Business Segments Advanced Info Service

Equities

End-of-day quote Thailand S.E. Other stock markets 18/05/2026			5-day change	1st Jan Change
365.00 ^THB	0.00%		+4.29%	+16.61%

11/05	Advanced Info Service Reports Higher Attributable Profit in Q1	MT
08/05	Krungsri Securities Upgrades Advanced Info Service to Buy from Neutral; Price Target is THB417	MT

Breakdown by Business Segment (THB)

Fiscal Period: December	2021	2022	2023	2024	2025
Cellular Services
Mobile Phone Services	13TCr	13TCr	13TCr	14TCr	14TCr
Total Assets	34TCr	31TCr	32TCr	31TCr	31TCr
Interest Expense	-561.7Cr	-522.5Cr	-552.9Cr	-617.4Cr	-499.2Cr
CAPEX	-3.05TCr	-3.81TCr	-3.55TCr	-2.69TCr	-3.95TCr
EBT	3.14TCr	3TCr	3.28TCr	3.63TCr	4.71TCr
D&A	5.02TCr	4.95TCr	4.79TCr	5.06TCr	4.74TCr
Communications Equipment Distribution
Mobile Phone and Equipment Sales	3.59TCr	3.91TCr	3.66TCr	3.79TCr	4.33TCr
Total Assets	664.8Cr	969.4Cr	1.03TCr	1.11TCr	808Cr
Interest Expense	-10L	-10L	-10L	-10L	-
CAPEX	-50L	-10L	-50L	-20L	-
EBT	-134.1Cr	-137.5Cr	-76Cr	34Cr	165.9Cr
D&A	1.3Cr	90L	1Cr	80L	60L
Broadband Telecommunications Services
Datanet and Broadband Services	1.22TCr	1.43TCr	1.81TCr	3.74TCr	4.09TCr
Total Assets	1.43TCr	1.52TCr	13TCr	11TCr	10TCr
Interest Expense	-80L	-50L	-62Cr	-301Cr	-298.1Cr
CAPEX	-354.2Cr	-364.4Cr	-328.5Cr	-524.1Cr	-421.7Cr
EBT	287.1Cr	351.9Cr	393.1Cr	639.2Cr	880.3Cr
D&A	317.1Cr	336.9Cr	483.5Cr	1.07TCr	1.04TCr

Geographical breakdown of sales (THB)

Fiscal Period: December	2021	2022	2023	2024	2025
Thailand	18TCr	19TCr	19TCr	21TCr	23TCr
Total Assets	36TCr	34TCr	45TCr	43TCr	42TCr
Interest Expense	-554.1Cr	-514.9Cr	-600.5Cr	-907.2Cr	-788.3Cr
Income Tax Expense	596.95Cr	616.78Cr	690.9Cr	799.18Cr	965.24Cr
D&A	5.16TCr	5.05TCr	4.98TCr	5.73TCr	5.35TCr
CAPEX	-4.53TCr	-4.34TCr	-3.71TCr	-2.53TCr	-2.4TCr
Gross Profit	5.99TCr	5.93TCr	6.35TCr	7.82TCr	8.98TCr
Net Income	2.69TCr	2.6TCr	2.91TCr	3.51TCr	4.79TCr
EBT	3.29TCr	3.22TCr	3.6TCr	4.31TCr	5.75TCr
Operating Income	-	-	4.06TCr	5.04TCr	6.37TCr