SET:ITC-R
i-Tail Corporation Public Company Limited · SET · Consumer Defensive · THB · FY for 2025
Figures on this page computed 2026-11-07 18:50 UTC
Last close
n/aTHB
Market data
We are not showing closes for this listing. A line drawn through points we do not hold would look exactly like a listing that did not move.
17.3xP/E
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
- Computed from the filing for 2025
14.6%ROIC
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
16.3%Net margin
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
12.4%FCF margin
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
0.002Debt/equity
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
n/aDividend yield
We do not hold this figure for this company, so there is nothing to place.
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
What it pays out is the furthest below its sector's middle: 0.15 against 0.31 on the market's range.
Five bars, one line
lens 7 of 9Each against its own average
4 of 5 readExcept where said otherwise: Computed from the filing for 2025
- Sales1.31x
Its own average over 8 years, 13.93B.
- Profit1.41x
Its own average over 8 years, 2.12B.
- Free cash flow1.58x
Its own average over 8 years, 1.43B.
- Debt0.05x
Its own average over 8 years, 1.06B.
- Pricen/a
Its own average over 0 years. Market data
Debt is furthest from its own average, at 0.05 times.
The filed years, as a table
8Each line is 100 at 2018-12-31, the first year we hold.
| Filed year | Sales | Profit | Shares in issue |
|---|---|---|---|
| 2018-12-31 | 100.0 | 100.0 | 100.0 |
| 2019-12-31 | 100.3 | 139.8 | 100.0 |
| 2020-12-31 | 59.8 | 140.7 | 100.0 |
| 2021-12-31 | 61.1 | 90.5 | 100.0 |
| 2022-12-31 | 193.7 | 582.8 | 100.0 |
| 2023-12-31 | 133.9 | 297.4 | 100.0 |
| 2024-12-31 | 152.4 | 469.0 | 100.0 |
| 2025-12-31 | 156.7 | 388.2 | 100.0 |
How sales was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- THB
How profit was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- THB
How shares in issue was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- THB
Figures behind the shape
Growth
21.2%faster is higher, placed against 4,950 companies as of 2026-11-06
Five-year revenue growth rate21.2%
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
Five-year EPS growth rate22.4%
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
One-year change in net income-17.2%
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
Returns on capital
14.6%higher is higher, placed against 5,089 companies as of 2026-11-06
Return on invested capital14.6%
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on equity12.5%
Net Income / Shareholders' Equity x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on assets11.0%
Net Income / Total Assets x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Margins
25.1%wider is higher, placed against 3,412 companies as of 2026-11-06
Gross margin25.1%
Gross Profit / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Operating margin14.6%
Operating Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Net margin16.3%
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Free cash flow margin12.4%
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Price
17.3xcheaper is higher, placed against 4,362 companies as of 2026-11-06
Price to earnings17.3x
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
- Computed from the filing for 2025
Price to book2.1x
Price / Book Value per Share, where BVPS = Shareholders' Equity / Diluted Shares
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
- Computed from the filing for 2025
- computed
- Computed from the filing for 2025
EV to EBITDA13.7x
Enterprise Value / EBITDA, where EV = Market Cap + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Price to sales ratio2.8x
Market Cap / Revenue, where Market Cap = Price x Diluted Shares
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
Safety
0.002safer is higher, placed against 3,227 companies as of 2026-11-06
Debt to equity0.002
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Current ratio8.71
Current Assets / Current Liabilities
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Interest coverage260.0x
Operating Income / Interest Expense
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
Altman Z-Score11.68
1.2 x A + 1.4 x B + 3.3 x C + 0.6 x D + 1.0 x E (A=WC/TA, B=RE/TA, C=EBIT/TA, D=MktCap/TL, E=Rev/TA)
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
What it pays out
115.8%more, and better covered, is higher, placed against 1,091 companies as of 2026-11-06
Dividend yieldn/a
We do not hold this figure for this company, so there is nothing to place.
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
Payout ratio115.8%
Common Dividends Paid / Net Income x 100, both from the latest filed fiscal year
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Dividend cover ratio0.7x
- Source
- computed
- Taken on
- 2026-11-07
- Reported in
- THB
- computed
Share a finding
A link to the finding, not to you: it carries nothing about your account.