Origin Global Empire Public Company Limited

Origin Global Empire Public Company Limited

0.25
THB
-0.01
(-3.85%)
-0.53EPS
283.39MMarket Cap
Origin Global Empire Public Company Limited
SET:EMPIRE
(Stock Exchange of Thailand)

Recent

price

0.25

P/E

ratio

- -

div

yld

- -

ROIC.AI

2019
2020
2021
2022
2023
2024
2025
TTM
THB
0.81
0.9
1.43
2.89
1.52
1.01
1.41
1.02
Revenue per Share
0.07
0.02
0.04
0.07
-0.1
-0.98
-0.33
-0.53
Basic EPS, GAAP
0.05
-0.01
-0.24
-0.59
-0.41
-0.02
-0.06
-0.14
Free Cash Flow per Basic Share
- -
- -
0.03
0.04
- -
- -
- -
- -
Dividend per Share
0.07
0.09
0.31
1.36
1.26
0.28
0.26
0.13
Book Value per Share
0.07
0.09
0.31
1.36
1.26
0.28
0.04
-0.08
Tangible Book Value per Share
447
447
447
339
447
447
503
491
Basic Weighted Avg Shares
362
401
641
979
681
453
711
499
Sales/Revenue/Turnover
9.03
2.71
4.29
3.36
-8.99
-98.33
-14.53
-39.64
Operating Margin (%)
4
6
7
8
10
11
22
23
Depreciation Expense
33
7
19
24
-45
-439
-165
-259
Net Income, GAAP
11.14
35.2
24.15
22.33
- -
- -
- -
- -
Effective Tax Rate (%)
9.13
1.73
3.03
2.5
-6.61
-96.99
-23.16
-51.79
Profit Margin (%)
18
15
104
545
451
5
-55
-118
Working Capital
9
11
20
21
18
18
24
21
LT Debt
30
39
137
609
564
125
131
68
Total Equity
- -
12.49
13.7
6
- -
- -
- -
- -
Return on Invested Capital (%)
- -
13.89
13.91
6.39
- -
- -
- -
- -
Return on Capital (%)
- -
20.15
22.11
6.57
-7.68
-127.56
-128.7
-131.13
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
24
23
15
LT Borrowings
10
9
8
LT Finance Leases
19
15
13
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
504
504
506
Market Capitalization
727
553
283

Working Capital

THB

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
277
159
134
Cash, Cash Equivalents & STI
28
14
18
Accounts Receivable, Net
68
37
12
Inventories
102
70
69
Total Current Liabilities
245
214
252
Payables & Accruals
184
121
123
ST Debt
24
23
15
Deferred Revenue
29
29
45

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
103.11%
4.72%
Free Cash Flow
- -
345.28%
172.9%
Net Income, GAAP
- -
146.92%
-62.54%
Sales/Revenue/Turnover
- -
21.07%
56.87%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
42
68
237
107
453
2025
271
203
143
94
711
2026
60
- -
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.07
-0.05
-0.43
-0.43
-0.98
2025
0.05
0.01
-0.02
-0.37
-0.33
2026
-0.12
- -
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
Origin Global Empire Public Company Limited (EMPIRE.BK) engages in the sale and installation of heating, ventilation and air conditioning (HVAC) systems, electricity systems, and plumbing systems, along with related maintenance services, in Thailand. The company operates through two primary segments: Services and Sales, including steam-related offerings; it provides ongoing after-sales maintenance, distributes electrical appliances, and conducts associated services for air conditioning and associated systems. Origin Global Empire and its subsidiaries focus on turnkey project execution for HVAC, electrical, and plumbing installations, inclusive of system design, procurement, installation, commissioning, and after-sales support. The firm offers brands and product lines such as TROX, Trane, Honeywell, AAF, and Kruger within its equipment portfolio, emphasizing indoor air quality, energy efficiency, and system integration for commercial, industrial, and residential applications. The company is headquartered in Bangkok, Thailand, and maintains operations primarily across Thailand with a focus on commercial and institutional customers, including property developers, facility managers, and end users requiring integrated climate control, electrical infrastructure, and plumbing solutions. EMPIRE was founded in 2013 and, after adopting its current corporate name in November 2025, continues to execute on expansion through new service offerings and potential strategic partnerships intended to enhance its engineering, procurement, and construction capabilities in the Thai market. Recent governance and management updates include a board-level review of leadership structure and the appointment/transition of chief executive responsibilities in early 2026, reflecting a focus on strengthening execution capabilities and regional growth initiatives. The company also emphasizes project-derived revenue streams from installation contracts, service-and-maintenance revenues, and recurring sales of equipment and components used in HVAC, electrical, and plumbing systems, with ongoing exploration of strategic alliances to broaden its technology and product sourcing footprint in Southeast Asia. EMPIRE maintains a publicly disclosed listing on the Stock Exchange of Thailand under the EMPIRE ticker and discloses quarterly and annual financials detailing revenue by segment, gross margin, and operating expenses to support investor decision-making. The firm operates within the broader building technologies and facilities services landscape, targeting commercial real estate developers, facility managers, and large-scale end users seeking integrated climate control and related infrastructure solutions.