









ตลาด
/
หุ้น
/
nasdaq-elf
/

elf Beauty Inc

ELF

115.250USD

-2.900-2.45%

เวลาทำการตลาด （ET）ราคาล่าช้า 15 นาที

6.54Bมูลค่าตลาด

58.33P/E TTM



elf Beauty Inc

115.250

-2.900-2.45%

ภาพรวม บริษัท การเงิน

ภาพรวม

บริษัท

การเงิน

รายงานบัญชี

รายงานรายได้

งบแสดงฐานะการเงิน

งบกระแสเงินสด

รายไตรมาส

รายไตรมาส+รายปี

รายไตรมาส

รายปี

YOY

ซ่อนแถวที่ว่าง

FY2025Q4

FY2025Q3

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

รายได้รวม

3.58%332.64M

31.14%355.32M

39.71%301.07M

49.99%324.48M

71.41%321.14M

84.90%270.94M

76.14%215.51M

76.46%216.34M

78.21%187.36M

49.35%146.54M

33.20%122.35M

26.33%122.60M

13.45%105.14M

10.79%98.12M

26.96%91.86M

50.40%97.05M

24.04%92.67M

9.66%88.56M

7.00%72.35M

7.97%64.53M

--74.71M

--80.76M

--67.61M

--59.76M

-3.70%78.57M

-11.10%63.89M

5.73%59.05M

8.83%65.92M

6.75%81.59M

27.62%71.86M

26.52%55.86M

15.00%60.57M

16.81%76.44M

10.89%56.31M

21.77%44.15M

35.26%52.67M

--65.44M

--50.78M

--36.25M

--38.94M

รายได้

3.58%332.64M

31.14%355.32M

39.71%301.07M

49.99%324.48M

71.41%321.14M

84.90%270.94M

76.14%215.51M

76.46%216.34M

78.21%187.36M

49.35%146.54M

33.20%122.35M

26.33%122.60M

13.45%105.14M

10.79%98.12M

26.96%91.86M

50.40%97.05M

24.04%92.67M

9.66%88.56M

7.00%72.35M

7.97%64.53M

--74.71M

--80.76M

--67.61M

--59.76M

-3.70%78.57M

-11.10%63.89M

5.73%59.05M

8.83%65.92M

6.75%81.59M

27.62%71.86M

26.52%55.86M

15.00%60.57M

16.81%76.44M

10.89%56.31M

21.77%44.15M

35.26%52.67M

--65.44M

--50.78M

--36.25M

--38.94M

ค่าใช้จ่ายด้านรายได้

1.77%95.61M

29.16%102.02M

37.81%87.02M

46.15%93.19M

61.32%93.94M

65.20%78.99M

47.57%63.14M

60.96%63.77M

54.73%58.23M

41.55%47.81M

26.33%42.79M

12.73%39.62M

10.46%37.63M

7.42%33.78M

34.34%33.87M

65.87%35.14M

27.86%34.07M

11.34%31.44M

3.89%25.21M

-6.14%21.19M

--26.65M

--28.24M

--24.27M

--22.57M

-6.63%31.65M

-13.93%24.92M

12.24%22.41M

15.06%25.71M

8.95%33.90M

21.47%28.95M

5.03%19.97M

-4.39%22.35M

2.33%31.11M

-3.82%23.83M

10.88%19.01M

24.65%23.37M

--30.41M

--24.78M

--17.14M

--18.75M

ค่าใช้จ่ายในการดำเนินงาน

-5.19%288.33M

33.93%320.24M

55.80%273.16M

75.82%273.77M

69.60%304.11M

94.01%239.11M

63.90%175.33M

53.90%155.71M

74.15%179.31M

38.23%123.25M

26.87%106.97M

17.79%101.17M

12.04%102.97M

8.37%89.16M

19.80%84.32M

39.62%85.89M

24.74%91.90M

21.21%82.27M

12.23%70.38M

12.61%61.52M

--73.67M

--67.87M

--62.71M

--54.63M

-1.43%65.55M

-7.26%57.58M

6.70%56.20M

11.91%61.95M

8.20%66.50M

13.22%62.09M

20.51%52.67M

19.08%55.35M

12.78%61.46M

23.84%54.84M

28.05%43.70M

41.14%46.48M

--54.50M

--44.28M

--34.13M

--32.93M

ค่าเสื่อมราคา ค่าการใช้ทรัพยากร และค่าตัดจำหน่าย

13.29%13.22M

-40.55%7.10M

89.83%12.67M

97.52%11.13M

105.82%11.67M

120.18%11.94M

24.72%6.67M

-1.52%5.64M

-16.23%5.67M

-22.20%5.42M

-24.92%5.35M

-8.00%5.72M

6.20%6.77M

12.19%6.97M

15.55%7.13M

-3.22%6.22M

6.54%6.37M

4.53%6.21M

-0.93%6.17M

18.14%6.43M

--5.98M

--5.94M

--6.23M

--5.44M

53.72%4.96M

18.82%4.19M

26.83%4.42M

17.19%4.29M

-9.79%3.22M

5.41%3.53M

7.32%3.49M

22.79%3.66M

23.37%3.57M

19.70%3.35M

39.66%3.25M

31.39%2.98M

--2.90M

--2.80M

--2.33M

--2.27M

กำไรจากการดำเนินงาน

160.22%44.32M

10.21%35.09M

-30.52%27.92M

-16.37%50.71M

111.68%17.03M

36.69%31.84M

161.29%40.18M

182.94%60.63M

271.08%8.04M

160.03%23.29M

103.99%15.38M

92.08%21.43M

180.47%2.17M

42.38%8.96M

283.03%7.54M

270.79%11.16M

-25.67%773.00K

-51.19%6.29M

-59.87%1.97M

-41.41%3.01M

--1.04M

--12.89M

--4.90M

--5.14M

-13.72%13.02M

-35.45%6.31M

-10.39%2.85M

-23.91%3.97M

0.80%15.09M

562.60%9.78M

620.59%3.19M

-15.64%5.22M

36.88%14.97M

-77.31%1.48M

-79.18%442.00K

3.06%6.19M

--10.94M

--6.50M

--2.12M

--6.01M

รายได้ดอกเบี้ยสุทธิที่ไม่ใช่จากการดำเนินงาน (ค่าใช้จ่าย)

ค่าใช้จ่ายดอกเบี้ยที่ไม่ใช่จากการดำเนินงาน

-35.19%2.31M

-11.49%3.53M

--3.76M

--3.67M

3269.81%3.57M

760.69%3.98M

----

-79.96%106.00K

-18.77%463.00K

31.66%786.00K

-11.01%663.00K

-38.63%529.00K

-33.33%570.00K

-34.03%597.00K

-49.25%745.00K

-37.85%862.00K

-45.19%855.00K

-44.92%905.00K

-14.50%1.47M

--1.39M

--1.56M

--1.64M

--1.72M

-0.36%1.96M

-15.96%1.90M

-16.67%1.99M

-8.95%1.96M

-58.04%1.97M

-56.43%2.26M

-28.43%2.39M

-29.57%2.16M

44.64%4.70M

62.55%5.19M

6.48%3.33M

-2.79%3.06M

--3.25M

--3.19M

--3.13M

--3.15M

กำไรจากการขายหลักทรัพย์

-26.74%-545.00K

----

---430.00K

----

รายได้ (ค่าใช้จ่าย) พิเศษ

98.87%-13.00K

--0.00

100.00%0.00

---1.16M

100.00%0.00

--0.00

---1.72M

-100.00%0.00

-1357.14%-176.00K

100.00%0.00

100.68%18.00K

--14.00K

---96.00K

---446.00K

---2.64M

100.00%0.00

-100.00%0.00

--0.00

---8.00K

--4.20M

--1.79M

----

รายได้ (ค่าใช้จ่าย) อื่น ๆ ที่ไม่ใช่จากการดำเนินงาน

474.86%2.59M

-305.77%-5.28M

456.97%3.79M

-53.13%187.00K

-316.25%-692.00K

251.37%2.56M

15.85%-1.06M

123.99%399.00K

166.12%320.00K

600.00%730.00K

-95.36%-1.26M

-926.54%-1.66M

-796.30%-484.00K

78.43%-146.00K

24.80%-646.00K

-440.00%-162.00K

69.32%-54.00K

-102.09%-677.00K

-246.59%-859.00K

-108.55%-30.00K

---176.00K

---335.00K

--586.00K

--351.00K

39.48%-371.00K

194.99%360.00K

308.61%509.00K

-11.14%-888.00K

-180.34%-613.00K

-231.60%-379.00K

84.99%-244.00K

-122.26%-799.00K

123.44%763.00K

106.90%288.00K

-144.63%-1.63M

1022.88%3.59M

---3.25M

---4.17M

--3.64M

---389.00K

รายได้ก่อนหักภาษี

293.86%44.04M

-13.60%26.28M

-29.67%27.95M

-20.83%47.23M

35.38%11.18M

30.08%30.42M

198.15%39.74M

212.25%59.65M

604.09%8.26M

183.25%23.38M

115.02%13.33M

94.86%19.10M

142.13%1.17M

73.46%8.26M

2938.73%6.20M

548.84%9.80M

-432.31%-2.78M

-56.68%4.76M

-97.46%204.00K

-72.83%1.51M

---523.00K

--10.98M

--8.04M

--5.56M

-14.56%10.69M

-33.16%4.77M

148.01%1.37M

-50.49%1.12M

13.31%12.51M

308.26%7.14M

112.26%554.00K

-66.25%2.27M

148.85%11.04M

-297.68%-3.43M

-271.56%-4.52M

172.17%6.72M

--4.44M

---862.00K

--2.63M

--2.47M

ภาษีเงินได้

571.73%15.78M

155.64%9.02M

38.01%8.93M

-104.87%-325.00K

58.11%-3.35M

-17.51%3.53M

299.57%6.47M

44.03%6.68M

-1985.38%-7.99M

109.55%4.28M

240.84%1.62M

203.34%4.63M

86.12%-383.00K

341.77%2.04M

295.47%475.00K

152900.00%1.53M

-1416.48%-2.76M

-84.51%462.00K

-115.90%-243.00K

-100.05%-1.00K

---182.00K

--2.98M

--1.53M

--1.86M

-61.38%1.01M

-32.73%857.00K

103.69%126.00K

300.93%433.00K

-40.78%2.63M

221.22%1.27M

-89.36%-3.42M

-96.30%108.00K

120.91%4.44M

-821.93%-1.05M

-241.94%-1.80M

152.69%2.92M

--2.01M

---114.00K

--1.27M

--1.15M

รายได้หลังหักภาษี

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

944.09%16.25M

207.45%19.11M

104.58%11.71M

74.83%14.47M

6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-2.11%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

49.67%9.88M

346.74%5.87M

246.22%3.97M

-43.22%2.16M

171.98%6.60M

-217.78%-2.38M

-299.19%-2.71M

189.28%3.80M

--2.43M

---748.00K

--1.36M

--1.31M

รายได้สุทธิจากการดำเนินงานต่อเนื่อง

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

944.09%16.25M

207.45%19.11M

104.58%11.71M

74.83%14.47M

6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-2.11%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

49.67%9.88M

346.74%5.87M

246.22%3.97M

-43.22%2.16M

171.98%6.60M

-217.78%-2.38M

-299.19%-2.71M

189.28%3.80M

--2.43M

---748.00K

--1.36M

--1.31M

รายได้สุทธิที่ไม่เกิดขึ้นประจำ

----

--11.60M

----

รายได้สุทธิที่สามารถสืบทอดถึงผู้ถือหุ้นที่ควบคุม

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

944.09%16.25M

207.45%19.11M

104.58%11.71M

74.83%14.47M

6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-54.97%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

225.41%21.48M

101.57%5.87M

104.12%3.97M

106.33%2.16M

116.62%6.60M

-7847.35%-373.61M

-5838.94%-96.39M

-2060.95%-34.14M

---39.71M

---4.70M

---1.62M

---1.58M

เงินปันผลหุ้นบุริมสิทธิ

----

-100.00%0.00

--0.00

--28.58M

--37.95M

--51.97M

--0.00

----

รายได้สุทธิที่ต้องจ่ายให้กับผู้ถือหุ้นสามัญ

94.49%28.25M

-35.80%17.26M

-42.83%19.02M

-10.23%47.55M

-10.58%14.53M

40.74%26.89M

184.12%33.27M

266.14%52.98M

944.09%16.25M

207.45%19.11M

104.58%11.71M

74.83%14.47M

6583.33%1.56M

44.61%6.21M

1180.54%5.72M

447.35%8.28M

92.96%-24.00K

-46.30%4.30M

-93.14%447.00K

-59.20%1.51M

---341.00K

--8.00M

--6.52M

--3.71M

-54.97%9.67M

-33.25%3.92M

-68.56%1.25M

-68.06%690.00K

225.41%21.48M

101.57%5.87M

104.12%3.97M

106.33%2.16M

116.62%6.60M

-7847.35%-373.61M

-5838.94%-96.39M

-2060.95%-34.14M

---39.71M

---4.70M

---1.62M

---1.58M

กําไรต่อหุ้นพื้นฐาน

92.13%0.50

-37.19%0.31

-44.78%0.34

-13.50%0.85

-14.29%0.26

34.53%0.49

173.02%0.61

250.99%0.98

906.56%0.31

197.91%0.36

99.01%0.22

70.90%0.28

6422.92%0.03

40.04%0.12

1136.37%0.11

429.90%0.16

93.14%0.00

-47.31%0.09

-93.24%0.01

-59.69%0.03

---0.01

--0.16

--0.13

--0.08

-56.34%0.20

-34.60%0.08

-69.34%0.03

-69.66%0.01

220.04%0.47

101.55%0.13

104.02%0.09

106.37%0.05

116.30%0.15

-7693.27%-8.26

-5839.05%-2.17

-2061.07%-0.77

---0.89

---0.11

---0.04

กําไรต่อหุ้นแบบมีการปรับปรุง

96.21%0.49

-36.16%0.30

-43.85%0.33

-12.34%0.81

-13.44%0.25

35.43%0.46

172.26%0.58

244.74%0.93

891.26%0.29

196.71%0.34

99.01%0.21

73.44%0.27

6129.17%0.03

40.45%0.12

1137.38%0.11

422.10%0.15

93.14%0.00

-47.71%0.08

-93.25%0.01

-59.70%0.03

---0.01

--0.16

--0.13

--0.07

-55.07%0.20

-33.03%0.08

-68.51%0.03

-67.93%0.01

199.99%0.44

101.44%0.12

103.69%0.08

105.67%0.04

116.30%0.15

-7693.27%-8.26

-5839.05%-2.17

-2061.07%-0.77

---0.89

---0.11

---0.04

เงินปันผลต่อหุ้น

--0.00

หน่วยสกุลเงิน

USD

ความเห็นของผู้สอบบัญชี

KeyAI

