1. Thailand Stocks

  2. •

    Energy

  3. •

    Oil & Gas Refining & Marketing
Susco Public Company Limited

Susco Public Company Limited

SUSCO.BK
Susco Public Company LimitedTH flagStock Exchange of Thailand
2.10
THB
- -
- -
2.00BMarket Cap
Susco Public Company Limited
SUSCO.BK
(Stock Exchange of Thailand)

Recent

price

2.10

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
9.63
13.18
14.94
17.07
22.28
17.58
17.4
21.09
25.43
25.29
15.86
19.9
33.47
32.1
32.4
32.01
30.14
Revenue per Share
0.07
0.13
1
0.13
0.31
0.14
0.26
0.2
0.26
0.35
0.21
0.23
0.42
1.23
0.29
0.13
0.13
Basic EPS, GAAP
0.22
-0.21
0.24
0.32
-0.01
0.78
0.17
0.11
0.19
0.17
0.38
0.32
0.39
-0.84
0.19
0.49
1.06
Free Cash Flow per Basic Share
0.05
0.06
0.1
0.1
0.09
0.08
0.1
0.08
0.14
0.16
0.13
0.17
0.22
0.4
0.28
0.18
0.18
Dividend per Share
1.15
1.2
2.12
1.7
2.31
2.37
2.51
2.62
2.72
2.77
2.82
2.99
3.25
4.08
4.19
4.18
4.31
Book Value per Share
1.19
1.2
1.4
1.9
2.04
2.26
2.52
2.69
2.64
2.74
2.75
2.91
3.13
4.02
3.84
3.86
4.61
Tangible Book Value per Share
1,088
1,072
1,060
1,354
1,100
1,100
1,100
1,100
1,100
1,100
1,043
1,000
1,000
1,000
1,000
960
951
Basic Weighted Avg Shares
10,485
14,133
15,837
23,123
24,508
19,333
19,142
23,201
27,978
27,823
16,545
19,902
33,470
32,099
32,404
30,734
28,661
Sales/Revenue/Turnover
-0.22
1.32
-0.61
-0.08
-0.24
-0.73
1.05
1.15
0.55
0.87
0.83
0.66
1.06
0.07
-0.37
-0.77
-0.83
Operating Margin (%)
85
92
101
265
258
248
252
222
236
240
352
370
406
451
494
536
540
Depreciation Expense
79
144
1,057
178
343
155
285
223
284
388
218
234
422
1,229
292
120
122
Net Income, GAAP
17.5
28.95
1.65
23.08
11.84
9.43
9.82
44.3
18.72
20.71
20.31
21.71
23.48
20.58
25.59
37.3
38.33
Effective Tax Rate (%)
0.75
1.02
6.68
0.77
1.4
0.8
1.49
0.96
1.01
1.4
1.32
1.17
1.26
3.83
0.9
0.39
0.43
Profit Margin (%)
203
320
276
345
735
268
11
207
97
396
189
71
120
-116
-292
-517
-416
Working Capital
3
374
1,464
1,287
1,052
437
84
152
2
153
1,177
1,341
1,722
1,626
2,140
2,132
2,138
LT Debt
1,342
1,406
2,362
2,686
2,961
3,104
3,351
3,592
3,576
3,613
3,454
3,526
3,808
4,575
4,523
4,327
4,419
Total Equity
-1.16
7.65
-2.97
-0.31
-1.2
-3.05
4.5
3.65
3.01
4.71
2.43
2.02
4.63
0.25
-1.15
-1.86
-1.81
Return on Invested Capital (%)
5.66
10.16
35.94
6.41
10.61
5.62
9.21
6.92
8.6
11.67
6.91
6.25
8.92
20.39
5.21
2.73
2.65
Return on Capital (%)
6.2
11.32
59.77
7.82
14.15
6.03
10.61
7.88
9.65
12.85
7.28
7.88
13.52
33.52
7.06
2.94
2.95
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
1,826
1,270
1,202
LT Borrowings
449
419
437
LT Finance Leases
1,702
1,713
1,701
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
950
950
950
Market Capitalization
2,351
2,004
2,016

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
2,978
2,386
2,948
Cash, Cash Equivalents & STI
1,224
1,018
1,428
Accounts Receivable, Net
600
513
824
Inventories
846
610
470
Total Current Liabilities
3,541
2,903
3,365
Payables & Accruals
1,440
1,332
1,854
ST Debt
1,826
1,270
1,202
Deferred Revenue
225
253
255

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.61%
4.95%
-4.32%
Free Cash Flow
-23.52%
-57.57%
144.01%
Net Income, GAAP
22.62%
28.82%
-58.76%
Sales/Revenue/Turnover
7.99%
16.03%
-5.16%
Total Cash Common Dividend
13.89%
13.54%
-37.98%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7,628
8,428
7,359
8,989
32,404
2025
8,971
7,928
6,348
7,487
30,734
2026
6,898
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.07
0.05
0.06
- -
0.29
2025
0.09
0.01
0.01
- -
0.13
2026
0.1
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.2
0.07
- -
0.28
2025
- -
0.12
0.06
- -
0.18
2026
- -
- -
- -
- -
- -
Similar Companies
National Petroleum Co., Ltd. (9937.TW)
Vico International Holdings Limited (1621.HK)
Aegis Logistics Limited (AEGISLOG.BO)
PJSC Saratov Oil Refinery (KRKN.ME)
ENEOS Holdings, Inc. (JXHGF)
Hindustan Petroleum Corporation Limited (HINDPETRO.BO)
Business
Susco Public Company Limited (SUSCO.BK) engages in the marketing and distribution of petroleum products and operates a network of retail service stations in Thailand. The company offers a range of fuels including gasoline, diesel, and liquefied petroleum gas (LPG); convenience store services under the Susco brand; and automotive maintenance and car wash facilities at its stations. It also provides energy management solutions and participates in biofuel production and distribution. Founded in 2000 and headquartered in Bangkok, Thailand, Susco operates primarily in the domestic market with over 200 service stations across key regions. In recent developments, the company expanded its retail network through strategic station acquisitions and formed alliances for electric vehicle charging infrastructure rollout in 2024-2025. Additionally, Susco launched new low-carbon fuel blends and enhanced its digital loyalty programs to support sustainability initiatives and customer engagement.