









ตลาด
/
หุ้น
/
nasdaq-wilc
/

G Willi-Food International Ltd

WILC

18.950USD

-0.340-1.76%

ปิด 07/11, 16:00（ET）ราคาล่าช้า 15 นาที

262.92Mมูลค่าตลาด

3.69P/E TTM



G Willi-Food International Ltd

18.950

-0.340-1.76%

ภาพรวม บริษัท การเงิน

ภาพรวม

บริษัท

การเงิน

รายงานบัญชี

รายงานรายได้

งบแสดงฐานะการเงิน

งบกระแสเงินสด

รายไตรมาส

รายไตรมาส+รายปี

รายไตรมาส

รายปี

YOY

ซ่อนแถวที่ว่าง

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2019Q4

FY2019Q3

FY2019Q2

FY2019Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

FY2014Q4

FY2014Q3

FY2014Q2

FY2014Q1

FY2013Q4

FY2013Q3

FY2013Q2

FY2013Q1

FY2012Q4

FY2012Q3

FY2012Q2

FY2012Q1

รายได้รวม

6.47%144.84M

1.13%140.30M

23.30%152.80M

13.47%146.66M

89778.17%136.04M

4.16%138.74M

0.02%123.92M

4.94%129.24M

-99.87%151.36K

13.96%133.20M

16.59%123.90M

7.70%123.16M

1.16%118.07M

7.33%116.89M

-5.06%106.27M

9.79%114.35M

-9.60%116.71M

6.42%108.91M

17.37%111.93M

4.05%104.15M

31.96%129.10M

21.80%102.34M

15.68%95.36M

27.66%100.10M

4.78%97.83M

16.37%84.02M

3.00%82.44M

2.58%78.41M

12.10%93.37M

12.20%72.21M

17.81%80.04M

-0.24%76.44M

0.83%83.29M

-18.26%64.35M

-11.11%67.94M

7.66%76.62M

-4.14%82.61M

4.28%78.73M

-3.33%76.43M

-10.14%71.17M

-9.26%86.18M

-8.02%75.50M

0.14%79.07M

-6.17%79.21M

4.84%94.97M

7.43%82.08M

12.59%78.96M

27.26%84.41M

22.99%90.58M

--76.40M

--70.13M

--66.33M

--73.65M

รายได้

6.47%144.84M

1.13%140.30M

23.30%152.80M

13.47%146.66M

89778.17%136.04M

4.16%138.74M

0.02%123.92M

4.94%129.24M

-99.87%151.36K

13.96%133.20M

16.59%123.90M

7.70%123.16M

1.16%118.07M

7.33%116.89M

-5.06%106.27M

9.79%114.35M

-9.60%116.71M

6.42%108.91M

17.37%111.93M

4.05%104.15M

31.96%129.10M

21.80%102.34M

15.68%95.36M

27.66%100.10M

4.78%97.83M

16.37%84.02M

3.00%82.44M

2.58%78.41M

12.10%93.37M

12.20%72.21M

17.81%80.04M

-0.24%76.44M

0.83%83.29M

-18.26%64.35M

-11.11%67.94M

7.66%76.62M

-4.14%82.61M

4.28%78.73M

-3.33%76.43M

-10.14%71.17M

-9.26%86.18M

-8.02%75.50M

0.14%79.07M

-6.17%79.21M

4.84%94.97M

7.43%82.08M

12.59%78.96M

27.26%84.41M

22.99%90.58M

--76.40M

--70.13M

--66.33M

--73.65M

ค่าใช้จ่ายด้านรายได้

-1.15%100.22M

-5.84%101.50M

10.41%110.84M

-2.38%100.73M

--101.39M

10.91%107.80M

11.75%100.39M

22.30%103.19M

----

19.68%97.20M

16.95%89.83M

8.98%84.37M

4.17%83.83M

3.35%81.22M

-1.40%76.81M

19.75%77.42M

-8.11%80.47M

14.99%78.58M

18.87%77.90M

-8.00%64.65M

29.48%87.58M

17.23%68.34M

15.16%65.53M

24.93%70.27M

-1.38%67.64M

5.28%58.30M

-3.82%56.91M

-9.04%56.25M

11.94%68.58M

12.87%55.38M

14.55%59.17M

12.26%61.84M

-0.90%61.27M

-12.66%49.06M

-8.57%51.65M

-1.07%55.09M

-10.55%61.82M

-2.50%56.17M

-4.77%56.49M

-5.06%55.68M

-6.05%69.11M

-7.58%57.61M

1.83%59.31M

-6.28%58.64M

6.31%73.56M

11.66%62.34M

8.12%58.25M

25.68%62.57M

19.35%69.20M

--55.83M

--53.88M

--49.79M

--57.98M

ค่าใช้จ่ายในการดำเนินงาน

0.38%124.88M

-6.48%124.28M

9.56%135.22M

6.82%137.01M

103096.08%124.41M

9.31%132.89M

7.92%123.42M

18.03%128.27M

-100.11%-120.79K

16.38%121.58M

16.58%114.36M

8.00%108.68M

6.83%108.61M

3.15%104.47M

0.19%98.09M

15.32%100.63M

-7.64%101.67M

12.45%101.28M

18.23%97.91M

-3.30%87.26M

29.16%110.07M

21.96%90.06M

15.06%82.81M

27.39%90.24M

1.68%85.22M

7.46%73.84M

0.27%71.97M

-9.28%70.84M

9.38%83.81M

10.32%68.72M

11.84%71.78M

13.60%78.09M

2.66%76.63M

-25.44%62.29M

-8.18%64.18M

1.17%68.74M

-11.25%74.64M

21.89%83.54M

-6.07%69.89M

-7.72%67.94M

-5.01%84.11M

-11.60%68.54M

3.66%74.42M

-3.26%73.63M

8.76%88.54M

12.54%77.54M

11.39%71.79M

25.21%76.11M

18.11%81.41M

--68.90M

--64.45M

--60.78M

--68.93M

ค่าเสื่อมราคา ค่าการใช้ทรัพยากร และค่าตัดจำหน่าย

0.32%1.85M

-11.48%1.72M

75.78%2.94M

-53.54%795.00K

--1.85M

25.29%1.94M

0.72%1.67M

18.00%1.71M

----

5.59%1.55M

1.78%1.66M

-10.60%1.45M

24.95%1.85M

-0.14%1.47M

10.95%1.63M

16.02%1.62M

9.31%1.48M

8.49%1.47M

27.49%1.47M

19.79%1.40M

18.58%1.35M

38.41%1.35M

34.54%1.15M

27.40%1.17M

24.02%1.14M

-6.58%979.00K

-1.27%857.00K

6.39%916.00K

-0.97%920.00K

11.49%1.05M

-10.33%868.00K

-9.65%861.00K

2.99%929.00K

11.64%940.00K

7.32%968.00K

-4.99%953.00K

-7.68%902.00K

-10.71%842.00K

-1.10%902.00K

12.82%1.00M

9.78%977.00K

-18.50%943.00K

-19.72%912.00K

-23.03%889.00K

-11.97%890.00K

-6.69%1.16M

--1.14M

5.19%1.16M

15.81%1.01M

--1.24M

--0.00

--1.10M

--873.00K

ค่าใช้จ่ายในการดำเนินงานอื่น ๆ

----

-314.29%-120.00K

66.43%-47.00K

--11.57M

100.00%0.00

125.23%56.00K

---140.00K

--0.00

---25.00

-640.00%-222.00K

100.00%0.00

40.00%-30.00K

---63.00K

-72.41%-100.00K

---37.00K

---50.00K

--0.00

---58.00K

----

100.00%0.00

----

100.00%0.00

---69.00K

100.00%0.00

---60.00K

100.00%0.00

---261.00K

-490.00%-39.00K

100.00%0.00

-2733.33%-85.00K

100.00%0.00

122.73%10.00K

99.96%-1.00K

---3.00K

---2.13M

70.07%-44.00K

-13880.00%-2.80M

--0.00

100.00%0.00

---147.00K

-117.54%-20.00K

100.00%0.00

-278.95%-34.00K

100.00%0.00

--114.00K

---113.00K

--19.00K

---66.00K

กำไรจากการดำเนินงาน

71.68%19.96M

173.87%16.03M

3401.39%17.58M

891.16%9.64M

4171.96%11.63M

-49.66%5.85M

-94.74%502.00K

-93.28%973.00K

-97.12%272.15K

-6.40%11.63M

16.69%9.54M

5.53%14.48M

-37.14%9.46M

62.78%12.42M

-41.73%8.17M

-18.79%13.72M

-20.94%15.04M

-37.85%7.63M

11.76%14.03M

71.33%16.89M

50.87%19.03M

20.60%12.28M

19.90%12.55M

30.22%9.86M

31.99%12.61M

191.83%10.18M

26.67%10.47M

559.62%7.57M

43.44%9.56M

69.07%3.49M

119.64%8.26M

-120.88%-1.65M

-16.31%6.66M

142.87%2.06M

-42.46%3.76M

144.10%7.89M

284.91%7.96M

-169.17%-4.81M

40.54%6.54M

-42.14%3.23M

-67.83%2.07M

53.24%6.96M

-35.10%4.65M

-32.77%5.58M

-29.97%6.43M

-39.47%4.54M

26.17%7.17M

49.66%8.31M

94.26%9.18M

--7.50M

--5.68M

--5.55M

--4.72M

รายได้ดอกเบี้ยสุทธิที่ไม่ใช่จากการดำเนินงาน (ค่าใช้จ่าย)

รายได้ดอกเบี้ยที่ไม่ใช่จากการดำเนินงาน

-55.37%5.49M

84.56%15.17M

58.97%9.42M

-26.31%4.19M

267008.12%12.30M

-43.16%8.22M

126.41%5.92M

16.53%5.68M

-99.92%4.61K

91.13%14.46M

-13.23%2.62M

-40.40%4.88M

-48.58%6.03M

-1.20%7.57M

-79.50%3.02M

118.62%8.18M

703.22%11.73M

50.83%7.66M

407.91%14.70M

-22.78%3.74M

-82.08%1.46M

--5.08M

20.83%2.90M

--4.85M

--8.15M

----

1.87%2.40M

----

--10.08M

5.71%2.35M

112.01%3.35M

--2.15M

----

28.09%2.23M

--1.58M

----

--398.00K

9.80%1.74M

----

-46.81%1.86M

----

-62.77%1.58M

-66.17%659.00K

32.51%3.50M

4.20%4.17M

57.49%4.25M

--1.95M

31.03%2.64M

--4.00M

--2.70M

----

--2.01M

ค่าใช้จ่ายดอกเบี้ยที่ไม่ใช่จากการดำเนินงาน

-61.07%320.00K

-39.44%588.00K

73.48%314.00K

331.48%1.55M

--822.00K

-85.02%971.00K

-92.98%181.00K

-96.36%359.00K

----

-61.10%6.48M

-43.94%2.58M

1736.69%9.86M

-17.65%182.00K

--16.67M

1892.21%4.60M

32.92%537.00K

-98.83%221.00K

----

-89.20%231.00K

13.48%404.00K

1923.13%18.90M

----

--2.14M

--356.00K

--934.00K

----

-66.44%346.00K

----

--670.00K

178.93%3.02M

1157.32%1.03M

--970.00K

----

950.49%1.08M

105.00%82.00K

----

428.93%2.76M

-36.42%103.00K

-68.99%40.00K

----

--522.00K

-81.96%162.00K

179.14%129.00K

----

377.66%898.00K

---163.00K

--238.00K

--147.00K

--188.00K

กำไรจากการขายหลักทรัพย์

----

400.00%2.06M

----

105.11%412.00K

----

---8.07M

-1.14%261.00K

--479.00K

--437.00K

----

--264.00K

----

---7.01M

----

243.99%910.00K

---563.00K

----

403.32%1.97M

---632.00K

----

---2.94M

--391.00K

----

รายได้ (ค่าใช้จ่าย) อื่น ๆ ที่ไม่ใช่จากการดำเนินงาน

----

---460.00K

----

---42.00K

----

--54.00K

--97.00K

----

รายได้ก่อนหักภาษี

8.75%25.13M

133.64%30.61M

327.27%26.68M

95.06%12.28M

170443.95%23.11M

-33.17%13.10M

-34.77%6.24M

-33.65%6.30M

-99.91%13.55K

490.51%19.61M

45.35%9.57M

-55.58%9.49M

-42.35%15.31M

-80.86%3.32M

-76.89%6.59M

5.61%21.36M

1566.73%26.55M

-2.35%17.35M

114.17%28.50M

40.98%20.23M

-91.96%1.59M

741.99%17.77M

1.39%13.31M

78.27%14.35M

107.96%19.82M

-84.05%2.11M

20.64%13.12M

676.18%8.05M

64.62%9.53M

321.32%13.23M

116.84%10.88M

-90.01%1.04M

-8.30%5.79M

-32.92%-5.98M

-51.02%5.02M

6506.79%10.38M

65.10%6.32M

-214.37%-4.50M

54.61%10.24M

-102.83%-162.00K

-60.82%3.83M

-54.20%3.93M

-42.25%6.63M

-44.73%5.72M

-10.60%9.76M

-26.44%8.58M

40.90%11.47M

91.58%10.35M

66.69%10.92M

--11.67M

--8.14M

--5.40M

--6.55M

ภาษีเงินได้

23.52%5.63M

212.25%6.45M

342.79%5.93M

280.67%5.44M

168317.16%4.55M

-68.37%2.06M

-31.37%1.34M

-37.04%1.43M

-99.84%2.70K

1198.01%6.53M

42.20%1.95M

-52.49%2.27M

-72.62%1.66M

-85.45%503.00K

-79.16%1.37M

-4.81%4.77M

1373.30%6.07M

-6.49%3.46M

121.10%6.58M

67.06%5.01M

-89.85%412.00K

230.00%3.70M

4.75%2.98M

91.82%3.00M

74.77%4.06M

-50.38%1.12M

5.61%2.84M

392.52%1.56M

55.18%2.32M

1649.61%2.26M

160.00%2.69M

-120.44%-535.00K

-5.43%1.50M

107.95%129.00K

-65.41%1.03M

26270.00%2.62M

31.26%1.58M

-199.02%-1.62M

93.66%2.99M

-100.74%-10.00K

-54.59%1.21M

16.09%1.64M

-46.28%1.54M

-47.38%1.35M

-0.52%2.66M

-51.04%1.41M

55.63%2.88M

96.32%2.56M

54.96%2.67M

--2.88M

--1.85M

--1.30M

--1.72M

รายได้หลังหักภาษี

5.13%19.50M

118.94%24.16M

323.04%20.75M

40.62%6.85M

170974.23%18.55M

-15.59%11.04M

-35.65%4.91M

-32.58%4.87M

-99.92%10.85K

364.18%13.08M

46.18%7.62M

-56.47%7.22M

-33.38%13.64M

-79.72%2.82M

-76.21%5.21M

9.04%16.59M

1634.21%20.48M

-1.26%13.89M

112.17%21.92M

34.08%15.21M

-92.51%1.18M

1321.21%14.07M

0.47%10.33M

75.00%11.35M

118.65%15.77M

-90.97%990.00K

25.57%10.28M

312.47%6.48M

67.91%7.21M

279.67%10.97M

105.63%8.19M

-79.75%1.57M

-9.26%4.29M

-112.42%-6.11M

-45.08%3.98M

5206.58%7.76M

80.68%4.73M

-225.34%-2.87M

42.74%7.25M

-103.48%-152.00K

-63.15%2.62M

-68.03%2.29M

-40.90%5.08M

-43.86%4.37M

-13.85%7.11M

-18.37%7.17M

36.58%8.60M

90.07%7.79M

70.88%8.25M

--8.79M

--6.29M

--4.10M

--4.83M

รายได้สุทธิจากการดำเนินงานต่อเนื่อง

5.13%19.50M

118.94%24.16M

323.04%20.75M

40.62%6.85M

--18.55M

-15.59%11.04M

-35.65%4.91M

-32.58%4.87M

----

364.18%13.08M

46.18%7.62M

-56.47%7.22M

-33.38%13.64M

-79.72%2.82M

-76.21%5.21M

9.04%16.59M

1634.21%20.48M

-1.25%13.89M

112.17%21.92M

34.08%15.21M

-92.51%1.18M

1321.11%14.07M

0.47%10.33M

75.00%11.35M

118.65%15.77M

-90.97%990.00K

25.57%10.28M

312.47%6.48M

67.91%7.21M

279.67%10.97M

105.63%8.19M

-79.75%1.57M

-9.26%4.29M

-112.42%-6.11M

-45.08%3.98M

5206.58%7.76M

80.68%4.73M

-225.34%-2.87M

42.74%7.25M

-103.48%-152.00K

-63.15%2.62M

-68.03%2.29M

-40.90%5.08M

-43.86%4.37M

-13.85%7.11M

-18.37%7.17M

36.58%8.60M

90.07%7.79M

70.88%8.25M

--8.79M

--6.29M

--4.10M

--4.83M

รายได้สุทธิจากการดำเนินงานที่ยกเลิกแล้ว

----

--0.00

----

--0.00

กำไรและขาดทุนสุทธิอื่นๆ

----

---1.00K

----

รายได้สุทธิที่มอบให้แก่ผู้ถือหุ้นที่ไม่ควบคุม

----

--0.00

----

--0.00

รายได้สุทธิที่สามารถสืบทอดถึงผู้ถือหุ้นที่ควบคุม

5.13%19.50M

118.94%24.16M

323.04%20.75M

40.62%6.85M

--18.55M

-15.59%11.04M

-35.65%4.91M

-32.58%4.87M

----

364.18%13.08M

46.18%7.62M

-56.47%7.22M

-33.38%13.64M

-79.72%2.82M

-76.21%5.21M

9.04%16.59M

1634.21%20.48M

-1.24%13.89M

112.17%21.92M

34.08%15.21M

-92.51%1.18M

1321.01%14.07M

0.47%10.33M

75.00%11.35M

118.65%15.77M

-90.97%990.00K

25.57%10.28M

312.47%6.48M

67.91%7.21M

279.67%10.97M

105.63%8.19M

-79.75%1.57M

-9.26%4.29M

-112.42%-6.11M

-45.08%3.98M

5206.58%7.76M

80.68%4.73M

-225.34%-2.87M

42.74%7.25M

-103.48%-152.00K

-63.15%2.62M

-68.03%2.29M

-40.90%5.08M

-43.86%4.37M

-13.85%7.11M

-18.37%7.17M

36.58%8.60M

90.07%7.79M

70.88%8.25M

--8.79M

--6.29M

--4.10M

--4.83M

รายได้สุทธิที่ต้องจ่ายให้กับผู้ถือหุ้นสามัญ

5.13%19.50M

118.94%24.16M

323.04%20.75M

40.62%6.85M

--18.55M

-15.59%11.04M

-35.65%4.91M

-32.58%4.87M

----

364.18%13.08M

46.18%7.62M

-56.47%7.22M

-33.38%13.64M

-79.72%2.82M

-76.21%5.21M

9.04%16.59M

1634.21%20.48M

-1.24%13.89M

112.17%21.92M

34.08%15.21M

-92.51%1.18M

1321.01%14.07M

0.47%10.33M

75.00%11.35M

118.65%15.77M

-90.97%990.00K

25.57%10.28M

312.47%6.48M

67.91%7.21M

279.67%10.97M

105.63%8.19M

-79.75%1.57M

-9.26%4.29M

-112.42%-6.11M

-45.08%3.98M

5206.58%7.76M

80.68%4.73M

-225.34%-2.87M

42.74%7.25M

-103.48%-152.00K

-63.15%2.62M

-68.03%2.29M

-40.90%5.08M

-43.86%4.37M

-13.85%7.11M

-18.37%7.17M

36.58%8.60M

90.07%7.79M

70.88%8.25M

--8.79M

--6.29M

--4.10M

--4.83M

กําไรต่อหุ้นพื้นฐาน

5.05%1.41

118.47%1.74

323.04%1.50

40.62%0.49

--1.34

-15.59%0.80

-35.65%0.35

-32.58%0.35

----

364.19%0.94

46.18%0.55

-56.47%0.52

-33.38%0.98

-79.72%0.20

-76.95%0.38

3.93%1.20

1553.01%1.48

-5.87%1.00

108.75%1.63

34.08%1.15

-92.51%0.09

1323.55%1.06

0.65%0.78

75.32%0.86

119.05%1.19

-90.97%0.07

25.57%0.78

312.47%0.49

67.91%0.54

272.44%0.83

105.63%0.62

-79.75%0.12

-9.26%0.32

-117.98%-0.48

-45.64%0.30

5487.96%0.59

77.59%0.36

-224.71%-0.22

41.29%0.55

-103.23%-0.01

-63.26%0.20

-68.03%0.18

-40.90%0.39

-43.86%0.34

-13.85%0.55

-18.37%0.55

36.58%0.66

90.07%0.60

71.05%0.64

--0.68

--0.49

--0.32

--0.37

กําไรต่อหุ้นแบบมีการปรับปรุง

4.22%1.39

118.47%1.74

323.04%1.50

40.62%0.49

--1.34

-15.59%0.80

-35.65%0.35

-32.58%0.35

----

364.19%0.94

46.18%0.55

-54.42%0.52

-30.26%0.98

-79.72%0.20

-76.95%0.38

-0.73%1.14

1478.99%1.41

-5.87%1.00

108.75%1.63

34.08%1.15

-92.51%0.09

1323.55%1.06

0.65%0.78

75.32%0.86

119.05%1.19

-90.97%0.07

25.57%0.78

312.47%0.49

67.91%0.54

272.44%0.83

105.63%0.62

-79.75%0.12

-9.26%0.32

-117.98%-0.48

-45.64%0.30

5487.96%0.59

77.59%0.36

-224.71%-0.22

41.29%0.55

-103.23%-0.01

-63.26%0.20

-68.03%0.18

-40.90%0.39

-43.86%0.34

-13.85%0.55

-18.37%0.55

36.58%0.66

90.07%0.60

71.05%0.64

--0.68

--0.49

--0.32

--0.37

เงินปันผลต่อหุ้น

-100.00%0.00

--0.00

-100.00%0.00

--0.00

-64.92%0.73

-100.00%0.00

-51.38%0.71

--0.00

48.42%2.08

--1.10

-66.45%1.46

--0.00

--1.40

--0.00

--4.36

--0.00

-100.00%0.00

--0.00

--1.44

--0.00

หน่วยสกุลเงิน

USD

ความเห็นของผู้สอบบัญชี

KeyAI

