Full history for every metric is available with a Kvantra account
Origin Global Empire Public Company Limited (EMPIRE.BK)
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Total revenue | THB m | 401 | 641 | 979 | 681 | 453 | 711 | 303 |
| Operating profit | THB m | -103 | -217 | |||||
| Net profit | THB m | 7 | 19 | 24 | -45 | -439 | -165 | -272 |
| EPS reported | THB | -0.34 | -0.62 | |||||
| Operating cashflow per share | THB | -0.02 | 0.02 | |||||
| Capex per share | THB | 0.03 | 0.06 | |||||
| FCF per share | THB | -0.06 | -0.05 | |||||
| Free cash flow | THB m | -27.1 | -4.0 | |||||
| Net debt | THB m | 11.0 | -29.8 | |||||
| Book value equity | THB m | 131 | 132 | |||||
| Book value per share | THB | 0.27 | 0.16 | |||||
| Number of shares | m | 483.49 | 842.47 | |||||
| DPS (TTM paid) | THB | 0.00 | 0.00 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Value | ||||||||
| P/E TTM | x | - | - | |||||
| P/B LTM | x | 4.21 | 0.48 | |||||
| P/S LTM | x | 0.78 | 0.21 | |||||
| P/FCF LTM | x | -20.34 | -15.57 | |||||
| EV/EBITDA LTM | x | -7.98 | -0.17 | |||||
| EV/Sales LTM | x | 0.82 | 0.11 | |||||
| Earnings Yield LTM | % | -29.86% | -2342.2% | |||||
| FCF Yield | % | -4.92% | -6.42% | |||||
| Quality | ||||||||
| ROE | % | -125.80% | -167.44% | |||||
| ROIC | % | -44.94% | -153.57% | |||||
| Operating margin | % | -14.53% | -71.43% | |||||
| Gross margin | % | 22.02% | 4.34% | |||||
| FCF/Sales | % | -3.81% | -1.33% | |||||
| Growth and momentum | ||||||||
| EPS Growth YoY | % | - | - | |||||
| Sales Growth YoY | % | +56.87% | -62.86% | |||||
| Net Income Growth YoY | % | - | - | |||||
| FCF Growth | % | - | - | |||||
| Operating Profit Growth | % | - | - | |||||
| Dividend and capital structure | ||||||||
| Dividend Yield | % | 0.00% | 0.00% | |||||
| Dividend Growth | % | 0.00% | 0.00% | |||||
| Payout Ratio | % | 0.00% | 0.00% | |||||
| FCF/Debt | x | -0.58 | -0.61 | |||||
| Net Debt/EBITDA | x | -0.45 | 0.14 | |||||
| EBIT/Net interest | x | -20.89 | -66.08 | |||||
| Net debt/market cap | % | 1.99% | -47.23% | |||||
| Net debt/Equity | x | 0.08 | -0.23 | |||||
| Gross debt/equity | x | 0.36 | 0.05 | |||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Origin Global Empire Public Company Limited, together with its subsidiaries, engages in the distribution and installation of heating, ventilation and air conditioning systems, and electrical and plumbing systems in Thailand. It operates through four segments: Construction, IT Products, Supplements Production and Distribution, and Others. The company also engages in the sale and installation of engineering systems for office buildings, commercial buildings, residences properties, hotels, hospitals, shopping malls, and industrial plants, as well as various special projects, etc. In addition, it provides contracting services for electrical and communication systems, air conditioning and ventilation systems, sanitary system and fire suppression systems, and others. Further, the company distributes electrical appliances, IT products, software systems, and hardware equipment; provides air conditioning related and post-installation maintenance services; and manufactures and distributes dietary supplement products and related raw materials. Additionally, it engages in the production and distribution of steam energy. The company was formerly known as Twenty-Four Con & Supply Public Company Limited and changed its name to Origin Global Empire Public Company Limited in November 2025. Origin Global Empire Public Company Limited was founded in 2013 and is based in Bangkok, Thailand.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Origin Global Empire Public Company Limited (EMPIRE.BK)
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Origin Global Empire Public Company Limited, together with its subsidiaries, engages in the distribution and installation of heating, ventilation and air conditioning systems, and electrical and plumbing systems in Thailand. It operates through four segments: Construction, IT Products, Supplements Production and Distribution, and Others. The company also engages in the sale and installation of engineering systems for office buildings, commercial buildings, residences properties, hotels, hospitals, shopping malls, and industrial plants, as well as various special projects, etc. In addition, it provides contracting services for electrical and communication systems, air conditioning and ventilation systems, sanitary system and fire suppression systems, and others. Further, the company distributes electrical appliances, IT products, software systems, and hardware equipment; provides air conditioning related and post-installation maintenance services; and manufactures and distributes dietary supplement products and related raw materials. Additionally, it engages in the production and distribution of steam energy. The company was formerly known as Twenty-Four Con & Supply Public Company Limited and changed its name to Origin Global Empire Public Company Limited in November 2025. Origin Global Empire Public Company Limited was founded in 2013 and is based in Bangkok, Thailand.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free