25 XP   0   0   10

Alucon Public Company Limited
Buy, Hold or Sell?

Let's analyse Alucon together

PenkeI guess you are interested in Alucon Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Alucon Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Alucon Public Company Limited

I send you an email if I find something interesting about Alucon Public Company Limited.

Quick analysis of Alucon (30 sec.)










What can you expect buying and holding a share of Alucon? (30 sec.)

How much money do you get?

How much money do you get?
฿0.55
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
฿152.37
Expected worth in 1 year
฿154.34
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
฿21.97
Return On Investment
12.3%

For what price can you sell your share?

Current Price per Share
฿179.00
Expected price per share
฿174.00 - ฿179.50
How sure are you?
50%

1. Valuation of Alucon (5 min.)




Live pricePrice per Share (EOD)

฿179.00

Intrinsic Value Per Share

฿174.98 - ฿259.57

Total Value Per Share

฿327.35 - ฿411.94

2. Growth of Alucon (5 min.)




Is Alucon growing?

Current yearPrevious yearGrowGrow %
How rich?$179.7m$173.6m$3.3m1.9%

How much money is Alucon making?

Current yearPrevious yearGrowGrow %
Making money$3.4m$4.5m-$1m-30.2%
Net Profit Margin8.4%9.4%--

How much money comes from the company's main activities?

3. Financial Health of Alucon (5 min.)




4. Comparing to competitors in the Aluminum industry (5 min.)




  Industry Rankings (Aluminum)  


Richest
#46 / 73

Most Revenue
#65 / 73

Most Profit
#48 / 73

What can you expect buying and holding a share of Alucon? (5 min.)

Welcome investor! Alucon's management wants to use your money to grow the business. In return you get a share of Alucon.

What can you expect buying and holding a share of Alucon?

First you should know what it really means to hold a share of Alucon. And how you can make/lose money.

Speculation

The Price per Share of Alucon is ฿179.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Alucon.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Alucon, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿152.37. Based on the TTM, the Book Value Change Per Share is ฿0.49 per quarter. Based on the YOY, the Book Value Change Per Share is ฿1.39 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿5.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alucon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.050.0%0.080.0%0.100.1%0.100.1%0.110.1%
Usd Book Value Change Per Share0.050.0%0.010.0%0.040.0%0.030.0%0.040.0%
Usd Dividend Per Share0.000.0%0.140.1%0.200.1%0.160.1%0.170.1%
Usd Total Gains Per Share0.050.0%0.150.1%0.240.1%0.190.1%0.210.1%
Usd Price Per Share4.90-4.98-5.15-4.73-5.43-
Price to Earnings Ratio26.03-20.09-13.87-14.04-13.32-
Price-to-Total Gains Ratio91.21-48.30-35.24-40.78-38.20-
Price to Book Ratio1.18-1.21-1.28-1.23-1.64-
Price-to-Total Gains Ratio91.21-48.30-35.24-40.78-38.20-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.8867
Number of shares204
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.140.16
Usd Book Value Change Per Share0.010.03
Usd Total Gains Per Share0.150.19
Gains per Quarter (204 shares)30.5938.72
Gains per Year (204 shares)122.35154.88
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11111111212827145
22232223425654300
33343335638480455
444644478512107610
555755600640134765
666866722769161920
7780778448971881075
88918896610252141230
9100299108811532411385
101114110121012812681540

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%80.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%30.010.00.075.0%61.019.00.076.3%
Dividend per Share3.00.01.075.0%11.00.01.091.7%17.00.03.085.0%34.00.06.085.0%62.00.018.077.5%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%79.01.00.098.8%

Fundamentals of Alucon

About Alucon Public Company Limited

Alucon Public Company Limited engages in producing and distributing aluminum containers primarily in Thailand. It operates in two segments, Can and Tube, and Slug. The company offers aluminum collapsible tubes, monobloc aerosol cans, bottles, and rigid wall containers. It also provides technical impact extrusions, aluminum slugs, aluminum coils, aluminum pellets, strips, plates, etc. The company exports its products to various countries, including Japan, Australia, the United States, Indonesia, and South Africa. Alucon Public Company Limited was founded in 1961 and is headquartered in Mueang Samut Prakan, Thailand.

Fundamental data was last updated by Penke on 2024-03-28 14:49:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Alucon Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Alucon earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Net Profit Margin of 4.9% means that ฿0.05 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alucon Public Company Limited:

  • The MRQ is 4.9%. The company is making a profit. +1
  • The TTM is 8.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM8.4%-3.5%
TTM8.4%YOY9.4%-1.0%
TTM8.4%5Y10.8%-2.4%
5Y10.8%10Y12.3%-1.5%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%3.4%+1.5%
TTM8.4%4.0%+4.4%
YOY9.4%5.7%+3.7%
5Y10.8%3.5%+7.3%
10Y12.3%3.4%+8.9%
1.1.2. Return on Assets

Shows how efficient Alucon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • 1.0% Return on Assets means that Alucon generated ฿0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alucon Public Company Limited:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.7%-0.7%
TTM1.7%YOY2.3%-0.5%
TTM1.7%5Y2.2%-0.5%
5Y2.2%10Y2.7%-0.4%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.3%-1.3%
TTM1.7%3.0%-1.3%
YOY2.3%3.1%-0.8%
5Y2.2%2.3%-0.1%
10Y2.7%2.3%+0.4%
1.1.3. Return on Equity

Shows how efficient Alucon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • 1.1% Return on Equity means Alucon generated ฿0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alucon Public Company Limited:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.0%-0.8%
TTM2.0%YOY2.6%-0.6%
TTM2.0%5Y2.6%-0.6%
5Y2.6%10Y3.5%-0.9%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%5.9%-4.8%
TTM2.0%6.0%-4.0%
YOY2.6%7.8%-5.2%
5Y2.6%4.2%-1.6%
10Y3.5%4.3%-0.8%

1.2. Operating Efficiency of Alucon Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Alucon is operating .

  • Measures how much profit Alucon makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Alucon to the Aluminum industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alucon Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.4%-5.4%
TTM5.4%YOY8.8%-3.4%
TTM5.4%5Y10.7%-5.3%
5Y10.7%10Y13.9%-3.2%
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.1%-5.1%
TTM5.4%4.9%+0.5%
YOY8.8%7.5%+1.3%
5Y10.7%5.1%+5.6%
10Y13.9%4.7%+9.2%
1.2.2. Operating Ratio

Measures how efficient Alucon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aluminum industry mean).
  • An Operation Ratio of 1.74 means that the operating costs are ฿1.74 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Alucon Public Company Limited:

  • The MRQ is 1.738. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.115. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.738TTM1.115+0.623
TTM1.115YOY0.904+0.212
TTM1.1155Y0.923+0.192
5Y0.92310Y0.881+0.042
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7381.742-0.004
TTM1.1151.737-0.622
YOY0.9041.701-0.797
5Y0.9231.767-0.844
10Y0.8811.617-0.736

1.3. Liquidity of Alucon Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Alucon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aluminum industry mean).
  • A Current Ratio of 12.70 means the company has ฿12.70 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Alucon Public Company Limited:

  • The MRQ is 12.704. The company is very able to pay all its short-term debts. +2
  • The TTM is 11.118. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ12.704TTM11.118+1.586
TTM11.118YOY9.428+1.690
TTM11.1185Y8.321+2.797
5Y8.32110Y5.317+3.004
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ12.7041.748+10.956
TTM11.1181.678+9.440
YOY9.4281.642+7.786
5Y8.3211.608+6.713
10Y5.3171.489+3.828
1.3.2. Quick Ratio

Measures if Alucon is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Quick Ratio of 7.13 means the company can pay off ฿7.13 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alucon Public Company Limited:

  • The MRQ is 7.135. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 8.229. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ7.135TTM8.229-1.094
TTM8.229YOY4.928+3.301
TTM8.2295Y5.268+2.961
5Y5.26810Y3.225+2.044
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1350.577+6.558
TTM8.2290.673+7.556
YOY4.9280.704+4.224
5Y5.2680.739+4.529
10Y3.2250.688+2.537

1.4. Solvency of Alucon Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Alucon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alucon to Aluminum industry mean.
  • A Debt to Asset Ratio of 0.11 means that Alucon assets are financed with 11.4% credit (debt) and the remaining percentage (100% - 11.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alucon Public Company Limited:

  • The MRQ is 0.114. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.122. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.114TTM0.122-0.008
TTM0.122YOY0.131-0.009
TTM0.1225Y0.138-0.016
5Y0.13810Y0.210-0.072
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1140.481-0.367
TTM0.1220.488-0.366
YOY0.1310.503-0.372
5Y0.1380.527-0.389
10Y0.2100.493-0.283
1.4.2. Debt to Equity Ratio

Measures if Alucon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alucon to the Aluminum industry mean.
  • A Debt to Equity ratio of 12.9% means that company has ฿0.13 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alucon Public Company Limited:

  • The MRQ is 0.129. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.139. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.129TTM0.139-0.010
TTM0.139YOY0.151-0.012
TTM0.1395Y0.160-0.021
5Y0.16010Y0.286-0.126
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1290.987-0.858
TTM0.1390.969-0.830
YOY0.1511.021-0.870
5Y0.1601.181-1.021
10Y0.2861.069-0.783

2. Market Valuation of Alucon Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Alucon generates.

  • Above 15 is considered overpriced but always compare Alucon to the Aluminum industry mean.
  • A PE ratio of 26.03 means the investor is paying ฿26.03 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alucon Public Company Limited:

  • The EOD is 25.961. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.034. Based on the earnings, the company is overpriced. -1
  • The TTM is 20.088. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD25.961MRQ26.034-0.073
MRQ26.034TTM20.088+5.946
TTM20.088YOY13.868+6.220
TTM20.0885Y14.042+6.046
5Y14.04210Y13.315+0.727
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD25.96112.914+13.047
MRQ26.03411.055+14.979
TTM20.08812.916+7.172
YOY13.86816.585-2.717
5Y14.04221.821-7.779
10Y13.31535.042-21.727
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Alucon Public Company Limited:

  • The EOD is 8.501. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.525. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.592. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.501MRQ8.525-0.024
MRQ8.525TTM5.592+2.933
TTM5.592YOY-6.690+12.282
TTM5.5925Y-19.303+24.894
5Y-19.30310Y-6.265-13.038
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD8.5014.341+4.160
MRQ8.5252.991+5.534
TTM5.5921.952+3.640
YOY-6.6902.597-9.287
5Y-19.3030.764-20.067
10Y-6.2652.196-8.461
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Alucon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aluminum industry mean).
  • A PB ratio of 1.18 means the investor is paying ฿1.18 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Alucon Public Company Limited:

  • The EOD is 1.175. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.178. Based on the equity, the company is underpriced. +1
  • The TTM is 1.215. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.175MRQ1.178-0.003
MRQ1.178TTM1.215-0.037
TTM1.215YOY1.282-0.067
TTM1.2155Y1.233-0.019
5Y1.23310Y1.644-0.411
Compared to industry (Aluminum)
PeriodCompanyIndustry (mean)+/- 
EOD1.1751.423-0.248
MRQ1.1781.359-0.181
TTM1.2151.310-0.095
YOY1.2821.723-0.441
5Y1.2331.631-0.398
10Y1.6441.851-0.207
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Alucon Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.9680.492+300%1.388+42%1.203+64%1.632+21%
Book Value Per Share--152.372150.041+2%147.223+3%140.465+8%125.047+22%
Current Ratio--12.70411.118+14%9.428+35%8.321+53%5.317+139%
Debt To Asset Ratio--0.1140.122-7%0.131-13%0.138-17%0.210-46%
Debt To Equity Ratio--0.1290.139-8%0.151-15%0.160-20%0.286-55%
Dividend Per Share--0.0005.000-100%7.500-100%5.750-100%6.200-100%
Eps--1.7242.931-41%3.816-55%3.555-52%4.149-58%
Free Cash Flow Per Share--5.26410.156-48%2.913+81%5.344-1%4.755+11%
Free Cash Flow To Equity Per Share--5.2645.156+2%-2.087+140%1.736+203%0.962+447%
Gross Profit Margin--1.0000.739+35%0.659+52%0.753+33%0.795+26%
Intrinsic Value_10Y_max--259.568--------
Intrinsic Value_10Y_min--174.979--------
Intrinsic Value_1Y_max--20.061--------
Intrinsic Value_1Y_min--16.479--------
Intrinsic Value_3Y_max--64.809--------
Intrinsic Value_3Y_min--50.720--------
Intrinsic Value_5Y_max--115.024--------
Intrinsic Value_5Y_min--86.021--------
Market Cap7732800000.0000%7754400000.0007873200000.000-2%8148600000.000-5%7483576542.800+4%8600168271.400-10%
Net Profit Margin--0.0490.084-42%0.094-48%0.108-54%0.123-60%
Operating Margin---0.054-100%0.088-100%0.107-100%0.139-100%
Operating Ratio--1.7381.115+56%0.904+92%0.923+88%0.881+97%
Pb Ratio1.1750%1.1781.215-3%1.282-8%1.233-4%1.644-28%
Pe Ratio25.9610%26.03420.088+30%13.868+88%14.042+85%13.315+96%
Price Per Share179.0000%179.500182.250-2%188.625-5%173.225+4%199.075-10%
Price To Free Cash Flow Ratio8.5010%8.5255.592+52%-6.690+178%-19.303+326%-6.265+173%
Price To Total Gains Ratio90.9570%91.21148.300+89%35.240+159%40.784+124%38.197+139%
Quick Ratio--7.1358.229-13%4.928+45%5.268+35%3.225+121%
Return On Assets--0.0100.017-42%0.023-56%0.022-55%0.027-62%
Return On Equity--0.0110.020-42%0.026-57%0.026-56%0.035-67%
Total Gains Per Share--1.9685.492-64%8.888-78%6.953-72%7.831-75%
Usd Book Value--179701177.765176952209.916+2%173628821.839+3%165664081.052+8%147478050.434+22%
Usd Book Value Change Per Share--0.0540.013+300%0.038+42%0.033+64%0.045+21%
Usd Book Value Per Share--4.1604.096+2%4.019+3%3.835+8%3.414+22%
Usd Dividend Per Share--0.0000.137-100%0.205-100%0.157-100%0.169-100%
Usd Eps--0.0470.080-41%0.104-55%0.097-52%0.113-58%
Usd Free Cash Flow--6208386.77611977973.519-48%3435112.440+81%6302495.379-1%5608216.378+11%
Usd Free Cash Flow Per Share--0.1440.277-48%0.080+81%0.146-1%0.130+11%
Usd Free Cash Flow To Equity Per Share--0.1440.141+2%-0.057+140%0.047+203%0.026+447%
Usd Market Cap211105440.0000%211695120.000214938360.000-2%222456780.000-5%204301639.618+4%234784593.809-10%
Usd Price Per Share4.8870%4.9004.975-2%5.149-5%4.729+4%5.435-10%
Usd Profit--2032885.8193456764.780-41%4500454.311-55%4247482.195-52%4921317.093-59%
Usd Revenue--41340140.28741798319.197-1%47285713.764-13%39844176.061+4%40294799.394+3%
Usd Total Gains Per Share--0.0540.150-64%0.243-78%0.190-72%0.214-75%
 EOD+4 -4MRQTTM+14 -22YOY+18 -185Y+18 -1810Y+19 -17

3.2. Fundamental Score

Let's check the fundamental score of Alucon Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1525.961
Price to Book Ratio (EOD)Between0-11.175
Net Profit Margin (MRQ)Greater than00.049
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than17.135
Current Ratio (MRQ)Greater than112.704
Debt to Asset Ratio (MRQ)Less than10.114
Debt to Equity Ratio (MRQ)Less than10.129
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Alucon Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.133
Ma 20Greater thanMa 50178.000
Ma 50Greater thanMa 100179.940
Ma 100Greater thanMa 200179.410
OpenGreater thanClose179.000
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets7,429,886
Total Liabilities847,425
Total Stockholder Equity6,582,461
 As reported
Total Liabilities 847,425
Total Stockholder Equity+ 6,582,461
Total Assets = 7,429,886

Assets

Total Assets7,429,886
Total Current Assets5,161,540
Long-term Assets2,268,346
Total Current Assets
Cash And Cash Equivalents 781,601
Short-term Investments 1,886,063
Net Receivables 1,012,677
Inventory 1,413,281
Other Current Assets 44,405
Total Current Assets  (as reported)5,161,540
Total Current Assets  (calculated)5,138,026
+/- 23,514
Long-term Assets
Property Plant Equipment 2,222,794
Intangible Assets 3,974
Long-term Assets Other 215
Long-term Assets  (as reported)2,268,346
Long-term Assets  (calculated)2,226,983
+/- 41,363

Liabilities & Shareholders' Equity

Total Current Liabilities406,277
Long-term Liabilities441,148
Total Stockholder Equity6,582,461
Total Current Liabilities
Accounts payable 141,160
Other Current Liabilities 10,994
Total Current Liabilities  (as reported)406,277
Total Current Liabilities  (calculated)152,154
+/- 254,123
Long-term Liabilities
Long-term Liabilities  (as reported)441,148
Long-term Liabilities  (calculated)0
+/- 441,148
Total Stockholder Equity
Retained Earnings 5,853,261
Total Stockholder Equity (as reported)6,582,461
Total Stockholder Equity (calculated)5,853,261
+/- 729,200
Other
Capital Stock432,000
Common Stock Shares Outstanding 43,200
Net Invested Capital 6,582,461
Net Working Capital 4,755,263
Property Plant and Equipment Gross 9,852,450



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-06-302001-06-30
> Total Assets 
1,427,002
1,917,887
2,305,446
2,414,391
2,556,128
2,745,791
2,842,942
2,933,816
3,072,998
3,100,534
3,154,885
3,143,132
3,053,652
3,130,855
3,097,540
3,038,943
3,095,175
2,945,597
3,066,098
2,930,151
3,415,293
3,331,369
3,549,030
3,632,537
3,805,519
3,591,683
3,643,282
3,924,687
4,100,317
4,041,406
4,342,805
4,518,782
4,774,294
4,761,570
4,924,364
5,044,009
5,140,433
5,362,436
5,464,390
5,293,961
5,716,367
5,750,084
5,936,092
6,107,808
6,301,850
6,318,798
6,688,607
6,849,200
6,950,744
6,906,269
6,788,166
6,584,554
6,633,083
6,402,424
6,559,329
6,478,761
6,661,057
6,544,906
6,509,931
6,344,905
6,471,185
6,453,434
6,786,451
6,780,489
6,906,564
6,417,485
6,437,684
6,610,623
6,934,254
6,629,600
6,693,460
6,799,059
7,131,229
6,954,631
7,239,732
7,143,004
7,388,850
7,190,093
7,363,351
7,339,964
7,518,157
7,128,336
7,460,246
7,429,886
7,429,8867,460,2467,128,3367,518,1577,339,9647,363,3517,190,0937,388,8507,143,0047,239,7326,954,6317,131,2296,799,0596,693,4606,629,6006,934,2546,610,6236,437,6846,417,4856,906,5646,780,4896,786,4516,453,4346,471,1856,344,9056,509,9316,544,9066,661,0576,478,7616,559,3296,402,4246,633,0836,584,5546,788,1666,906,2696,950,7446,849,2006,688,6076,318,7986,301,8506,107,8085,936,0925,750,0845,716,3675,293,9615,464,3905,362,4365,140,4335,044,0094,924,3644,761,5704,774,2944,518,7824,342,8054,041,4064,100,3173,924,6873,643,2823,591,6833,805,5193,632,5373,549,0303,331,3693,415,2932,930,1513,066,0982,945,5973,095,1753,038,9433,097,5403,130,8553,053,6523,143,1323,154,8853,100,5343,072,9982,933,8162,842,9422,745,7912,556,1282,414,3912,305,4461,917,8871,427,002
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,296,901
1,468,039
1,433,249
1,560,472
1,604,402
1,776,322
1,674,465
1,740,469
1,795,788
1,778,378
1,990,704
2,091,735
1,875,139
2,098,916
2,045,878
2,055,812
2,020,561
2,215,762
2,147,271
2,359,670
2,409,221
2,584,671
2,569,507
2,497,354
2,346,994
2,442,287
2,283,398
2,480,068
2,462,601
2,675,681
2,648,204
2,701,139
2,523,338
2,698,434
2,753,972
3,137,570
3,182,748
3,345,395
2,916,688
2,984,105
3,176,253
3,584,291
3,350,484
2,971,504
2,930,904
3,994,127
3,904,849
4,265,270
4,255,450
4,587,918
4,477,326
4,709,680
4,769,866
5,005,314
4,674,660
5,071,102
5,161,540
5,161,5405,071,1024,674,6605,005,3144,769,8664,709,6804,477,3264,587,9184,255,4504,265,2703,904,8493,994,1272,930,9042,971,5043,350,4843,584,2913,176,2532,984,1052,916,6883,345,3953,182,7483,137,5702,753,9722,698,4342,523,3382,701,1392,648,2042,675,6812,462,6012,480,0682,283,3982,442,2872,346,9942,497,3542,569,5072,584,6712,409,2212,359,6702,147,2712,215,7622,020,5612,055,8122,045,8782,098,9161,875,1392,091,7351,990,7041,778,3781,795,7881,740,4691,674,4651,776,3221,604,4021,560,4721,433,2491,468,0391,296,901000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
292,850
381,402
246,942
184,954
248,874
410,290
72,471
178,665
184,528
93,992
182,621
374,869
241,970
284,998
212,713
96,082
69,052
240,989
180,412
252,332
50,621
65,952
105,994
204,127
200,025
419,057
192,983
233,878
241,784
401,560
135,557
256,402
201,907
327,308
297,153
170,761
248,870
852,268
662,009
908,731
883,873
1,292,295
1,351,399
1,147,363
1,125,836
1,999,216
1,559,177
1,548,941
1,185,272
1,272,507
818,874
1,181,124
1,263,085
2,108,795
1,453,004
812,283
781,601
781,601812,2831,453,0042,108,7951,263,0851,181,124818,8741,272,5071,185,2721,548,9411,559,1771,999,2161,125,8361,147,3631,351,3991,292,295883,873908,731662,009852,268248,870170,761297,153327,308201,907256,402135,557401,560241,784233,878192,983419,057200,025204,127105,99465,95250,621252,332180,412240,98969,05296,082212,713284,998241,970374,869182,62193,992184,528178,66572,471410,290248,874184,954246,942381,402292,850000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
596,179
1,554,182
1,886,063
1,886,0631,554,182596,179000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
250,345
280,923
294,160
287,515
266,343
321,148
315,872
276,289
308,958
328,819
328,503
385,671
406,470
441,723
403,242
438,544
445,855
525,253
561,007
502,716
580,502
646,240
664,807
536,364
580,735
512,303
529,417
528,328
621,206
640,978
725,005
651,379
716,548
776,829
859,577
781,600
811,552
895,592
872,925
833,425
1,000,783
941,979
863,120
944,440
1,040,850
1,081,030
1,054,285
977,745
1,153,263
1,064,606
1,009,558
1,041,919
1,087,411
1,137,136
1,067,232
1,001,157
1,105,550
1,118,413
1,016,213
1,065,915
1,219,298
1,157,010
1,167,796
1,112,377
1,054,694
980,337
866,776
921,848
1,049,244
893,306
779,843
770,301
918,918
1,020,816
1,124,301
1,183,364
1,354,370
1,339,366
1,351,512
1,141,682
1,155,182
1,109,315
1,071,590
1,012,677
1,012,6771,071,5901,109,3151,155,1821,141,6821,351,5121,339,3661,354,3701,183,3641,124,3011,020,816918,918770,301779,843893,3061,049,244921,848866,776980,3371,054,6941,112,3771,167,7961,157,0101,219,2981,065,9151,016,2131,118,4131,105,5501,001,1571,067,2321,137,1361,087,4111,041,9191,009,5581,064,6061,153,263977,7451,054,2851,081,0301,040,850944,440863,120941,9791,000,783833,425872,925895,592811,552781,600859,577776,829716,548651,379725,005640,978621,206528,328529,417512,303580,735536,364664,807646,240580,502502,716561,007525,253445,855438,544403,242441,723406,470385,671328,503328,819308,958276,289315,872321,148266,343287,515294,160280,923250,345
       Other Current Assets 
3,001
7,208
18,456
2,812
15,714
17,109
27,234
23,853
20,339
19,860
17,457
21,348
5,464
6,065
3,856
1,141
5,422
4,666
4,484
1,405
7,051
4,816
6,537
983
3,757
5,579
4,158
6,124
5,135
5,758
5,698
8,183
14,028
10,891
7,304
12,570
9,623
13,604
15,044
7,228
14,211
17,849
11,323
7,446
7,094
14,195
8,255
9,641
13,165
12,766
9,392
10,968
12,153
10,185
10,215
12,507
9,751
12,569
10,374
11,729
11,637
13,798
9,407
12,370
18,865
30,648
16,068
18,427
17,385
13,706
14,086
19,898
21,115
19,991
19,348
26,213
23,908
28,116
11,711
27,994
17,253
21,432
41,101
44,405
44,40541,10121,43217,25327,99411,71128,11623,90826,21319,34819,99121,11519,89814,08613,70617,38518,42716,06830,64818,86512,3709,40713,79811,63711,72910,37412,5699,75112,50710,21510,18512,15310,9689,39212,76613,1659,6418,25514,1957,0947,44611,32317,84914,2117,22815,04413,6049,62312,5707,30410,89114,0288,1835,6985,7585,1356,1244,1585,5793,7579836,5374,8167,0511,4054,4844,6665,4221,1413,8566,0655,46421,34817,45719,86020,33923,85327,23417,10915,7142,81218,4567,2083,001
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,627,786
2,632,278
2,608,157
2,782,333
2,914,381
2,997,972
3,087,105
3,183,895
3,248,221
3,362,055
3,371,732
3,372,655
3,418,822
3,617,451
3,704,206
3,880,280
4,087,246
4,086,088
4,171,527
4,328,937
4,439,979
4,366,073
4,336,762
4,290,812
4,237,560
4,190,796
4,119,026
4,079,261
4,016,160
3,985,376
3,896,702
3,808,792
3,821,567
3,772,751
3,699,462
3,648,881
3,597,741
3,561,169
3,500,797
3,453,579
3,434,370
3,349,963
3,279,116
3,721,956
3,868,155
3,137,102
3,049,782
2,974,462
2,887,555
2,800,932
2,712,767
2,653,671
2,570,098
2,512,843
2,453,676
2,389,144
2,268,346
2,268,3462,389,1442,453,6762,512,8432,570,0982,653,6712,712,7672,800,9322,887,5552,974,4623,049,7823,137,1023,868,1553,721,9563,279,1163,349,9633,434,3703,453,5793,500,7973,561,1693,597,7413,648,8813,699,4623,772,7513,821,5673,808,7923,896,7023,985,3764,016,1604,079,2614,119,0264,190,7964,237,5604,290,8124,336,7624,366,0734,439,9794,328,9374,171,5274,086,0884,087,2463,880,2803,704,2063,617,4513,418,8223,372,6553,371,7323,362,0553,248,2213,183,8953,087,1052,997,9722,914,3812,782,3332,608,1572,632,2782,627,786000000000000000000000000000
       Property Plant Equipment 
741,304
1,279,664
1,611,208
1,777,857
1,908,532
1,956,384
1,993,413
2,170,506
2,281,427
2,276,842
2,303,528
2,247,811
2,182,263
2,139,386
2,084,087
2,060,893
2,018,504
1,964,753
1,979,758
1,944,007
2,072,855
2,105,341
2,184,329
2,280,545
2,295,318
2,298,480
2,333,781
2,518,790
2,525,268
2,499,284
2,673,347
2,803,915
2,887,314
2,972,512
3,067,760
3,165,894
3,273,047
3,282,646
3,283,455
3,331,060
3,529,832
3,615,859
3,793,112
4,000,478
4,005,143
4,091,412
4,254,594
4,366,964
4,297,854
4,272,172
4,239,927
4,183,516
4,137,096
4,066,355
4,028,528
3,965,267
3,935,796
3,845,963
3,753,935
3,767,202
3,719,211
3,646,449
3,593,543
3,548,477
3,515,797
3,453,349
3,409,066
3,382,400
3,310,796
3,241,948
3,184,383
3,130,819
3,049,317
2,961,921
2,884,142
2,799,730
2,717,594
2,628,734
2,567,311
2,483,106
2,422,652
2,362,931
2,293,190
2,222,794
2,222,7942,293,1902,362,9312,422,6522,483,1062,567,3112,628,7342,717,5942,799,7302,884,1422,961,9213,049,3173,130,8193,184,3833,241,9483,310,7963,382,4003,409,0663,453,3493,515,7973,548,4773,593,5433,646,4493,719,2113,767,2023,753,9353,845,9633,935,7963,965,2674,028,5284,066,3554,137,0964,183,5164,239,9274,272,1724,297,8544,366,9644,254,5944,091,4124,005,1434,000,4783,793,1123,615,8593,529,8323,331,0603,283,4553,282,6463,273,0473,165,8943,067,7602,972,5122,887,3142,803,9152,673,3472,499,2842,525,2682,518,7902,333,7812,298,4802,295,3182,280,5452,184,3292,105,3412,072,8551,944,0071,979,7581,964,7532,018,5042,060,8932,084,0872,139,3862,182,2632,247,8112,303,5282,276,8422,281,4272,170,5061,993,4131,956,3841,908,5321,777,8571,611,2081,279,664741,304
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500,124
701,076
51,019
51,063
51,119
51,176
51,232
51,290
51,359
51,468
51,601
51,787
52,011
0
052,01151,78751,60151,46851,35951,29051,23251,17651,11951,06351,019701,076500,1240000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
8,903
9,984
10,328
10,683
10,831
11,694
14,030
14,110
14,083
14,911
18,254
13,503
13,147
12,862
12,794
12,666
12,367
12,020
11,701
11,431
12,014
11,978
12,182
11,983
11,663
11,687
11,512
11,066
10,621
10,389
9,939
9,639
9,197
8,915
8,483
8,346
10,144
9,857
9,390
9,195
9,923
10,173
9,634
9,429
8,887
9,389
12,000
11,428
10,815
10,325
10,403
10,168
9,782
9,513
9,173
8,772
8,572
0
0
7,474
0
0
0
6,164
0
0
5,566
5,291
4,965
4,634
0
3,974
3,97404,6344,9655,2915,566006,1640007,474008,5728,7729,1739,5139,78210,16810,40310,32510,81511,42812,0009,3898,8879,4299,63410,1739,9239,1959,3909,85710,1448,3468,4838,9159,1979,6399,93910,38910,62111,06611,51211,68711,66311,98312,18211,97812,01411,43111,70112,02012,36712,66612,79412,86213,14713,50318,25414,91114,08314,11014,03011,69410,83110,68310,3289,9848,903000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
239
239
239
239
239
239
239
249
249
209
211
221
209
209
209
209
209
224
224
304
304
304
304
304
304
304
304
299
301
299
359
359
360
374
310
309
312
310
310
310
312
310
295
295
303
294
294
294
294
294
294
294
294
384
305
215
215
215215305384294294294294294294294294303295295310312310310310312309310374360359359299301299304304304304304304304304224224209209209209209221211209249249239239239239239239239000000000000000000000000000
> Total Liabilities 
640,227
1,012,784
1,195,460
1,222,266
1,310,254
1,534,840
1,563,321
1,596,238
1,666,621
1,690,632
1,672,540
1,604,893
1,474,609
1,619,838
1,506,619
1,373,189
1,380,668
1,282,273
1,320,223
1,088,673
1,468,993
1,411,063
1,441,745
1,428,552
1,465,912
1,378,855
1,274,591
1,436,463
1,437,313
1,415,126
1,572,966
1,647,101
1,781,096
1,937,696
1,949,937
1,998,910
1,995,836
2,301,385
2,248,604
1,907,710
2,138,300
2,301,975
2,305,390
2,344,712
2,330,147
2,464,813
2,633,472
2,680,976
2,633,701
2,822,291
2,492,965
2,081,674
1,865,153
1,775,781
1,679,516
1,350,769
1,286,101
1,579,509
1,412,295
1,073,793
1,069,764
1,347,188
1,477,375
1,237,432
1,202,115
1,032,712
926,569
1,005,565
1,058,331
950,374
879,159
836,826
973,800
1,028,621
1,119,323
885,487
997,459
1,028,224
973,915
842,540
957,772
841,563
962,801
847,425
847,425962,801841,563957,772842,540973,9151,028,224997,459885,4871,119,3231,028,621973,800836,826879,159950,3741,058,3311,005,565926,5691,032,7121,202,1151,237,4321,477,3751,347,1881,069,7641,073,7931,412,2951,579,5091,286,1011,350,7691,679,5161,775,7811,865,1532,081,6742,492,9652,822,2912,633,7012,680,9762,633,4722,464,8132,330,1472,344,7122,305,3902,301,9752,138,3001,907,7102,248,6042,301,3851,995,8361,998,9101,949,9371,937,6961,781,0961,647,1011,572,9661,415,1261,437,3131,436,4631,274,5911,378,8551,465,9121,428,5521,441,7451,411,0631,468,9931,088,6731,320,2231,282,2731,380,6681,373,1891,506,6191,619,8381,474,6091,604,8931,672,5401,690,6321,666,6211,596,2381,563,3211,534,8401,310,2541,222,2661,195,4601,012,784640,227
   > Total Current Liabilities 
540,038
909,331
1,081,853
1,106,268
1,187,343
874,438
903,636
1,004,656
1,082,594
1,169,588
1,161,636
1,168,902
1,048,422
1,244,091
1,142,254
1,071,292
1,083,585
1,037,151
1,067,188
887,634
978,921
951,801
1,043,869
1,022,062
1,129,603
1,046,798
949,715
984,715
1,059,477
1,030,879
1,141,910
1,205,989
1,370,750
1,516,866
1,553,132
1,599,033
1,563,164
1,861,797
1,801,479
1,450,709
1,673,879
1,824,855
1,822,450
1,853,864
1,836,056
1,953,374
2,130,187
2,168,275
2,123,679
2,310,661
2,032,918
1,593,296
1,371,363
1,273,890
1,172,684
836,861
809,011
1,102,340
926,640
589,156
588,117
855,479
979,070
768,848
732,965
541,869
430,990
451,488
564,291
476,738
403,775
353,875
496,746
568,536
650,601
432,397
559,604
576,443
511,235
380,564
501,266
389,621
518,273
406,277
406,277518,273389,621501,266380,564511,235576,443559,604432,397650,601568,536496,746353,875403,775476,738564,291451,488430,990541,869732,965768,848979,070855,479588,117589,156926,6401,102,340809,011836,8611,172,6841,273,8901,371,3631,593,2962,032,9182,310,6612,123,6792,168,2752,130,1871,953,3741,836,0561,853,8641,822,4501,824,8551,673,8791,450,7091,801,4791,861,7971,563,1641,599,0331,553,1321,516,8661,370,7501,205,9891,141,9101,030,8791,059,477984,715949,7151,046,7981,129,6031,022,0621,043,869951,801978,921887,6341,067,1881,037,1511,083,5851,071,2921,142,2541,244,0911,048,4221,168,9021,161,6361,169,5881,082,5941,004,656903,636874,4381,187,3431,106,2681,081,853909,331540,038
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
676,411
285,555
673,137
241,902
243,411
885,284
993,983
1,042,747
232,979
1,014,525
172,423
178,478
164,950
1,027,162
1,189,185
1,238,073
1,232,653
1,237,493
1,247,279
1,427,971
1,502,834
1,594,790
1,765,415
1,510,991
91,085
824,398
713,248
613,133
260
116,125
436,222
302,840
58,677
378
250,879
250,772
161
150,222
345
37
113
583
12,470
5
1
302,721
767
289,022
233,634
0
0
0
0
0
225,238
296,261
0
0296,261225,23800000233,634289,022767302,7211512,47058311337345150,222161250,772250,87937858,677302,840436,222116,125260613,133713,248824,39891,0851,510,9911,765,4151,594,7901,502,8341,427,9711,247,2791,237,4931,232,6531,238,0731,189,1851,027,162164,950178,478172,4231,014,525232,9791,042,747993,983885,284243,411241,902673,137285,555676,411000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
280,260
116,125
436,222
302,840
58,677
378
250,879
0
0
150,222
345
37
113
583
12,470
5
1
0
767
0
0
0
0
0
0
0
0
0
0
000000000076701512,47058311337345150,22200250,87937858,677302,840436,222116,125280,2600000000000000000000000000000000000000000000000000000000
       Accounts payable 
10,612
31,876
43,376
55,152
158,321
38,988
46,167
39,263
24,943
35,634
33,720
42,435
31,575
57,394
42,162
44,356
39,189
41,962
55,679
55,396
47,334
86,471
77,532
58,008
62,032
71,835
70,867
73,528
82,609
82,968
617,979
712,928
130,591
169,238
225,087
1,063,680
192,196
1,357,920
172,446
156,393
226,993
259,070
274,827
237,891
256,989
332,241
347,561
369,436
222,450
234,396
198,012
237,548
171,634
218,062
259,533
272,247
275,548
297,574
315,930
266,812
233,019
297,711
370,787
246,223
209,463
223,026
134,764
227,963
241,385
145,381
121,921
107,815
167,387
224,442
334,899
158,467
244,066
260,490
188,267
116,456
173,308
127,646
189,130
141,160
141,160189,130127,646173,308116,456188,267260,490244,066158,467334,899224,442167,387107,815121,921145,381241,385227,963134,764223,026209,463246,223370,787297,711233,019266,812315,930297,574275,548272,247259,533218,062171,634237,548198,012234,396222,450369,436347,561332,241256,989237,891274,827259,070226,993156,393172,4461,357,920192,1961,063,680225,087169,238130,591712,928617,97982,96882,60973,52870,86771,83562,03258,00877,53286,47147,33455,39655,67941,96239,18944,35642,16257,39431,57542,43533,72035,63424,94339,26346,16738,988158,32155,15243,37631,87610,612
       Other Current Liabilities 
130,220
148,952
163,492
316,642
55,319
184,218
140,520
158,580
195,375
144,645
153,192
146,122
152,437
133,655
135,767
150,868
173,867
177,330
170,185
203,815
289,367
219,112
213,651
236,369
316,568
242,897
202,862
24,124
18,904
19,581
14,743
25,893
20,812
26,964
13,730
21,971
20,690
62,345
20,725
21,145
20,921
23,209
19,686
370,556
14,708
18,940
27,270
289,648
19,673
21,029
22,083
21,429
22,725
18,738
21,709
25,946
411,552
362,758
302,084
247,239
348,934
301,103
351,725
501,520
343,811
302,330
288,357
215,829
294,966
303,509
272,919
231,047
5,229
322,189
5,105
13,652
303,039
285,207
293,668
234,819
295,914
5,300
5,613
10,994
10,9945,6135,300295,914234,819293,668285,207303,03913,6525,105322,1895,229231,047272,919303,509294,966215,829288,357302,330343,811501,520351,725301,103348,934247,239302,084362,758411,55225,94621,70918,73822,72521,42922,08321,02919,673289,64827,27018,94014,708370,55619,68623,20920,92121,14520,72562,34520,69021,97113,73026,96420,81225,89314,74319,58118,90424,124202,862242,897316,568236,369213,651219,112289,367203,815170,185177,330173,867150,868135,767133,655152,437146,122153,192144,645195,375158,580140,520184,21855,319316,642163,492148,952130,220
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
451,748
377,836
384,247
431,056
441,112
410,346
420,830
396,805
399,877
432,672
439,588
447,125
457,002
464,421
477,120
482,940
490,848
494,091
511,439
503,285
512,701
510,022
511,630
460,047
488,378
493,790
501,891
506,832
513,908
477,090
477,169
485,655
484,637
481,647
491,709
498,305
468,584
469,150
490,843
495,579
554,077
494,040
473,636
475,384
482,952
477,054
460,085
468,722
453,091
437,855
451,781
462,680
461,975
456,506
451,942
444,528
441,148
441,148444,528451,942456,506461,975462,680451,781437,855453,091468,722460,085477,054482,952475,384473,636494,040554,077495,579490,843469,150468,584498,305491,709481,647484,637485,655477,169477,090513,908506,832501,891493,790488,378460,047511,630510,022512,701503,285511,439494,091490,848482,940477,120464,421457,002447,125439,588432,672399,877396,805420,830410,346441,112431,056384,247377,836451,748000000000000000000000000000
       Other Liabilities 
0
0
0
115,998
122,911
129,231
132,611
127,540
133,293
125,452
127,697
128,792
134,877
141,253
139,770
141,359
139,879
146,277
148,065
148,589
156,084
163,065
165,485
167,930
165,127
168,044
230,524
357,901
351,815
358,177
360,945
370,661
369,867
380,145
386,562
389,577
432,672
439,588
447,125
457,002
464,421
477,120
482,940
490,848
494,091
511,439
503,285
512,701
510,022
511,630
460,047
488,378
493,790
501,891
506,832
513,908
477,090
477,169
485,655
484,637
481,647
491,709
498,305
468,584
469,150
490,843
495,579
554,077
494,040
473,636
475,384
482,952
477,054
460,085
468,722
453,091
437,855
451,781
462,680
461,975
0
451,942
0
0
00451,9420461,975462,680451,781437,855453,091468,722460,085477,054482,952475,384473,636494,040554,077495,579490,843469,150468,584498,305491,709481,647484,637485,655477,169477,090513,908506,832501,891493,790488,378460,047511,630510,022512,701503,285511,439494,091490,848482,940477,120464,421457,002447,125439,588432,672389,577386,562380,145369,867370,661360,945358,177351,815357,901230,524168,044165,127167,930165,485163,065156,084148,589148,065146,277139,879141,359139,770141,253134,877128,792127,697125,452133,293127,540132,611129,231122,911115,998000
> Total Stockholder Equity
786,775
905,103
1,109,986
1,192,125
1,245,874
1,210,951
1,279,621
1,337,578
1,406,377
1,409,902
1,482,345
1,538,240
1,579,043
1,511,017
1,590,921
1,665,755
1,714,507
1,663,324
1,745,875
1,841,478
1,946,300
1,920,306
2,107,285
2,203,984
2,339,607
2,212,828
2,368,691
2,488,224
2,663,004
2,626,280
2,769,839
2,871,681
2,993,198
2,823,874
2,974,427
3,045,099
3,144,597
3,061,051
3,215,786
3,386,251
3,578,067
3,448,109
3,630,702
3,763,095
3,971,703
3,853,985
4,055,135
4,168,224
4,317,043
4,083,978
4,295,201
4,502,880
4,767,930
4,626,643
4,879,813
5,127,992
5,374,956
4,965,397
5,097,636
5,271,112
5,401,421
5,106,246
5,309,076
5,543,057
5,704,449
5,384,773
5,511,115
5,605,058
5,875,923
5,679,226
5,814,301
5,962,233
6,157,429
5,926,010
6,120,409
6,257,517
6,391,391
6,161,869
6,389,436
6,497,424
6,560,385
6,286,773
6,497,445
6,582,461
6,582,4616,497,4456,286,7736,560,3856,497,4246,389,4366,161,8696,391,3916,257,5176,120,4095,926,0106,157,4295,962,2335,814,3015,679,2265,875,9235,605,0585,511,1155,384,7735,704,4495,543,0575,309,0765,106,2465,401,4215,271,1125,097,6364,965,3975,374,9565,127,9924,879,8134,626,6434,767,9304,502,8804,295,2014,083,9784,317,0434,168,2244,055,1353,853,9853,971,7033,763,0953,630,7023,448,1093,578,0673,386,2513,215,7863,061,0513,144,5973,045,0992,974,4272,823,8742,993,1982,871,6812,769,8392,626,2802,663,0042,488,2242,368,6912,212,8282,339,6072,203,9842,107,2851,920,3061,946,3001,841,4781,745,8751,663,3241,714,5071,665,7551,590,9211,511,0171,579,0431,538,2401,482,3451,409,9021,406,3771,337,5781,279,6211,210,9511,245,8741,192,1251,109,986905,103786,775
   Common Stock
96,000
96,000
192,000
192,000
192,000
192,000
192,000
192,000
192,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
288,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
0
0432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000432,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000288,000192,000192,000192,000192,000192,000192,000192,00096,00096,000
   Retained Earnings 
427,175
545,503
654,386
726,925
780,674
745,751
814,421
872,378
941,177
848,702
921,145
967,440
1,037,043
969,017
1,048,921
1,123,755
1,172,507
1,121,324
1,203,875
1,299,478
1,404,300
1,378,306
1,565,285
1,661,984
1,797,607
1,670,828
1,826,691
1,946,224
2,121,004
1,940,280
2,083,839
2,185,681
2,307,198
2,137,874
2,288,427
2,359,099
2,458,597
2,375,051
2,529,786
2,700,251
2,848,867
2,718,909
2,901,502
3,033,896
3,242,503
3,124,785
3,325,935
3,439,024
3,587,843
3,354,778
3,566,001
3,816,880
4,038,730
3,897,443
4,150,613
4,441,992
4,645,756
4,236,197
4,368,436
4,541,912
4,672,221
4,377,046
4,579,876
4,813,858
4,975,249
4,655,573
4,781,915
4,875,858
5,146,723
4,950,026
5,085,101
5,233,033
5,428,229
5,196,810
5,391,209
5,528,317
5,662,191
5,432,669
5,660,236
5,768,225
5,831,185
5,557,573
5,768,245
5,853,261
5,853,2615,768,2455,557,5735,831,1855,768,2255,660,2365,432,6695,662,1915,528,3175,391,2095,196,8105,428,2295,233,0335,085,1014,950,0265,146,7234,875,8584,781,9154,655,5734,975,2494,813,8584,579,8764,377,0464,672,2214,541,9124,368,4364,236,1974,645,7564,441,9924,150,6133,897,4434,038,7303,816,8803,566,0013,354,7783,587,8433,439,0243,325,9353,124,7853,242,5033,033,8962,901,5022,718,9092,848,8672,700,2512,529,7862,375,0512,458,5972,359,0992,288,4272,137,8742,307,1982,185,6812,083,8391,940,2802,121,0041,946,2241,826,6911,670,8281,797,6071,661,9841,565,2851,378,3061,404,3001,299,4781,203,8751,121,3241,172,5071,123,7551,048,921969,0171,037,043967,440921,145848,702941,177872,378814,421745,751780,674726,925654,386545,503427,175
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
254,000
0
0254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000254,000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.