1. Thailand Stocks

  2. •

    Consumer non-durables

  3. •

    Apparel/Footwear
MC Group Public Co. Ltd. NVDR

MC Group Public Co. Ltd. NVDR

11.40
THB
0.00
(0.00%)
0.89EPS
13.11P/E
9.19BMarket Cap
Nov 06Next Earn
MC Group Public Co. Ltd. NVDR
SET:MC.R
(Stock Exchange of Thailand)

Recent

price

11.40

P/E

ratio

13.11

div

yld

8.16%

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2019
2020
2021
2022
2023
2024
2025
2026
TTM
THB
60.15
85.19
4.24
4.34
4.87
5.55
5.28
4.21
4.02
4.07
3.69
4.63
5.12
5.24
5.56
5.56
Revenue per Share
9.96
19.98
1.05
0.89
0.92
1.05
0.76
0.38
0.51
0.56
0.61
0.81
0.9
0.96
0.89
0.89
Basic EPS, GAAP
3.23
3.11
0.16
0.38
-0.3
1.3
0.62
1.28
0.52
0.91
1.04
0.42
1.06
1.27
1.04
1.04
Free Cash Flow per Basic Share
- -
- -
1.23
0.63
0.75
0.8
0.95
0.75
0.65
0.55
0.52
0.74
0.86
0.95
0.93
0.93
Dividend per Share
18.55
27.19
4.52
4.77
4.95
5.2
5.03
4.65
4.52
4.53
4.63
4.7
4.72
4.69
4.67
4.67
Book Value per Share
18.32
27.05
4.37
4.49
4.54
4.81
4.66
4.45
4.33
3.21
3.62
3.48
3.22
3.33
3.24
3.24
Tangible Book Value per Share
30
30
701
800
800
800
800
796
792
792
792
792
792
792
792
792
Basic Weighted Avg Shares
1,804
2,556
2,973
3,470
3,895
4,442
4,228
3,353
3,182
3,220
2,923
3,670
4,054
4,152
4,402
4,402
Sales/Revenue/Turnover
24.32
28.39
26.9
22.11
19.67
20.47
16.13
14.93
15.42
16.9
20.88
22.14
22.93
22.92
20.55
20.55
Operating Margin (%)
42
55
90
131
155
178
157
124
99
400
378
387
411
410
424
424
Depreciation Expense
299
599
733
712
732
843
609
306
407
446
486
644
713
760
701
701
Net Income, GAAP
30.07
15.23
9.54
8.91
5.92
7.36
9.53
6.34
10.96
14.91
18.04
19.2
20.49
17.95
19.53
19.53
Effective Tax Rate (%)
16.56
23.45
24.67
20.51
18.79
18.97
14.41
9.12
12.79
13.84
16.62
17.54
17.59
18.31
15.92
15.92
Profit Margin (%)
364
774
3,051
3,071
3,052
3,260
3,055
2,869
2,779
2,603
2,671
2,376
2,389
2,469
2,406
2,406
Working Capital
- -
300
4
3
- -
- -
- -
- -
- -
805
572
706
933
840
888
888
LT Debt
557
816
3,701
3,925
4,076
4,286
4,168
3,760
3,592
3,603
3,675
3,721
3,741
3,718
3,696
3,696
Total Equity
- -
53.71
27.46
18.24
17.95
19.57
14.23
9.13
10.97
11.18
10.8
14.13
14.99
15.65
14.75
14.75
Return on Invested Capital (%)
- -
56.3
28.85
17.65
17.32
19.3
13.72
9.32
11.02
11.3
10.9
14.28
15.32
16.1
15.1
15.1
Return on Capital (%)
- -
87.35
33.12
19.15
18.83
20.77
14.89
7.93
11.2
12.43
13.39
17.43
19.12
20.39
18.91
18.91
Return on Common Equity (%)

Capital Structure

THB

•

in mil. unless spec.
Dec'26
Mar'26
Jun'26
ST Debt
309
315
310
LT Borrowings
- -
- -
- -
LT Finance Leases
887
890
888
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
792
792
792
Market Capitalization
8,950
8,474
9,187

Working Capital

THB

•

in mil. unless spec.
Dec'26
Mar'26
Jun'26
Total Current Assets
3,615
3,207
3,232
Cash, Cash Equivalents & STI
2,154
1,903
1,983
Accounts Receivable, Net
266
172
146
Inventories
1,165
1,087
1,053
Total Current Liabilities
1,059
893
826
Payables & Accruals
650
480
416
ST Debt
309
315
310
Deferred Revenue
94
93
94

Growth Rates

THB

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-0.9%
0.52%
-0.58%
Free Cash Flow
-36.57%
21.15%
-18.58%
Net Income, GAAP
3.13%
10.22%
-7.81%
Sales/Revenue/Turnover
1.99%
7.05%
6.02%
Total Cash Common Dividend
3.62%
12.36%
-2.09%

Quarterly Revenue

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
882
1,302
995
1,222
4,054
2025
842
1,336
1,067
907
4,152
2026
901
1,492
1,102
906
4,402

Quarterly Earnings Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.16
0.36
0.21
0.24
0.9
2025
0.17
0.38
0.24
0.17
0.96
2026
0.15
0.37
0.22
0.13
0.89

Quarterly Dividends Per Share

THB

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.36
0.5
- -
0.86
2025
- -
0.4
0.55
- -
0.95
2026
- -
0.41
0.52
- -
0.93
Similar Companies
Nike, Inc. (NYSE:NKE)
lululemon athletica inc. (NASDAQ:LULU)
On Holding AG (NYSE:ONON)
LVMH Moet Hennessy Louis Vuitton SE (EURONEXT:MC)
Hermes International SCA (EURONEXT:RMS)
Deckers Outdoor Corporation (NYSE:DECK)
Business
MC Group Public Company Limited engages in the manufacture, distribution, and retail of apparel, accessories, and lifestyle products primarily in Thailand. The company offers ready-to-wear clothing and apparels including men's, women's, and children's lines; bags, belts, hats, shoes, and activewear; skincare and aromatic products; all marketed under brands such as Mc, Mc Lady, Mc Mini, The Blue Brothers, U-P, and M&C, with distribution through physical points of sale, online channels like mcshop.com, and managed warehouses. Founded in 1975 and headquartered at 448/450 On Nut Road, Prawet, Bangkok, MC Group operates sales and distribution for its own brands and others while investing in related companies, focusing on brand management, product design, sourcing, marketing, and multichannel retail. In 2025, the company reported Q4 revenue of $925.41 million alongside stable earnings per share of $0.17, reflecting ongoing operational resilience amid market challenges.