1. Thailand Stocks

  2. •

    Consumer services

  3. •

    Restaurants
After You Public Co. Ltd.

After You Public Co. Ltd.

3.90
THB
+0.04
(+1.04%)
0.21EPS
23.14P/E
3.96BMarket Cap
Nov 16Next Earn
After You Public Co. Ltd.
SET:AU.R
(Stock Exchange of Thailand)

Recent

price

3.90

P/E

ratio

23.14

div

yld

0.00%

ROIC.AI

2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
THB
0.34
0.56
0.62
0.96
0.89
1.06
1.46
0.94
0.7
1.15
1.49
1.92
1.98
1.93
Revenue per Share
0.01
0.08
0.09
0.16
0.16
0.18
0.29
0.07
0.01
0.15
0.22
0.36
0.25
0.21
Basic EPS, GAAP
- -
0.03
-0.03
0.08
-0.01
0.12
0.21
0.12
0.1
0.25
0.34
0.41
0.34
0.35
Free Cash Flow per Basic Share
- -
- -
0.04
0.25
0.01
0.15
0.19
0.29
0.06
- -
0.15
0.21
0.33
- -
Dividend per Share
0.02
0.15
0.17
0.99
1.14
1.17
1.27
1.04
0.99
1.14
1.2
1.36
1.27
1.13
Book Value per Share
0.02
0.15
0.16
0.99
1.13
1.15
1.26
1.03
0.98
1.12
1.19
1.35
1.26
1.12
Tangible Book Value per Share
552
552
671
630
816
819
818
816
889
817
817
823
816
838
Basic Weighted Avg Shares
189
311
414
606
724
871
1,194
768
620
938
1,217
1,577
1,616
1,620
Sales/Revenue/Turnover
4.98
19.67
18.88
21.09
21.75
20.7
24.29
9.68
2.27
16.32
18.66
23.69
16.42
14.13
Operating Margin (%)
- -
13
18
28
39
57
69
136
158
153
164
177
191
195
Depreciation Expense
6
46
58
99
129
147
237
55
4
118
178
296
204
176
Net Income, GAAP
20
19.93
20.69
18.45
17.79
18.14
19.12
13.99
- -
19.57
20
19.7
20.9
20.41
Effective Tax Rate (%)
2.97
14.72
13.88
16.29
17.81
16.92
19.85
7.22
0.72
12.64
14.63
18.78
12.63
10.86
Profit Margin (%)
-71
9
1
561
469
406
425
140
167
292
314
393
321
208
Working Capital
17
37
134
54
- -
- -
- -
223
116
82
117
112
139
153
LT Debt
16
106
117
809
932
957
1,039
851
807
927
982
1,107
1,034
921
Total Equity
- -
30.66
28.69
17.98
14.09
15.29
22.85
5.7
- -
11.62
15.5
23.02
15.77
15.16
Return on Invested Capital (%)
- -
31.27
29.62
18.28
14.31
15.62
23.78
5.92
- -
11.94
16.11
24.05
16.41
15.51
Return on Capital (%)
- -
75.27
51.54
21.34
14.81
15.61
23.76
5.87
0.54
13.67
18.66
28.35
19.06
18.76
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
97
98
104
LT Borrowings
- -
- -
- -
LT Finance Leases
139
147
153
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
816
816
816
Market Capitalization
3,948
3,964
3,964

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
608
624
439
Cash, Cash Equivalents & STI
405
414
236
Accounts Receivable, Net
75
69
71
Inventories
98
117
110
Total Current Liabilities
287
239
231
Payables & Accruals
168
119
107
ST Debt
97
98
104
Deferred Revenue
15
- -
- -

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
62.17%
4.36%
-6.58%
Free Cash Flow
-156.04%
31.17%
-17.37%
Net Income, GAAP
265.91%
511.64%
-31.1%
Sales/Revenue/Turnover
18.14%
18.78%
2.47%
Total Cash Common Dividend
2,961,672.88%
5,922,812.91%
57.18%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
340
376
428
433
1,577
2025
421
388
393
414
1,616
2026
419
394
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.07
0.09
0.1
0.11
0.36
2025
0.08
0.06
0.06
0.04
0.25
2026
0.07
0.04
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
0.21
2025
- -
- -
- -
- -
0.33
2026
- -
- -
- -
- -
- -
Similar Companies
McDonald's Corporation (NYSE:MCD)
Starbucks Corporation (NASDAQ:SBUX)
Chipotle Mexican Grill, Inc. (NYSE:CMG)
CAVA Group, Inc. (NYSE:CAVA)
Jubilant Foodworks Limited (NSE:JUBLFOOD)
Dutch Bros Inc. (NYSE:BROS)
Business
After You Public Company Limited operates a chain of dessert cafes and food and beverage outlets primarily in Thailand. The company offers a wide range of signature desserts including Shibuya honey toast, chocolate lava cake, figgy pudding, panookie, kakigori shaved ice series, mango sticky rice toast, and durian desserts; beverages; bakery products such as pies, breads, and cookies; as well as catering services, franchise operations, online sales, co-branding partnerships, and original equipment manufacturer (OEM) production of desserts under its After You brand for clients including airlines and restaurants. Founded in 2005 and headquartered in Bangkok, After You conducts its core cafe business through owned outlets across major cities in Thailand, supplemented by subsidiaries including M&M 2007 Co., Ltd. for food and beverage sales, Aurum and Aurum Co., Ltd. for bakery product and equipment distribution, and After You Hong Kong Limited for international franchising; it targets consumers of all ages including families, students, workers, and tourists in the consumer discretionary restaurant sector. In recent years, the company has reported strong non-cafe revenue growth of 142% in 2024 to THB 203 million driven by catering, franchising, and distribution expansions; continues overseas franchise development starting with Hong Kong; and maintains operational enhancements through new branch openings and product innovations while listed on the Stock Exchange of Thailand since 2016.