May 25	29.16
May 25	29.4
Apr 25	29.87
Apr 25	29.87
Apr 25	31.07
Apr 25	31.79
Mar 25	28.68
Mar 25	29.33
Mar 25	29.55
Mar 25	29.98
Feb 25	30.2
Feb 25	30.63
Feb 25	30.85
Feb 25	30.85
Jan 25	31.5
Jan 25	32.37
Jan 25	32.15
Jan 25	32.15
Jan 25	32.59
Dec 24	29.71
Dec 24	29.71
Dec 24	30.31
Dec 24	30.7
Nov 24	30.7
Nov 24	31.1
Nov 24	31.5
Nov 24	31.7
Nov 24	31.7
Oct 24	31.3
Oct 24	31.5
Oct 24	31.9
Oct 24	32.7
Sep 24	25.88
Sep 24	26.2
Sep 24	26.36
Sep 24	25.88
Aug 24	25.24
Aug 24	25.4
Aug 24	25.4
Aug 24	25.08
Aug 24	26.04
Jul 24	26.2
Jul 24	25.88
Jul 24	26.36
Jul 24	25.56
Jun 24	19.63
Jun 24	18.88
Jun 24	18.88
Jun 24	19.51
May 24	19.76
May 24	19.76
May 24	20.01
May 24	20.01
May 24	20.38

Free Cash Flow Yield

STI.BK Free Cash Flow Yield by year
Period	Free Cash Flow Yield
Sep 26	25.14%
Sep 26	25%
Sep 26	24.86%
Aug 26	25.29%
Aug 26	24.86%
Aug 26	25.44%
Aug 26	25.14%
Jul 26	24.71%
Jul 26	25.14%
Jul 26	25.44%
Jul 26	25.44%
Jul 26	25.44%
Mar 26	15.23%
Mar 26	15.78%
Mar 26	15.23%
Mar 26	15.23%
Feb 26	15.5%
Feb 26	15.05%
Feb 26	15.23%
Feb 26	15.4%
Jan 26	14.96%
Jan 26	14.55%
Jan 26	14.31%
Jan 26	13.86%
Jan 26	13.78%
Dec 25	11.53%
Dec 25	11.53%
Dec 25	11.53%
Dec 25	11.35%
Nov 25	11.35%
Nov 25	11.01%
Nov 25	11.23%
Nov 25	11.12%
Oct 25	10.9%
Oct 25	10.48%
Oct 25	10.38%
Oct 25	10.38%
Oct 25	10.19%
Sep 25	5.08%
Sep 25	4.98%
Sep 25	5.27%
Sep 25	5.48%
Aug 25	5.53%
Aug 25	5.37%
Aug 25	5.37%
Aug 25	5.42%
Aug 25	5.48%
Jul 25	5.53%
Jul 25	5.48%
Jul 25	5.59%
Jul 25	5.59%
Jun 25	1%
Jun 25	0.92%
Jun 25	0.89%
Jun 25	0.86%
May 25	0.85%
May 25	0.85%
May 25	0.83%
May 25	0.83%
May 25	0.83%
Apr 25	0.81%
Apr 25	0.81%
Apr 25	0.78%
Apr 25	0.77%
Mar 25	2.87%
Mar 25	2.81%
Mar 25	2.79%
Mar 25	2.75%
Feb 25	2.73%
Feb 25	2.69%
Feb 25	2.67%
Feb 25	2.67%
Jan 25	2.61%
Jan 25	2.54%
Jan 25	2.56%
Jan 25	2.56%
Jan 25	2.53%
Dec 24	2.06%
Dec 24	2.06%
Dec 24	2.02%
Dec 24	1.99%
Nov 24	1.99%
Nov 24	1.96%
Nov 24	1.94%
Nov 24	1.93%
Nov 24	1.93%
Oct 24	1.95%
Oct 24	1.94%
Oct 24	1.91%
Oct 24	1.87%
Sep 24	5.15%
Sep 24	5.09%
Sep 24	5.06%
Sep 24	5.15%
Aug 24	5.28%
Aug 24	5.25%
Aug 24	5.25%
Aug 24	5.31%
Aug 24	5.12%
Jul 24	5.09%

Price to Sales

STI.BK Price to Sales by year
Period	Price to Sales
Mar 26	0.76
Mar 26	0.74
Mar 26	0.76
Mar 26	0.76
Feb 26	0.75
Feb 26	0.77
Feb 26	0.76
Feb 26	0.76
Jan 26	0.78
Jan 26	0.8
Jan 26	0.81
Jan 26	0.84
Jan 26	0.84
Dec 25	0.83
Dec 25	0.83
Dec 25	0.83
Dec 25	0.84
Nov 25	0.84
Nov 25	0.87
Nov 25	0.85
Nov 25	0.86
Oct 25	0.88
Oct 25	0.91
Oct 25	0.92
Oct 25	0.92
Oct 25	0.94
Sep 25	0.94
Sep 25	0.96
Sep 25	0.9
Sep 25	0.87
Aug 25	0.86
Aug 25	0.89
Aug 25	0.89
Aug 25	0.88
Aug 25	0.87
Jul 25	0.86
Jul 25	0.87
Jul 25	0.85
Jul 25	0.85
Jun 25	0.85
Jun 25	0.93
Jun 25	0.96
Jun 25	0.99
May 25	1.01
May 25	1.01
May 25	1.03
May 25	1.02
May 25	1.03
Apr 25	1.05
Apr 25	1.05
Apr 25	1.09
Apr 25	1.11
Mar 25	1.06
Mar 25	1.08
Mar 25	1.09
Mar 25	1.11
Feb 25	1.12
Feb 25	1.13
Feb 25	1.14
Feb 25	1.14
Jan 25	1.16
Jan 25	1.2
Jan 25	1.19
Jan 25	1.19
Jan 25	1.21
Dec 24	1.17
Dec 24	1.17
Dec 24	1.2
Dec 24	1.21
Nov 24	1.21
Nov 24	1.23
Nov 24	1.24
Nov 24	1.25
Nov 24	1.25
Oct 24	1.24
Oct 24	1.24
Oct 24	1.26
Oct 24	1.29
Sep 24	1.25
Sep 24	1.27
Sep 24	1.28
Sep 24	1.25
Aug 24	1.22
Aug 24	1.23
Aug 24	1.23
Aug 24	1.21
Aug 24	1.26
Jul 24	1.27
Jul 24	1.25
Jul 24	1.28
Jul 24	1.24
Jun 24	1.15
Jun 24	1.1
Jun 24	1.1
Jun 24	1.14
May 24	1.16
May 24	1.16
May 24	1.17
May 24	1.17
May 24	1.19

EV/EBITDA

STI.BK EV/EBITDA by year
Period	EV/EBITDA
Mar 26	10.72
Mar 26	10.41
Mar 26	10.72
Mar 26	10.72
Feb 26	10.56
Feb 26	10.82
Feb 26	10.72
Feb 26	10.62
Jan 26	10.87
Jan 26	11.12
Jan 26	11.28
Jan 26	11.58
Jan 26	11.63
Dec 25	12.73
Dec 25	12.73
Dec 25	12.73
Dec 25	12.89
Nov 25	12.89
Nov 25	13.2
Nov 25	12.99
Nov 25	13.1
Oct 25	13.31
Oct 25	13.73
Oct 25	13.83
Oct 25	13.83
Oct 25	14.04
Sep 25	13.73
Sep 25	13.93
Sep 25	13.33
Sep 25	12.92
Aug 25	12.82
Aug 25	13.12
Aug 25	13.12
Aug 25	13.02
Aug 25	12.92
Jul 25	12.82
Jul 25	12.92
Jul 25	12.72
Jul 25	12.72
Jun 25	12
Jun 25	12.82
Jun 25	13.19
Jun 25	13.47
May 25	13.65
May 25	13.65
May 25	13.92
May 25	13.83
May 25	13.92
Apr 25	14.11
Apr 25	14.11
Apr 25	14.57
Apr 25	14.84
Mar 25	12.9
Mar 25	13.14
Mar 25	13.22
Mar 25	13.39
Feb 25	13.47
Feb 25	13.63
Feb 25	13.71
Feb 25	13.71
Jan 25	13.96
Jan 25	14.29
Jan 25	14.2
Jan 25	14.2
Jan 25	14.37
Dec 24	13.65
Dec 24	13.65
Dec 24	13.88
Dec 24	14.04
Nov 24	14.04
Nov 24	14.19
Nov 24	14.34
Nov 24	14.42
Nov 24	14.42
Oct 24	14.27
Oct 24	14.34
Oct 24	14.5
Oct 24	14.81
Sep 24	12.45
Sep 24	12.58
Sep 24	12.65
Sep 24	12.45
Aug 24	12.18
Aug 24	12.25
Aug 24	12.25
Aug 24	12.12
Aug 24	12.52
Jul 24	12.58
Jul 24	12.45
Jul 24	12.65
Jul 24	12.32
Jun 24	9.9
Jun 24	9.56
Jun 24	9.56
Jun 24	9.84
May 24	9.95
May 24	9.95
May 24	10.06
May 24	10.06
May 24	10.23

Price/Operating Cashflow

STI.BK Price/Operating Cashflow by year
Period	Price/Operating Cashflow
Sep 26	3.92
Sep 26	3.94
Sep 26	3.96
Aug 26	3.89
Aug 26	3.96
Aug 26	3.87
Aug 26	3.92
Jul 26	3.99
Jul 26	3.92
Jul 26	3.87
Jul 26	3.87
Jul 26	3.87
Mar 26	6.4
Mar 26	6.18
Mar 26	6.4
Mar 26	6.4
Feb 26	6.29
Feb 26	6.48
Feb 26	6.4
Feb 26	6.33
Jan 26	6.51
Jan 26	6.7
Jan 26	6.81
Jan 26	7.03
Jan 26	7.07
Dec 25	8.42
Dec 25	8.42
Dec 25	8.42
Dec 25	8.55
Nov 25	8.55
Nov 25	8.82
Nov 25	8.64
Nov 25	8.73
Oct 25	8.91
Oct 25	9.26
Oct 25	9.35
Oct 25	9.35
Oct 25	9.52
Sep 25	18.63
Sep 25	18.97
Sep 25	17.95
Sep 25	17.26
Aug 25	17.09
Aug 25	17.61
Aug 25	17.61
Aug 25	17.44
Aug 25	17.26
Jul 25	17.09
Jul 25	17.26
Jul 25	16.92
Jul 25	16.92
Jun 25	73.41
Jun 25	79.89
Jun 25	82.76
Jun 25	84.92
May 25	86.36
May 25	86.36
May 25	88.52
May 25	87.8
May 25	88.52
Apr 25	89.96
Apr 25	89.96
Apr 25	93.56
Apr 25	95.72
Mar 25	32.04
Mar 25	32.77
Mar 25	33.01
Mar 25	33.49
Feb 25	33.74
Feb 25	34.22
Feb 25	34.46
Feb 25	34.46
Jan 25	35.19
Jan 25	36.16
Jan 25	35.92
Jan 25	35.92
Jan 25	36.41
Dec 24	43.54
Dec 24	43.54
Dec 24	44.41
Dec 24	45
Nov 24	45
Nov 24	45.58
Nov 24	46.17
Nov 24	46.46
Nov 24	46.46
Oct 24	45.88
Oct 24	46.17
Oct 24	46.75
Oct 24	47.92
Sep 24	18.14
Sep 24	18.37
Sep 24	18.48
Sep 24	18.14
Aug 24	17.7
Aug 24	17.81
Aug 24	17.81
Aug 24	17.58
Aug 24	18.26
Jul 24	18.37

Price to Book

STI.BK Price to Book by year
Period	Price to Book
Sep 26	1.04
Sep 26	1.05
Sep 26	1.05
Aug 26	1.04
Aug 26	1.05
Aug 26	1.03
Aug 26	1.04
Jul 26	1.06
Jul 26	1.04
Jul 26	1.03
Jul 26	1.03
Jul 26	1.03
Mar 26	1.04
Mar 26	1.01
Mar 26	1.04
Mar 26	1.04
Feb 26	1.03
Feb 26	1.06
Feb 26	1.04
Feb 26	1.03
Jan 26	1.06
Jan 26	1.09
Jan 26	1.11
Jan 26	1.15
Jan 26	1.15
Dec 25	1.18
Dec 25	1.18
Dec 25	1.18
Dec 25	1.2
Nov 25	1.2
Nov 25	1.23
Nov 25	1.21
Nov 25	1.22
Oct 25	1.25
Oct 25	1.29
Oct 25	1.31
Oct 25	1.31
Oct 25	1.33
Sep 25	1.36
Sep 25	1.38
Sep 25	1.31
Sep 25	1.26
Aug 25	1.25
Aug 25	1.28
Aug 25	1.28
Aug 25	1.27
Aug 25	1.26
Jul 25	1.25
Jul 25	1.26
Jul 25	1.23
Jul 25	1.23
Jun 25	1.23
Jun 25	1.33
Jun 25	1.38
Jun 25	1.42
May 25	1.44
May 25	1.44
May 25	1.48
May 25	1.47
May 25	1.48
Apr 25	1.5
Apr 25	1.5
Apr 25	1.56
Apr 25	1.6
Mar 25	1.59
Mar 25	1.62
Mar 25	1.64
Mar 25	1.66
Feb 25	1.67
Feb 25	1.7
Feb 25	1.71
Feb 25	1.71
Jan 25	1.74
Jan 25	1.79
Jan 25	1.78
Jan 25	1.78
Jan 25	1.8
Dec 24	1.81
Dec 24	1.81
Dec 24	1.85
Dec 24	1.87
Nov 24	1.87
Nov 24	1.9
Nov 24	1.92
Nov 24	1.93
Nov 24	1.93
Oct 24	1.91
Oct 24	1.92
Oct 24	1.94
Oct 24	1.99
Sep 24	1.99
Sep 24	2.02
Sep 24	2.03
Sep 24	1.99
Aug 24	1.94
Aug 24	1.95
Aug 24	1.95
Aug 24	1.93
Aug 24	2
Jul 24	2.02

No video analysis for this stock yet. Request one from our team.

AI Analysis

Stonehenge Inter Public Company Limited

Video analysis: STI.BK

Similar companies