Kingsmen C.M.T.I. Public Co. Ltd.

Kingsmen C.M.T.I. Public Co. Ltd.

0.94
THB
+0.02
(+2.17%)
0.04EPS
23.00P/E
495.10MMarket Cap
Kingsmen C.M.T.I. Public Co. Ltd.
SET:K.R
(Stock Exchange of Thailand)

Recent

price

0.94

P/E

ratio

23.00

div

yld

5.85%

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
THB
10.1
5.96
4.31
4.2
7.81
3.66
2.6
2.19
2.13
1.51
1.84
1.72
1.52
Revenue per Share
0.24
0.33
0.22
-0.06
0.23
-0.55
-0.44
-0.12
- -
0.03
0.11
0.01
0.04
Basic EPS, GAAP
0.07
0.11
0.01
-0.39
-0.38
-0.11
-0.05
-0.15
-0.08
0.29
0.29
0.08
0.14
Free Cash Flow per Basic Share
0.37
0.57
0.06
0.07
- -
0.09
- -
- -
- -
- -
0.04
0.02
0.05
Dividend per Share
0.34
1.39
1.54
1.42
1.63
1.01
0.63
0.56
0.66
0.69
0.77
0.69
0.63
Book Value per Share
0.33
1.38
1.53
1.41
1.6
0.98
0.6
0.54
0.65
0.69
0.77
0.69
0.63
Tangible Book Value per Share
82
160
273
273
273
275
240
358
397
480
465
515
505
Basic Weighted Avg Shares
824
952
1,179
1,148
2,136
1,008
625
784
848
725
855
887
768
Sales/Revenue/Turnover
3.34
7.48
6.46
-1.65
4.06
-17.92
-13.48
-3.62
1.66
4.39
6.18
3.49
4.13
Operating Margin (%)
10
10
13
14
15
15
22
22
19
18
17
14
13
Depreciation Expense
20
54
61
-15
62
-152
-106
-43
2
14
51
4
22
Net Income, GAAP
21.12
20.84
21.89
- -
25.07
- -
- -
- -
- -
52.56
17.05
84.11
44.57
Effective Tax Rate (%)
2.39
5.62
5.21
-1.34
2.91
-15.1
-16.97
-5.46
0.23
1.92
5.92
0.5
2.8
Profit Margin (%)
-15
236
289
221
236
-42
-86
-33
68
100
176
162
166
Working Capital
8
1
1
3
2
- -
102
132
122
113
109
128
128
LT Debt
99
401
444
409
469
292
181
201
317
332
423
348
319
Total Equity
- -
21.83
14.56
- -
11.77
- -
- -
- -
- -
2.98
10.05
1.36
5.37
Return on Invested Capital (%)
- -
21.56
14.51
- -
12.37
- -
- -
- -
- -
3.41
10.78
1.1
5.82
Return on Capital (%)
- -
21.42
14.53
-3.6
14.15
-40
-44.89
-22.44
0.75
4.29
13.41
1.14
6.66
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2
2
3
LT Borrowings
- -
- -
- -
LT Finance Leases
128
129
128
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
505
505
505
Market Capitalization
581
515
495

Working Capital

THB

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
411
412
309
Cash, Cash Equivalents & STI
200
177
153
Accounts Receivable, Net
120
129
80
Inventories
5
5
12
Total Current Liabilities
249
208
143
Payables & Accruals
216
158
100
ST Debt
2
2
3
Deferred Revenue
10
25
18

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.5%
16.68%
-17.78%
Free Cash Flow
-320.13%
-60.81%
-68.43%
Net Income, GAAP
-36.95%
124.09%
-91.31%
Sales/Revenue/Turnover
5.71%
8.15%
3.7%
Total Cash Common Dividend
- -
- -
-23.36%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
277
172
126
280
855
2025
236
199
169
283
887
2026
210
107
- -
- -
- -

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.05
0.01
- -
0.03
0.11
2025
0.02
-0.09
0.02
0.05
0.01
2026
0.01
-0.04
- -
- -
- -

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
0.03
- -
0.04
2025
- -
- -
- -
0.02
0.02
2026
- -
0.03
- -
- -
- -
Business
Kingsmen C.M.T.I. Public Company Limited is a Thailand-based service-oriented enterprise specializing in interior design and exhibition construction. The company offers comprehensive solutions including research and design, consultancy, project management, production, installation, logistics, and post-sales services for exhibitions and events; retail and corporate interiors; thematic parks and museums; as well as alternative marketing services. Its interior division caters to medium to high-end retail brands, corporate offices, and food and beverage businesses, providing project consultancy, design development, furniture manufacturing, and installation. The thematic parks and museums segment offers creative design, content development, audio-visual displays, procurement, installation, and museum management services, including marketing and publicity. Additionally, Kingsmen is expanding its architecture, engineering, and interior (AEI) services, covering renovation, construction management, and design-build projects for various building types, including institutes, vehicle showrooms, and warehouses. The company operates primarily in Thailand but has had subsidiaries in Myanmar and Cambodia which are currently undergoing liquidation. Founded in 1989 and headquartered in Bangkok, Kingsmen C.M.T.I. maintains over 200 full-time employees with well-equipped production facilities. The company adheres to sustainability standards, anti-corruption practices, and has received certifications such as ISO 9001:2008 and ISO 20121 for event sustainability management. It has an active strategy to grow its exhibition, event, and marketing promotion services, with a notable 44% year-over-year service income increase reported in 2024. Kingsmen recently undertook organizational restructuring to optimize manpower. Recent major changes include a strategic equity buyback program for 45 million shares, representing 8.19% of its shares, worth approximately 66 million Thai Baht. Kingsmen continues to focus on expanding its presence in luxury brand pop-up shows and design-related services while reinforcing its core competencies in exhibitions and interiors. The company also announced a disposal of an 80% equity interest in its Japan-based subsidiary, Kingsmen Projects Japan Limited, as part of strategic portfolio optimization. It maintains a strong emphasis on enhancing shareholder value through dividends and exploratory growth avenues. Kingsmen's integrated service offering spans ideation, research, design, prototyping, and construction management, positioning it as a full-service provider in the design and exhibition sectors. The company sustains robust governance and business ethics policies and is committed to technological advancement and innovation to sustain long-term growth.