HEALTH : HEALTH EMPIRE CORPORATION PUBLIC COMPANY LIMITED
3M/2025 (Jan - Mar 2025)
Business Overview

Operates a retail business, invests in and manages integrated healthcare, both preventive and curative, including developing technology and distribution channels.

Financial Statement
3M25 3M24 2024 2023
Income Statement (MB)
Revenues 27.43 13.77 45.82 25.07
Expenses 28.00 20.39 507.66 299.16
Net Profit (Loss) -0.96 -12.28 -458.27 -264.47
Balance Sheet (MB)
Assets 385.39 751.57 373.89 760.29
Liabilities 84.91 67.15 77.18 63.05
Shareholders' Equity 277.32 684.68 278.29 696.96
Cash Flow (MB)
Operating 5.84 -10.13 -46.67 -20.31
Investing 0.36 29.42 96.99 20.89
Financing -0.97 -13.24 37.67 -6.22
Financial Ratio
EPS (Baht)   -0.03 -1.17 -0.69
GP Margin (%) 45.02 49.47 40.99 52.58
NP Margin (%) 6.08 -91.95 -1,002.98 -1,064.18
D/E Ratio (x) 0.28 0.10 0.26 0.09
ROE (%) -92.92 -33.05 -93.98 -32.03
ROA (%) -78.78 -30.30 -80.98 -29.50
Business Plan

Sustainable Development Plan

HEALTH has integrated sustainability concepts across economic, social, and environmental dimensions into its organizational development. To maximize return on investment, HEALTH emphasizes the efficient use of resources such as water, electricity, and paper, including repairing office equipment internally and promoting resource conservation. For sustainable growth, HEALTH regularly reviews its overall business to better understand its strengths and consumer needs. This leads to the creation of new products and services that meet consumer demands and informs decisions about opening new markets accessible to both domestic and international customers.

Business Highlight

Elevate the Thai healthcare industry for quality of life and economic growth through collaboration with the Department of Thai Traditional and Alternative Medicine, the Medical Association of Thai Traditional and Integrative Medicine, in developing products under the "Karaboon" brand. The group has also developed a sales promotion and marketing management platform under the "Promise Order & Inventory Management" brand, as well as designing and developing a comprehensive digital service system under the Digital Data Tech Development project. Furthermore, the group has developed collaborations with leading partners such as the Thailand Charter of Health and leading educational institutions both domestically and internationally.

Performance and Analysis
Business Performance Summary
  • For Q1 2024, the Group reported a net profit of 1.66 million baht in the consolidated financial statements. Compared to Q1 2023, the net profit increased by 14.32 million baht, or 113.17%. This increase is primarily due to higher sales and service revenue from the program and network services business segment.
  • The Group's total sales and service revenue for Q1 2024 reached 25.87 million baht. Compared to Q1 2023, this represents a 20.85 million baht increase, or a 415.33% rise. The main contributor to this increase is the 22.37 million baht rise in revenue from program and network services, resulting from the investment in a digital literacy technology subsidiary during 2023. This investment aimed to expand the business and create new revenue streams, aligning with the Group's strategic plan.
  • The cost of sales and services presented in the consolidated financial statements for Q1 2024 amounted to 14.51 million baht, a rise of 11.71 million baht, or 418.98%, compared to the same period last year. In summary, the key factor impacting the Q1 2024 performance is the performance of the program and network services segment, stemming from management's decision to invest in the digital technology business last year.
  • Furthermore, the company effectively managed administrative expenses, resulting in a 4.97 million baht decrease, or a 31.72% reduction, compared to the same period last year. Consequently, the company achieved a net profit of 1.66 million baht in the consolidated financial statements.
Key Milestones

On March 11, 2025, HEALTH resolved to approve Medivel Co., Ltd. (“MW”), a subsidiary (100% owned), to invest in 99.92 percent of the ordinary shares of Karboor Wellness Co., Ltd. (“KRBW”), which operates a business providing services for traditional Thai medicine clinics, traditional massage, sauna, spa, and physiotherapy.

Risk Management Policy

HEALTH has a risk management policy that the HEALTH group uses as a guideline for practice and operates according to said policy. This covers both the organizational and operational levels, including strategic risk, operational risk, reporting risk, compliance risk, various business risks, including risks from changes in government policies and various laws related to HEALTH.

Recent Awards and Recognitions

Revenue Structure
Sale of herbal and medicines 12.76% Program and Network Services 81.56% Rental, management income 5.68%
Stock Information
mai / SERVICE
Closing price HEALTH mai index 2.00 1.00 0.00 428.00 349.33 270.67 192.00 1-4-24 8-7-24 3-10-24 3-1-25 31-3-25
as of 31/03/25 HEALTH SERVICE mai
P/E (X) - 54.71 37.47
P/BV (X) 0.46 1.51 1.22
Dividend yield (%) - 3.60 3.80
31/03/25 30/12/24 28/12/23
Market Cap (MB) 126.80 236.70 745.35
Price (B/Share) 0.30 0.56 1.94
P/E (X) - - -
P/BV (X) 0.46 0.50 0.81
CG Report:
-
Major Shareholders
as of 09/04/2025
Mr. Peeraphol Suwanaseang (14.20%)
Mr. Chalermpong Mahavanidvong (11.83%)
Mr. Thirayut Rianchaiyut (9.14%)
MORE RETURN PUBLIC COMPANY LIMITED (4.33%)
Mr. Sombat Panichchiwa (4.07%)
Others (56.43%)
Company Information and Contact
https://www.healthempire.co.th/
ir@healthempire.co.th
0-2514-5000
Major Tower Rama 9 - Ramkhamhaeng, FL. 20 OFFICE 2 51 Rama 9 RD., Huamark Sub-District, Bangkapi District Bangkok 10240
Remarks: This document is prepared by the listed company and aimed to disseminate the listed company’s information to investors for only investment decision support. The listed company does not give investment advice or recommendation regarding the listed company’s securities. Before making investment decisions, investors should study additional information and seek advice from relevant professionals. In no event shall the listed company be responsible for any loss or damage arising from the use of the information contained herein. The listed company reserves the right to amend the content specified in this document without prior notice. Unless otherwise permitted by the listed company, copy, modification, or dissemination of this document or the content contained herein is prohibited. In case there is any questions regarding the listed company’s information, the investors may seek for additional information from the report or information which the listed company has disclosed through the Office of the Securities and Exchange Commission’s and/or the Stock Exchange of Thailand’s channel.