CHAO : CHAOSUA FOODS INDUSTRY PUBLIC COMPANY LIMITED
6M/2025 (Jan - Jun 2025)
Business Overview

Chao Sua Foods Industry Public Company Limited (“CHAO”) is engaged in the production and distribution of snacks and processed meat products under the “Chao Sua” and “Wholesome” brands, with a strong focus on quality, taste, and modern packaging. Its main products are divided into two categories: Snacks (e.g., crispy rice crackers, pork sticks) and Ready-to-eat products (e.g., shredded pork, Chinese sausage). The company’s distribution channels cover modern trade, traditional trade, exports, and other platforms, ensuring comprehensive access to consumers both domestically and internationally.

Financial Statement
6M25 6M24 2024 2023
Income Statement (MB)
Revenues 675.46 693.41 1,593.26 1,511.07
Expenses 655.94 623.01 1,433.03 1,322.77
Net Profit (Loss) 13.35 59.79 133.42 161.61
Balance Sheet (MB)
Assets 1,299.44 777.95 1,327.83 870.16
Liabilities 298.18 360.63 293.99 272.33
Shareholders' Equity 1,001.26 417.32 1,033.84 597.83
Cash Flow (MB)
Operating 11.10 67.07 185.89 239.48
Investing -441.32 -33.68 -89.05 -48.43
Financing -49.66 -112.60 294.91 -274.74
Financial Ratio
EPS (Baht) 0.05 0.24 0.48 0.64
GP Margin (%) 33.79 37.22 36.46 37.87
NP Margin (%) 1.98 8.62 8.40 10.70
D/E Ratio (x) 0.30 0.86 0.28 0.46
ROE (%) 9.82 38.98 16.35 27.03
ROA (%) 7.57 20.91 14.58 21.64
Business Plan

The company has outlined four key strategies to enhance its competitiveness both domestically and internationally:

  1. Marketing Excellence – Strengthen brand awareness to become top-of-mind for consumers, while modernizing and refreshing the brand image.
  2. Product Innovation and Diversity – Continuously launch 15–20 new products (NPDs) annually, expanding into healthy snacks and other high-potential categories.
  3. Strengthening Distribution Channels – Enhance Modern Trade and Traditional Trade channels, while expanding online platforms.
  4. International Expansion – Drive the brand into global markets under the concept of “Better for You Snack”, while strengthening its presence in emerging markets, including Halal countries.
Sustainable Development Plan

The company prioritizes sustainable business operations, alongside caring for employees, communities, and society through various activities, including:

  • Employee morale-boosting activities, such as merit-making, alms-giving, and presenting gifts during the Songkran festival.
  • Support for education and communities, such as providing scholarships and school lunch programs.
  • Promotion of health and safety, such as supporting water stations during festivals and organizing blood donation drives.
  • Collaboration with government agencies and charitable organizations to support important community initiatives.



Business Highlight

The Company holds a leading market position in Thailand in the rice cracker and meat snack categories, with a 79% market share in rice crackers and 62% in meat snacks, reflecting consumer confidence and brand strength.

Performance and Analysis
Business Performance Summary

Operating income In Q2 2025 The company had total revenue of 340.2 million Baht, a slight decrease of 0.8% YoY from a high base last year, particularly in the Chinese market where significant promotional activities were held in the previous year. New products in China are expected to recognize revenue in Q3/2025, unlike the previous year when revenue was recognized from Q1/2024. However, compared to Q1/2025, revenue increased by 5.2% QoQ due to two main factors: (1) increased domestic sales from adjusting the wholesale distribution model and expanding new retail channels, and (2) increased international sales, especially in the US market for grain-based snacks and the expansion of the Asian Super Market Chain network with over 100 branches.

Gross profit was 115.0 million Baht, a decrease of 11.2% YoY due to higher raw material costs, particularly pork prices, and the impact of exchange rate fluctuations. However, compared to Q1/2025, it increased by 5.4% QoQ in line with the growth in both domestic and international revenue.

Net profit was 1.7 million Baht, a decrease of 95.0% YoY and 85.6% QoQ, primarily due to (1) higher raw material costs, (2) the appreciation of the Thai Baht, and (3) increased marketing expenses to support future sales.

Key Milestones
  1. Launched two new innovative flavors – Crispy Rice Cracker with Shredded Pork & Spicy Crab Paste and Crispy Rice Cracker with Shrimp – to create product differentiation and expand the consumer base.
  2. Successfully transitioned the business model to Direct-to-Wholesaler, enhancing distribution efficiency and supply chain control.
  3. Formed a strategic collaboration with Taokaenoi (TKN) to co-develop new products (new SKUs to be launched in Q4/2025) and strengthen the Traditional Trade channel.
Risk Management Policy

Risk from Raw Material Price Fluctuations The Group recognizes the risk from fluctuations in pork prices, which is a key raw material, and has adopted the following risk management approaches:

  1. Price Monitoring and Analysis – Closely monitor pork price trends and fluctuations using market data and information from relevant agencies to support forecasting and purchasing decisions.
  2. Raw Material Sourcing and Cost Management – Plan pork procurement in appropriate volumes sufficient for production, while comparing purchasing terms across multiple suppliers to reduce dependence on any single supplier and control costs effectively.
  3. Product Pricing – Incorporate raw material price fluctuations into sales pricing decisions, allowing flexibility to absorb volatility without immediate price changes, thereby maintaining competitiveness and minimizing consumer impact.
  4. New Product Development and Risk Diversification – Develop new products from alternative raw materials such as beans, grains, and other meats, focusing on high-margin and high-growth segments to reduce reliance on pork and diversify the product portfolio.
Recent Awards and Recognitions

1. Thailand’s Most Admired Brand 2025 in the “Consumer Products” category, “Thai Snack” group 2. Superbrands Thailand Awards 2024

Revenue Structure
Snacks 68.9% Food Products 24.7% Other 6.4%
Stock Information
SET / AGRO / FOOD
Closing price CHAO SET index 18.00 9.00 0.00 1539.00 1337.00 1135.00 933.00 1-7-24 30-9-24 27-12-24 26-3-25 30-6-25
as of 30/06/25 CHAO FOOD SET
P/E (X) 12.37 9.89 14.76
P/BV (X) 1.40 1.12 1.03
Dividend yield (%) 3.47 5.23 4.39
30/06/25 30/12/24 -
Market Cap (MB) 1,470.00 1,995.00 N/A
Price (B/Share) 4.90 6.65 N/A
P/E (X) 12.37 12.67 N/A
P/BV (X) 1.40 1.97 N/A
CG Report:
-
Major Shareholders
as of 14/05/2025
Chao Sua Group Holding Company Limited (45.60%)
Taokaenoi Food & Marketing Public Company Limited (6.26%)
LGT BANK (SINGAPORE) LTD (5.33%)
MRS. VORAPRANEE MORIN (3.62%)
Mr. THANAPHAT MORIN (2.90%)
Others (36.29%)
Company Information and Contact
http://www.chaosua.com
0-4424-0999
99 Moo 9 Mittraphap Road, Suranaree Sub-district, Mueang District Nakhon Ratchasima 30000
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.