VARO : VAROPAKORN PUBLIC COMPANY LIMITED
6M/2025 (Jan - Jun 2025)
Business Overview

The Company engages in the business of aluminium manufacturing and distribution of semi-finished sheets & coils for sale to other manufacturers who could reproduce them further or use them as components for other products. The company is certified with ISO 9001:2015, ISO 14001:2015, and JIS H 4000 standards.

Financial Statement
6M25 6M24 2024 2023
Income Statement (MB)
Revenues 1,659.87 1,413.76 3,028.84 2,524.35
Expenses 1,569.84 1,327.55 2,843.68 2,580.72
Net Profit (Loss) 64.99 56.32 130.43 -108.51
Balance Sheet (MB)
Assets 2,321.35 2,123.92 2,506.31 2,099.06
Liabilities 1,354.40 1,296.06 1,604.35 1,327.52
Shareholders' Equity 966.96 827.86 901.96 771.53
Cash Flow (MB)
Operating 164.96 143.30 10.59 64.89
Investing -8.96 -18.86 -38.85 -47.64
Financing -2.64 -34.68 99.18 -60.82
Financial Ratio
EPS (Baht) 0.65 0.56 1.31 -1.09
GP Margin (%) 7.32 8.39 8.19 1.40
NP Margin (%) 3.92 3.98 4.31 -4.30
D/E Ratio (x) 1.40 1.57 1.78 1.72
ROE (%) 15.50 -1.62 15.59 -13.15
ROA (%) 8.50 1.99 8.04 -2.54
Business Plan

Raw material price volatility: Raw material prices are trending favorably in Q3/2025 due to clearer tax situations from the United States. Exchange rate risk: The volatility of the Thai Baht remains a factor to monitor, as it may impact foreign exchange gains or losses from exports. Production capacity expansion: The company is currently upgrading machinery to support increased production, and considering investment in new production lines to accommodate growing orders next year. Q3/2025 Outlook: Despite challenges and obstacles from various factors affecting the company, its commitment to efficient risk and cost management has enabled it to maintain business stability at a satisfactory level. The company will continue to focus on risk management and strive to implement strategies for sustainable growth.

Sustainable Development Plan

The Company has been certified with ISO 14064-1 under the ISO 14060 series for Greenhouse Gas (GHG) management. It has also been awarded a certificate to participate in the EU’s Embedded Emissions program under the “Preparation for Exporting to the EU to Comply with CBAM Phase 2” project, organized by the Thailand Greenhouse Gas Management Organization (TGO) and Chulalongkorn University.

The Company is committed to reducing GHG emissions through initiatives such as enhancing the efficiency of its odor incinerator to reduce natural gas use, replacing air conditioners with high-efficiency models, and upgrading air compressors to cut electricity consumption. It has also been selected for a pilot project on the Circular Economy, focusing on resource efficiency, waste reduction, reuse, and recycling to minimize environmental impact and support long-term sustainability.

Furthermore, the Company has joined the Sustainable Journey Program by the Stock Exchange of Thailand (SET) and is preparing to participate in the Jump+ Project, a joint initiative of the SET and the Securities and Exchange Commission (SEC), to further strengthen its sustainability practices.

Business Highlight

Performance and Analysis
Business Performance Summary

Operating Performance Analysis: The company had total sales revenue of 708.44 million Baht, an increase of 63.57 million Baht or 9.86% from the same period last year, which had revenue of 644.87 million Baht. The main sources of revenue were domestic and Asian customers. Other income totaled 12.04 million Baht, consisting of exchange rate gains of 5.38 million Baht, and other income of 6.66 million Baht. Cost of sales was 679.38 million Baht. Selling, General, and Administrative expenses (SG&A) were 21.69 million Baht, a slight decrease from the same quarter last year. Financial costs slightly decreased to 13.27 million Baht. The company's gross profit margin decreased to 4.10%. The company reported a net loss of 0.30 million Baht, a decrease from a net profit of 27.30 million Baht in the same period of the previous year.

Financial Position Analysis: Total assets stood at 2,321.35 million Baht. Trade receivables were 577.62 million Baht, a decrease from year-end due to lower sales. Inventories were 694.62 million Baht, indicating the company's continued efficient inventory management. Total liabilities decreased to 1,354.40 million Baht, down from 1,604.35 million Baht at year-end, due to a reduction in trade payables. Trust receipts debt increased to 994.36 million Baht. The Debt-to-Equity (D/E) Ratio significantly decreased from 1.71 times to 1.40 times, meeting the contractual financial ratio covenants. Net cash flow from operating activities was 164.96 million Baht, an increase from 143.30 million Baht at the end of 2024. Net cash used in financing activities was (2.64) million Baht, compared to (34.68) million Baht at the end of 2024. The current ratio (current assets to current liabilities) was 1.24 times, compared to 1.14 at the end of 2024. Shareholders' Equity increased to 966.96 million Baht from 901.96 million Baht at the end of 2024. The cumulative Return on Equity (ROE) over the past four quarters was 14.39%.

Key Milestones

In the second quarter of 2025, the global economy remained volatile due to fluctuations in exchange rates, commodity prices, and U.S. tax policies, leading to uncontrollable cost changes. Additionally, more severe-than-expected weather conditions significantly reduced demand for semi-finished aluminum products in the air-conditioning industry, which is the Company’s key market. Although the Company focused on cost management and improving production efficiency, external factors continued to weigh on its performance, resulting in lower-than-expected operating results. Nevertheless, sales increased by approximately 10% compared to the same period last year. The Company also secured orders from new customers and is co-developing products with potential clients, which are expected to generate additional orders in the near future.   

Risk Management Policy
Recent Awards and Recognitions

The company received a 4-star rating for the quality assessment of its Annual General Meeting (AGM Checklist). "Excellent" for 2025 from TIA

Revenue Structure
Aluminium Sheet Product (Q2) 8.86% Aluminium Rolled Product (Q2 90.73% Others Product (Q2) 0.41%
Stock Information
SET / INDUS / IMM
Closing price VARO SET index 7.00 4.00 1.00 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 VARO IMM SET
P/E (X) 2.76 11.47 14.76
P/BV (X) 0.48 0.73 1.03
Dividend yield (%) - 4.56 4.39
30/06/25 27/12/24 28/12/23
Market Cap (MB) 459.55 457.55 397.61
Price (B/Share) 4.60 4.58 3.98
P/E (X) 2.76 8.12 -
P/BV (X) 0.48 0.53 0.50
CG Report:
Major Shareholders
as of 11/03/2025
บริษัท โลหการไทย จำกัด (48.59%)
MA Aluminum Corporation (13.39%)
นาง สรณีย์ ดีพันธุ์พงษ์ (4.31%)
นาง สิริเกตุ ชัยเฉนียน (2.24%)
บริษัท SAMASAI COMPANY LIMITED (2.01%)
Others (29.46%)
Company Information and Contact
http://www.varopakorn.com
0-2213-2514-7, 0-2231-2544
181 SOI AMON, NANGLINJI ROAD, CHONGNONSI, YAN NAWA Bangkok 10120
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.