25 XP   0   0   10

Bangkok Chain Hospital Public Company Limited
Buy, Hold or Sell?

Let's analyse Bangkok Chain Hospital Public Company Limited together

PenkeI guess you are interested in Bangkok Chain Hospital 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 Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited

I send you an email if I find something interesting about Bangkok Chain Hospital Public Company Limited.

Quick analysis of Bangkok Chain Hospital Public Company Limited (30 sec.)










What can you expect buying and holding a share of Bangkok Chain Hospital Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.04
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
฿5.32
Expected worth in 1 year
฿5.32
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
฿1.31
Return On Investment
6.2%

For what price can you sell your share?

Current Price per Share
฿21.20
Expected price per share
฿20.50 - ฿
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Bangkok Chain Hospital Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿21.20

Intrinsic Value Per Share

฿14.00 - ฿38.10

Total Value Per Share

฿19.32 - ฿43.42

2. Growth of Bangkok Chain Hospital Public Company Limited (5 min.)




Is Bangkok Chain Hospital Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$378m$418.4m-$36.9m-9.7%

How much money is Bangkok Chain Hospital Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$8.8m$37.4m-$28.5m-320.4%
Net Profit Margin10.7%18.5%--

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

3. Financial Health of Bangkok Chain Hospital Public Company Limited (5 min.)




4. Comparing to competitors in the Medical Care Facilities industry (5 min.)




  Industry Rankings (Medical Care Facilities)  


Richest
#60 / 195

Most Revenue
#106 / 195

Most Profit
#64 / 195
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Bangkok Chain Hospital Public Company Limited? (5 min.)

Welcome investor! Bangkok Chain Hospital Public Company Limited's management wants to use your money to grow the business. In return you get a share of Bangkok Chain Hospital Public Company Limited.

What can you expect buying and holding a share of Bangkok Chain Hospital Public Company Limited?

First you should know what it really means to hold a share of Bangkok Chain Hospital Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Bangkok Chain Hospital Public Company Limited is ฿21.20. 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 Bangkok Chain Hospital Public Company Limited.
  • 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 Bangkok Chain Hospital Public Company Limited, 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 ฿5.32. Based on the TTM, the Book Value Change Per Share is ฿0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.16 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 ฿0.32 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bangkok Chain Hospital Public Company Limited.

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 Eps0.010.0%0.000.0%0.010.1%0.010.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.010.0%0.020.1%0.010.0%0.010.0%
Usd Total Gains Per Share0.010.0%0.010.0%0.020.1%0.010.1%0.010.0%
Usd Price Per Share0.56-0.56-0.55-0.50-0.42-
Price to Earnings Ratio27.87-39.70--1.49-25.18-32.83-
Price-to-Total Gains Ratio89.71-112.08--0.59-83.09-148.10-
Price to Book Ratio3.70-3.64-3.29-4.64-5.06-
Price-to-Total Gains Ratio89.71-112.08--0.59-83.09-148.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.6042
Number of shares1655
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (1655 shares)15.3918.38
Gains per Year (1655 shares)61.5673.50
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
161052462864
212301149255138
3184117613883212
42451238184110286
53071300230138360
63681362276165434
74292424321193508
84902486367221582
95522548413248656
106132610459276730

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%78.01.00.098.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%27.013.00.067.5%55.023.01.069.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%36.00.04.090.0%61.00.018.077.2%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%75.03.01.094.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Bangkok Chain Hospital Public Company Limited

About Bangkok Chain Hospital Public Company Limited

Bangkok Chain Hospital Public Company Limited, together with its subsidiaries, operates private hospitals in Thailand. It offers diagnosis, treatment, prevention, rehabilitation services for heart disease; open heart surgery to provide heart care and clinical treatment by cardiologists; and medical supports. The company also operates diagnostic imaging center; eye center that provide a full range of eye examination, treatment, and surgery services; and cancer center that offers services ranging from screening, diagnosis, and chemotherapy. In, addition it operates fertility center for infertility treatment, as well as diabetic wound treatment center. The company was founded in 1984 and is based in Nonthaburi, Thailand.

Fundamental data was last updated by Penke on 2023-12-04 14:01:03.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 able to pay all its short-term debts.
The company is just not 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 fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Bangkok Chain Hospital Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Bangkok Chain Hospital Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Net Profit Margin of 13.8% means that ฿0.14 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 13.8%. The company is making a huge profit. +2
  • The TTM is 10.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.8%TTM10.7%+3.1%
TTM10.7%YOY18.5%-7.8%
TTM10.7%5Y15.6%-4.9%
5Y15.6%10Y13.3%+2.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ13.8%2.8%+11.0%
TTM10.7%2.2%+8.5%
YOY18.5%4.0%+14.5%
5Y15.6%3.3%+12.3%
10Y13.3%3.3%+10.0%
1.1.2. Return on Assets

Shows how efficient Bangkok Chain Hospital Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 2.6% Return on Assets means that Bangkok Chain Hospital Public Company Limited generated ฿0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. 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+/- 
MRQ2.6%TTM1.7%+0.8%
TTM1.7%YOY4.8%-3.1%
TTM1.7%5Y3.2%-1.5%
5Y3.2%10Y2.4%+0.8%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.0%+1.6%
TTM1.7%0.6%+1.1%
YOY4.8%1.1%+3.7%
5Y3.2%0.9%+2.3%
10Y2.4%1.0%+1.4%
1.1.3. Return on Equity

Shows how efficient Bangkok Chain Hospital Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • 3.6% Return on Equity means Bangkok Chain Hospital Public Company Limited generated ฿0.04 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM2.5%+1.1%
TTM2.5%YOY9.4%-6.9%
TTM2.5%5Y6.8%-4.3%
5Y6.8%10Y5.4%+1.4%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.9%+0.7%
TTM2.5%2.1%+0.4%
YOY9.4%2.9%+6.5%
5Y6.8%2.5%+4.3%
10Y5.4%2.7%+2.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Bangkok Chain Hospital Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bangkok Chain Hospital Public Company Limited is operating .

  • Measures how much profit Bangkok Chain Hospital Public Company Limited 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 Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities 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 Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.0%-7.0%
TTM7.0%YOY25.9%-18.8%
TTM7.0%5Y22.7%-15.7%
5Y22.7%10Y15.4%+7.3%
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.7%-5.7%
TTM7.0%4.6%+2.4%
YOY25.9%7.9%+18.0%
5Y22.7%7.0%+15.7%
10Y15.4%7.6%+7.8%
1.2.2. Operating Ratio

Measures how efficient Bangkok Chain Hospital Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • An Operation Ratio of 1.46 means that the operating costs are ฿1.46 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 1.460. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.531. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.460TTM1.531-0.071
TTM1.531YOY1.404+0.128
TTM1.5315Y1.438+0.094
5Y1.43810Y1.184+0.254
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4601.259+0.201
TTM1.5311.243+0.288
YOY1.4041.155+0.249
5Y1.4381.153+0.285
10Y1.1841.094+0.090
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Bangkok Chain Hospital Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bangkok Chain Hospital Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A Current Ratio of 1.28 means the company has ฿1.28 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 1.283. The company is just able to pay all its short-term debts.
  • The TTM is 1.640. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.283TTM1.640-0.357
TTM1.640YOY1.663-0.023
TTM1.6405Y1.361+0.279
5Y1.36110Y0.919+0.442
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2831.300-0.017
TTM1.6401.304+0.336
YOY1.6631.405+0.258
5Y1.3611.382-0.021
10Y0.9191.374-0.455
1.3.2. Quick Ratio

Measures if Bangkok Chain Hospital Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Quick Ratio of 0.27 means the company can pay off ฿0.27 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bangkok Chain Hospital Public Company Limited:

  • The MRQ is 0.268. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.655. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.268TTM0.655-0.387
TTM0.655YOY1.130-0.476
TTM0.6555Y0.727-0.073
5Y0.72710Y0.642+0.085
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2680.800-0.532
TTM0.6550.829-0.174
YOY1.1301.010+0.120
5Y0.7271.011-0.284
10Y0.6421.036-0.394
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Bangkok Chain Hospital Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bangkok Chain Hospital Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to Medical Care Facilities industry mean.
  • A Debt to Asset Ratio of 0.23 means that Bangkok Chain Hospital Public Company Limited assets are financed with 23.2% credit (debt) and the remaining percentage (100% - 23.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.232. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.273. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.232TTM0.273-0.041
TTM0.273YOY0.426-0.153
TTM0.2735Y0.451-0.178
5Y0.45110Y0.485-0.034
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2320.545-0.313
TTM0.2730.543-0.270
YOY0.4260.511-0.085
5Y0.4510.561-0.110
10Y0.4850.535-0.050
1.4.2. Debt to Equity Ratio

Measures if Bangkok Chain Hospital Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A Debt to Equity ratio of 32.9% means that company has ฿0.33 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.329. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.410. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.329TTM0.410-0.082
TTM0.410YOY0.812-0.402
TTM0.4105Y0.965-0.555
5Y0.96510Y1.097-0.132
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3290.929-0.600
TTM0.4101.002-0.592
YOY0.8121.039-0.227
5Y0.9651.206-0.241
10Y1.0971.199-0.102
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Bangkok Chain Hospital 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 Bangkok Chain Hospital Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Bangkok Chain Hospital Public Company Limited to the Medical Care Facilities industry mean.
  • A PE ratio of 27.87 means the investor is paying ฿27.87 for every ฿1 in earnings.

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

  • The EOD is 29.994. Based on the earnings, the company is overpriced. -1
  • The MRQ is 27.872. Based on the earnings, the company is overpriced. -1
  • The TTM is 39.704. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD29.994MRQ27.872+2.122
MRQ27.872TTM39.704-11.832
TTM39.704YOY-1.489+41.193
TTM39.7045Y25.178+14.526
5Y25.17810Y32.832-7.653
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD29.99412.576+17.418
MRQ27.87212.320+15.552
TTM39.70412.028+27.676
YOY-1.48911.825-13.314
5Y25.17815.376+9.802
10Y32.83219.687+13.145
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 14.756. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.712. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.629. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD14.756MRQ13.712+1.044
MRQ13.712TTM12.629+1.083
TTM12.629YOY1.900+10.729
TTM12.6295Y-640.944+653.573
5Y-640.94410Y-299.961-340.983
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD14.7568.702+6.054
MRQ13.7127.926+5.786
TTM12.6297.133+5.496
YOY1.9007.865-5.965
5Y-640.9446.101-647.045
10Y-299.9615.635-305.596
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Bangkok Chain Hospital Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Care Facilities industry mean).
  • A PB ratio of 3.70 means the investor is paying ฿3.70 for each ฿1 in book value.

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

  • The EOD is 3.985. Based on the equity, the company is fair priced.
  • The MRQ is 3.703. Based on the equity, the company is fair priced.
  • The TTM is 3.644. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.985MRQ3.703+0.282
MRQ3.703TTM3.644+0.059
TTM3.644YOY3.286+0.358
TTM3.6445Y4.642-0.998
5Y4.64210Y5.059-0.417
Compared to industry (Medical Care Facilities)
PeriodCompanyIndustry (mean)+/- 
EOD3.9851.915+2.070
MRQ3.7031.937+1.766
TTM3.6441.982+1.662
YOY3.2862.421+0.865
5Y4.6422.388+2.254
10Y5.0592.677+2.382
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bangkok Chain Hospital 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--0.1200.001+8954%0.163-27%0.146-18%0.091+32%
Book Value Per Share--5.3195.368-1%5.888-10%4.081+30%3.077+73%
Current Ratio--1.2831.640-22%1.663-23%1.361-6%0.919+40%
Debt To Asset Ratio--0.2320.273-15%0.426-46%0.451-49%0.485-52%
Debt To Equity Ratio--0.3290.410-20%0.812-60%0.965-66%1.097-70%
Dividend Per Share--0.1000.325-69%0.600-83%0.243-59%0.177-44%
Eps--0.1770.128+38%0.526-66%0.271-35%0.172+3%
Free Cash Flow Per Share--0.3590.479-25%0.542-34%0.237+51%0.152+136%
Free Cash Flow To Equity Per Share---0.215-0.113-48%0.017-1332%0.016-1430%0.040-639%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--38.099--------
Intrinsic Value_10Y_min--14.003--------
Intrinsic Value_1Y_max--2.004--------
Intrinsic Value_1Y_min--0.749--------
Intrinsic Value_3Y_max--7.403--------
Intrinsic Value_3Y_min--2.830--------
Intrinsic Value_5Y_max--14.469--------
Intrinsic Value_5Y_min--5.531--------
Market Cap52872802713.600+7%49131802521.60048820052505.600+1%48134202470.400+2%43882446563.660+12%36439181977.750+35%
Net Profit Margin--0.1380.107+29%0.185-25%0.156-11%0.133+4%
Operating Margin---0.070-100%0.259-100%0.227-100%0.154-100%
Operating Ratio--1.4601.531-5%1.404+4%1.438+2%1.184+23%
Pb Ratio3.985+7%3.7033.644+2%3.286+13%4.642-20%5.059-27%
Pe Ratio29.994+7%27.87239.704-30%-1.489+105%25.178+11%32.832-15%
Price Per Share21.200+7%19.70019.575+1%19.300+2%17.595+12%14.594+35%
Price To Free Cash Flow Ratio14.756+7%13.71212.629+9%1.900+622%-640.944+4774%-299.961+2288%
Price To Total Gains Ratio96.537+7%89.707112.077-20%-0.591+101%83.088+8%148.102-39%
Quick Ratio--0.2680.655-59%1.130-76%0.727-63%0.642-58%
Return On Assets--0.0260.017+49%0.048-47%0.032-20%0.024+4%
Return On Equity--0.0360.025+42%0.094-62%0.068-47%0.054-33%
Total Gains Per Share--0.2200.326-33%0.763-71%0.390-44%0.268-18%
Usd Book Value--378097530.000381557425.469-1%418487164.980-10%290071468.431+30%218834443.972+73%
Usd Book Value Change Per Share--0.0030.000+8954%0.005-27%0.004-18%0.003+32%
Usd Book Value Per Share--0.1520.153-1%0.168-10%0.116+30%0.088+73%
Usd Dividend Per Share--0.0030.009-69%0.017-83%0.007-59%0.005-44%
Usd Eps--0.0050.004+38%0.015-66%0.008-35%0.005+3%
Usd Free Cash Flow--25529872.50034065711.085-25%38541150.231-34%16865063.436+51%10833692.414+136%
Usd Free Cash Flow Per Share--0.0100.014-25%0.015-34%0.007+51%0.004+136%
Usd Free Cash Flow To Equity Per Share---0.006-0.003-48%0.000-1332%0.000-1430%0.001-639%
Usd Market Cap1506874877.338+7%1400256371.8661391371496.410+1%1371824770.406+2%1250649727.064+12%1038516686.366+35%
Usd Price Per Share0.604+7%0.5610.558+1%0.550+2%0.501+12%0.416+35%
Usd Profit--12559836.0008896140.195+41%37402585.491-66%19232517.143-35%12233632.037+3%
Usd Revenue--91017201.00082340098.545+11%162841628.988-44%98246565.582-7%72255237.752+26%
Usd Total Gains Per Share--0.0060.009-33%0.022-71%0.011-44%0.008-18%
 EOD+4 -4MRQTTM+16 -19YOY+6 -295Y+13 -2210Y+22 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1529.994
Price to Book Ratio (EOD)Between0-13.985
Net Profit Margin (MRQ)Greater than00.138
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.268
Current Ratio (MRQ)Greater than11.283
Debt to Asset Ratio (MRQ)Less than10.232
Debt to Equity Ratio (MRQ)Less than10.329
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.026
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose21.500
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets17,267,992
Total Liabilities4,001,412
Total Stockholder Equity12,179,373
 As reported
Total Liabilities 4,001,412
Total Stockholder Equity+ 12,179,373
Total Assets = 17,267,992

Assets

Total Assets17,267,992
Total Current Assets4,389,410
Long-term Assets4,389,410
Total Current Assets
Cash And Cash Equivalents 1,487,342
Short-term Investments 2,453
Net Receivables 913,263
Inventory 284,475
Other Current Assets 3,995
Total Current Assets  (as reported)4,389,410
Total Current Assets  (calculated)2,691,528
+/- 1,697,882
Long-term Assets
Property Plant Equipment 11,763,611
Goodwill 329,376
Long Term Investments 29,180
Intangible Assets 115,388
Long-term Assets Other 30,421
Long-term Assets  (as reported)12,878,582
Long-term Assets  (calculated)12,267,976
+/- 610,606

Liabilities & Shareholders' Equity

Total Current Liabilities3,420,996
Long-term Liabilities580,416
Total Stockholder Equity12,179,373
Total Current Liabilities
Short Long Term Debt 1,161,018
Accounts payable 785,430
Other Current Liabilities 92,593
Total Current Liabilities  (as reported)3,420,996
Total Current Liabilities  (calculated)2,039,041
+/- 1,381,955
Long-term Liabilities
Long term Debt 390,411
Capital Lease Obligations Min Short Term Debt15,435
Long-term Liabilities Other 48,550
Long-term Liabilities  (as reported)580,416
Long-term Liabilities  (calculated)454,396
+/- 126,020
Total Stockholder Equity
Retained Earnings 8,976,053
Total Stockholder Equity (as reported)12,179,373
Total Stockholder Equity (calculated)8,976,053
+/- 3,203,320
Other
Capital Stock2,493,748
Common Stock Shares Outstanding 2,494,000
Net Debt 64,087
Net Invested Capital 13,730,802
Net Working Capital 968,414



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-03-312003-12-31
> Total Assets 
3,446,092
0
3,877,365
4,026,375
4,149,123
4,043,999
3,909,389
4,053,233
4,107,115
4,065,462
4,053,354
4,259,090
4,474,385
4,496,114
4,471,060
4,177,545
4,179,390
4,237,178
4,173,466
4,426,684
4,725,432
4,556,580
4,703,361
4,781,147
5,056,722
5,010,555
5,108,097
5,492,929
5,435,998
5,407,484
5,396,881
5,556,408
6,325,740
6,334,451
6,643,637
7,099,510
8,163,078
8,201,378
9,487,082
10,023,963
9,742,328
9,682,989
9,721,804
9,991,611
10,038,556
10,485,935
10,394,552
10,597,875
10,974,917
10,617,109
10,519,520
10,569,357
10,848,975
11,099,108
11,286,141
12,674,100
11,951,541
11,874,834
12,167,334
12,627,497
13,005,860
13,186,447
13,686,909
14,115,629
14,874,426
15,869,222
16,364,041
16,527,297
16,736,377
18,502,668
24,867,103
26,383,759
28,688,089
24,842,493
22,499,849
19,796,459
18,803,079
17,925,278
17,267,992
17,267,99217,925,27818,803,07919,796,45922,499,84924,842,49328,688,08926,383,75924,867,10318,502,66816,736,37716,527,29716,364,04115,869,22214,874,42614,115,62913,686,90913,186,44713,005,86012,627,49712,167,33411,874,83411,951,54112,674,10011,286,14111,099,10810,848,97510,569,35710,519,52010,617,10910,974,91710,597,87510,394,55210,485,93510,038,5569,991,6119,721,8049,682,9899,742,32810,023,9639,487,0828,201,3788,163,0787,099,5106,643,6376,334,4516,325,7405,556,4085,396,8815,407,4845,435,9985,492,9295,108,0975,010,5555,056,7224,781,1474,703,3614,556,5804,725,4324,426,6844,173,4664,237,1784,179,3904,177,5454,471,0604,496,1144,474,3854,259,0904,053,3544,065,4624,107,1154,053,2333,909,3894,043,9994,149,1234,026,3753,877,36503,446,092
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,936,624
2,133,571
1,958,213
2,089,245
3,363,813
2,540,156
2,225,368
2,322,233
2,548,710
2,826,534
2,810,076
2,986,634
2,966,940
3,094,091
3,198,970
3,494,440
3,538,413
3,745,563
5,487,286
11,783,681
13,541,268
15,697,005
12,191,484
9,593,011
6,834,707
5,875,476
5,099,198
4,389,410
4,389,4105,099,1985,875,4766,834,7079,593,01112,191,48415,697,00513,541,26811,783,6815,487,2863,745,5633,538,4133,494,4403,198,9703,094,0912,966,9402,986,6342,810,0762,826,5342,548,7102,322,2332,225,3682,540,1563,363,8132,089,2451,958,2132,133,5711,936,624000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
512,565
562,884
457,457
564,536
485,531
463,310
497,809
416,890
645,704
623,933
622,436
721,232
792,421
760,534
803,069
729,032
943,805
1,712,831
1,627,322
2,287,655
4,520,061
4,172,543
1,618,269
2,387,521
2,598,186
2,492,647
1,897,899
1,487,342
1,487,3421,897,8992,492,6472,598,1862,387,5211,618,2694,172,5434,520,0612,287,6551,627,3221,712,831943,805729,032803,069760,534792,421721,232622,436623,933645,704416,890497,809463,310485,531564,536457,457562,884512,565000000000000000000000000000000000000000000000000000
       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
51,230
61,231
61,509
11,325
11,401
11,402
11,401
11,990
1,237
129,939
37,109
1,953
86,229
109,786
77,534
28,037
1,978
1,980
367,526
1,984
736,134
2,146,300
60,688
59,339
41,850
143,135
123,849
2,453
2,453123,849143,13541,85059,33960,6882,146,300736,1341,984367,5261,9801,97828,03777,534109,78686,2291,95337,109129,9391,23711,99011,40111,40211,40111,32561,50961,23151,230000000000000000000000000000000000000000000000000000
       Net Receivables 
156,174
0
190,680
220,078
247,862
219,866
236,091
333,396
330,484
376,248
378,924
446,632
526,734
551,331
644,152
624,031
593,489
540,926
552,864
570,747
757,550
735,362
797,971
795,831
790,605
820,980
719,223
595,066
634,601
511,948
617,740
441,398
623,930
568,312
728,700
839,390
752,970
884,896
821,106
761,453
976,840
1,099,776
1,054,032
1,130,084
1,191,140
1,326,496
1,359,852
1,124,705
1,165,145
1,309,485
1,224,024
1,044,532
1,117,872
1,177,405
1,179,656
1,090,829
1,226,683
1,289,955
1,613,441
1,563,711
864,303
948,717
1,005,648
1,853,070
1,972,531
2,064,715
2,488,970
2,335,478
1,791,438
3,231,388
6,605,275
5,705,875
8,924,133
10,047,079
6,792,811
3,796,999
1,111,183
2,777,680
913,263
913,2632,777,6801,111,1833,796,9996,792,81110,047,0798,924,1335,705,8756,605,2753,231,3881,791,4382,335,4782,488,9702,064,7151,972,5311,853,0701,005,648948,717864,3031,563,7111,613,4411,289,9551,226,6831,090,8291,179,6561,177,4051,117,8721,044,5321,224,0241,309,4851,165,1451,124,7051,359,8521,326,4961,191,1401,130,0841,054,0321,099,776976,840761,453821,106884,896752,970839,390728,700568,312623,930441,398617,740511,948634,601595,066719,223820,980790,605795,831797,971735,362757,550570,747552,864540,926593,489624,031644,152551,331526,734446,632378,924376,248330,484333,396236,091219,866247,862220,078190,6800156,174
       Other Current Assets 
20,935
0
14,034
13,469
16,933
13,622
9,804
8,890
15,557
15,129
12,547
12,937
35,673
23,939
12,352
11,865
25,308
27,852
18,174
14,194
29,964
21,047
17,420
14,126
34,122
25,753
39,134
180
52,302
37,505
26,598
10,859
3,945
30,413
7,761
1,640
2,609
17,933
8,915
4,160
7,490
3,149
21,913
12,979
18,675
20,430
12,341
16,587
21,871
20,499
26,202
16,694
18,690
11,944
14,580
2,798
7,243
3,124
958
1,741
2,687
2,525
2,711
4,048
4,534
7,057
4,198
7,596
14,200
379,940
2,604,546
2,237,417
32,151
34,565
24,481
77,225
22,383
6,501
3,995
3,9956,50122,38377,22524,48134,56532,1512,237,4172,604,546379,94014,2007,5964,1987,0574,5344,0482,7112,5252,6871,7419583,1247,2432,79814,58011,94418,69016,69426,20220,49921,87116,58712,34120,43018,67512,97921,9133,1497,4904,1608,91517,9332,6091,6407,76130,4133,94510,85926,59837,50552,30218039,13425,75334,12214,12617,42021,04729,96414,19418,17427,85225,30811,86512,35223,93935,67312,93712,54715,12915,5578,8909,80413,62216,93313,46914,034020,935
   > 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
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
10,179,326
10,376,371
10,700,275
11,148,689
11,780,335
12,670,252
12,869,601
12,988,884
12,990,814
13,015,382
13,083,422
12,842,492
12,991,084
12,651,009
12,906,838
12,961,753
12,927,603
12,826,080
12,878,582
12,878,58212,826,08012,927,60312,961,75312,906,83812,651,00912,991,08412,842,49213,083,42213,015,38212,990,81412,988,88412,869,60112,670,25211,780,33511,148,68910,700,27510,376,37110,179,326000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,824,946
0
3,138,439
3,114,200
3,146,018
3,133,401
3,102,059
3,062,489
3,047,895
3,047,118
3,054,891
3,099,588
3,139,726
3,360,136
3,377,715
2,927,818
2,909,535
3,100,105
3,107,258
3,103,555
3,172,918
3,179,303
3,181,591
3,167,675
3,334,875
3,405,938
3,483,852
3,499,065
3,615,616
3,760,745
3,807,882
3,999,751
4,181,300
4,373,244
4,715,666
4,975,827
6,012,003
6,153,939
6,703,481
7,426,727
7,490,949
7,556,191
6,943,498
6,883,703
6,883,654
7,152,765
7,173,252
7,188,178
7,195,258
7,328,610
7,308,636
7,370,532
7,453,366
7,568,904
7,630,142
7,744,471
7,845,890
8,090,231
8,282,421
8,526,318
8,635,312
8,824,836
9,143,596
9,615,032
10,253,986
11,141,176
11,346,185
11,437,900
11,436,573
11,455,256
11,533,162
11,789,595
11,928,728
11,596,802
11,538,759
11,829,325
11,777,559
11,714,713
11,763,611
11,763,61111,714,71311,777,55911,829,32511,538,75911,596,80211,928,72811,789,59511,533,16211,455,25611,436,57311,437,90011,346,18511,141,17610,253,9869,615,0329,143,5968,824,8368,635,3128,526,3188,282,4218,090,2317,845,8907,744,4717,630,1427,568,9047,453,3667,370,5327,308,6367,328,6107,195,2587,188,1787,173,2527,152,7656,883,6546,883,7036,943,4987,556,1917,490,9497,426,7276,703,4816,153,9396,012,0034,975,8274,715,6664,373,2444,181,3003,999,7513,807,8823,760,7453,615,6163,499,0653,483,8523,405,9383,334,8753,167,6753,181,5913,179,3033,172,9183,103,5553,107,2583,100,1052,909,5352,927,8183,377,7153,360,1363,139,7263,099,5883,054,8913,047,1183,047,8953,062,4893,102,0593,133,4013,146,0183,114,2003,138,43902,824,946
       Goodwill 
227,248
0
213,910
209,464
205,018
200,572
196,125
191,680
0
0
0
173,896
0
0
0
156,112
156,111
156,111
156,111
156,111
0
0
0
156,111
156,111
156,111
156,111
156,111
36,897
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
156,111
207,959
207,959
207,959
207,959
201,735
201,735
373,356
373,356
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376
329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376329,376373,356373,356201,735201,735207,959207,959207,959207,959156,111156,111156,111156,111156,111156,111156,111156,111156,111156,11136,897156,111156,111156,111156,111156,111000156,111156,111156,111156,111156,112000173,896000191,680196,125200,572205,018209,464213,9100227,248
       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
45,376
47,281
47,100
50,032
49,471
46,448
43,262
46,164
38,287
40,337
41,226
39,077
36,666
29,827
32,751
29,170
31,755
33,946
33,128
32,183
32,872
33,751
31,072
30,793
30,821
27,719
29,191
29,180
29,18029,19127,71930,82130,79331,07233,75132,87232,18333,12833,94631,75529,17032,75129,82736,66639,07741,22640,33738,28746,16443,26246,44849,47150,03247,10047,28145,376000000000000000000000000000000000000000000000000000
       Intangible Assets 
227,248
0
213,910
209,464
205,018
200,572
196,125
199,882
195,208
190,532
189,024
184,399
180,289
174,650
174,462
169,742
169,559
169,196
169,112
165,091
163,362
166,257
167,411
178,224
186,631
190,047
199,388
198,711
193,008
195,983
209,084
207,938
206,721
202,979
201,558
213,218
218,382
213,336
219,204
274,274
285,116
282,574
279,943
288,804
284,156
469,228
482,530
450,595
454,443
448,244
441,804
471,262
472,344
467,488
468,164
471,842
468,821
134,766
132,556
138,589
133,704
130,212
126,893
121,605
115,277
114,037
108,208
124,847
121,311
116,916
115,630
119,983
114,510
105,247
100,568
95,884
107,603
111,500
115,388
115,388111,500107,60395,884100,568105,247114,510119,983115,630116,916121,311124,847108,208114,037115,277121,605126,893130,212133,704138,589132,556134,766468,821471,842468,164467,488472,344471,262441,804448,244454,443450,595482,530469,228284,156288,804279,943282,574285,116274,274219,204213,336218,382213,218201,558202,979206,721207,938209,084195,983193,008198,711199,388190,047186,631178,224167,411166,257163,362165,091169,112169,196169,559169,742174,462174,650180,289184,399189,024190,532195,208199,882196,125200,572205,018209,464213,9100227,248
       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
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
32,431
36,315
45,311
29,492
32,088
31,687
30,918
31,016
28,329
30,727
30,420
27,142
31,454
26,223
39,370
24,872
23,425
25,199
30,421
30,42125,19923,42524,87239,37026,22331,45427,14230,42030,72728,32931,01630,91831,68732,08829,49245,31136,31532,431000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,771,400
0
2,377,854
1,574,474
1,627,861
1,477,036
1,374,544
1,412,113
1,376,353
1,327,339
1,287,093
1,363,997
1,484,866
1,581,888
1,516,613
1,499,325
1,355,154
1,452,049
1,354,380
1,436,069
1,528,806
1,435,088
1,494,542
1,390,385
1,487,100
1,541,050
1,619,078
1,809,128
2,065,010
1,975,800
1,976,140
1,955,289
2,470,958
2,472,817
2,844,003
3,054,175
3,887,620
3,910,261
5,287,715
5,484,651
5,035,515
5,166,541
5,232,624
5,324,611
5,246,508
5,724,900
5,660,125
5,676,332
5,852,748
5,558,144
5,426,010
5,232,854
5,305,903
5,644,674
5,683,675
6,762,339
5,797,325
5,804,622
6,065,312
6,229,710
6,334,686
6,625,317
6,974,749
7,137,355
7,577,533
8,694,040
9,023,867
8,900,986
8,734,054
9,614,920
13,244,294
12,078,121
12,255,477
10,099,103
9,246,449
6,286,658
4,995,802
4,957,017
4,001,412
4,001,4124,957,0174,995,8026,286,6589,246,44910,099,10312,255,47712,078,12113,244,2949,614,9208,734,0548,900,9869,023,8678,694,0407,577,5337,137,3556,974,7496,625,3176,334,6866,229,7106,065,3125,804,6225,797,3256,762,3395,683,6755,644,6745,305,9035,232,8545,426,0105,558,1445,852,7485,676,3325,660,1255,724,9005,246,5085,324,6115,232,6245,166,5415,035,5155,484,6515,287,7153,910,2613,887,6203,054,1752,844,0032,472,8172,470,9581,955,2891,976,1401,975,8002,065,0101,809,1281,619,0781,541,0501,487,1001,390,3851,494,5421,435,0881,528,8061,436,0691,354,3801,452,0491,355,1541,499,3251,516,6131,581,8881,484,8661,363,9971,287,0931,327,3391,376,3531,412,1131,374,5441,477,0361,627,8611,574,4742,377,85402,771,400
   > Total Current Liabilities 
613,028
0
510,079
573,570
598,281
582,275
525,819
676,069
701,140
697,360
713,878
837,349
1,008,977
1,018,163
1,009,211
1,061,222
970,441
1,122,241
1,080,250
1,202,690
1,268,888
1,218,120
1,160,894
1,184,082
937,067
989,993
1,076,241
1,065,101
1,242,757
1,506,112
1,512,022
1,845,606
1,810,794
1,444,733
1,635,773
1,539,282
1,854,228
1,790,582
1,670,948
1,815,272
1,457,931
1,611,490
1,688,012
1,803,062
2,544,809
3,047,005
3,008,523
3,042,079
3,238,995
2,946,892
2,816,497
2,621,479
3,688,761
3,025,853
2,208,322
2,276,106
1,305,972
1,302,365
1,559,871
1,740,375
1,873,238
1,703,584
2,053,614
2,185,815
4,047,425
5,222,294
5,665,241
5,667,395
3,125,702
4,346,299
7,874,397
7,847,513
9,164,220
7,133,417
6,367,729
3,510,193
3,278,582
3,315,478
3,420,996
3,420,9963,315,4783,278,5823,510,1936,367,7297,133,4179,164,2207,847,5137,874,3974,346,2993,125,7025,667,3955,665,2415,222,2944,047,4252,185,8152,053,6141,703,5841,873,2381,740,3751,559,8711,302,3651,305,9722,276,1062,208,3223,025,8533,688,7612,621,4792,816,4972,946,8923,238,9953,042,0793,008,5233,047,0052,544,8091,803,0621,688,0121,611,4901,457,9311,815,2721,670,9481,790,5821,854,2281,539,2821,635,7731,444,7331,810,7941,845,6061,512,0221,506,1121,242,7571,065,1011,076,241989,993937,0671,184,0821,160,8941,218,1201,268,8881,202,6901,080,2501,122,241970,4411,061,2221,009,2111,018,1631,008,977837,349713,878697,360701,140676,069525,819582,275598,281573,570510,0790613,028
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,094,165
4,181,448
4,521,752
1,000,000
1,000,000
4,531,412
4,505,251
0
0
526,500
406,500
612,995
708,450
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000708,450612,995406,500526,500004,505,2514,531,4121,000,0001,000,0004,521,7524,181,4484,094,165000000000000000000000000000000000000000000000000000
       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
4,094,165
4,181,448
4,521,752
1,000,000
1,000,000
4,531,412
4,505,251
0
0
526,500
406,500
612,995
708,450
2,583,610
3,873,715
4,354,585
4,286,645
1,759,903
2,059,472
2,324,188
2,977,709
3,517,814
2,704,686
3,276,744
1,270,677
1,276,979
1,283,361
1,161,018
1,161,0181,283,3611,276,9791,270,6773,276,7442,704,6863,517,8142,977,7092,324,1882,059,4721,759,9034,286,6454,354,5853,873,7152,583,610708,450612,995406,500526,500004,505,2514,531,4121,000,0001,000,0004,521,7524,181,4484,094,165000000000000000000000000000000000000000000000000000
       Accounts payable 
118,591
0
139,276
139,096
136,940
149,788
139,424
182,485
193,873
206,843
236,668
239,425
225,434
262,495
266,714
266,574
240,315
239,443
241,966
302,492
275,844
282,187
317,794
325,896
284,939
252,481
289,079
253,070
190,842
193,643
214,466
229,071
220,286
230,983
259,976
276,911
297,561
265,719
306,085
399,138
377,102
339,412
320,370
337,981
338,237
346,495
348,195
355,402
345,841
362,397
410,100
412,659
420,397
377,725
440,001
458,211
433,162
423,185
476,873
502,293
468,203
477,761
507,494
493,724
474,810
431,141
514,891
564,863
535,487
884,504
1,470,729
893,471
1,544,034
1,370,480
1,173,046
796,871
694,556
737,257
785,430
785,430737,257694,556796,8711,173,0461,370,4801,544,034893,4711,470,729884,504535,487564,863514,891431,141474,810493,724507,494477,761468,203502,293476,873423,185433,162458,211440,001377,725420,397412,659410,100362,397345,841355,402348,195346,495338,237337,981320,370339,412377,102399,138306,085265,719297,561276,911259,976230,983220,286229,071214,466193,643190,842253,070289,079252,481284,939325,896317,794282,187275,844302,492241,966239,443240,315266,574266,714262,495225,434239,425236,668206,843193,873182,485139,424149,788136,940139,096139,2760118,591
       Other Current Liabilities 
125,997
0
84,328
148,511
201,242
171,144
135,403
233,921
264,704
220,782
202,819
377,459
537,865
472,018
391,592
455,966
491,964
447,906
408,797
506,119
662,167
500,087
436,730
516,368
581,664
490,443
459,468
457,792
547,827
493,415
460,710
493,873
593,236
539,316
609,198
580,289
667,432
580,338
546,525
691,290
639,666
642,360
664,087
676,689
613,016
704,882
576,123
658,839
630,298
598,583
585,246
613,027
585,390
621,369
608,321
667,895
686,320
375,378
400,671
495,078
24,932
28,526
54,519
561,291
611,898
538,852
414,696
418,279
448,555
807,890
3,094,385
3,122,612
3,109,208
1,958,474
1,109,008
726,187
83,222
708,288
92,593
92,593708,28883,222726,1871,109,0081,958,4743,109,2083,122,6123,094,385807,890448,555418,279414,696538,852611,898561,29154,51928,52624,932495,078400,671375,378686,320667,895608,321621,369585,390613,027585,246598,583630,298658,839576,123704,882613,016676,689664,087642,360639,666691,290546,525580,338667,432580,289609,198539,316593,236493,873460,710493,415547,827457,792459,468490,443581,664516,368436,730500,087662,167506,119408,797447,906491,964455,966391,592472,018537,865377,459202,819220,782264,704233,921135,403171,144201,242148,51184,3280125,997
   > 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
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
4,461,448
4,921,733
4,921,135
4,951,540
3,530,108
3,471,746
3,358,626
3,233,591
5,608,352
5,268,621
5,369,897
4,230,608
3,091,257
2,965,686
2,878,720
2,776,465
1,717,220
1,641,539
580,416
580,4161,641,5391,717,2202,776,4652,878,7202,965,6863,091,2574,230,6085,369,8975,268,6215,608,3523,233,5913,358,6263,471,7463,530,1084,951,5404,921,1354,921,7334,461,448000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-4,094,165
-4,181,448
-4,521,752
-1,000,000
-1,000,000
-4,531,412
-4,505,251
0
0
-514,305
-395,075
-602,346
-698,583
93,731
92,307
89,249
82,742
82,099
81,451
85,116
84,441
3,379
4,527
19,719
18,658
17,593
16,524
15,435
15,43516,52417,59318,65819,7194,5273,37984,44185,11681,45182,09982,74289,24992,30793,731-698,583-602,346-395,075-514,30500-4,505,251-4,531,412-1,000,000-1,000,000-4,521,752-4,181,448-4,094,165000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
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
9,775
25,168
41,332
72,761
102,798
116,164
101,803
88,863
64,506
63,271
43,512
41,801
42,770
31,139
31,929
37,016
36,191
34,289
48,550
48,55034,28936,19137,01631,92931,13942,77041,80143,51263,27164,50688,863101,803116,164102,79872,76141,33225,1689,775000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
392,828
674,691
1,171,802
2,111,293
2,174,850
2,215,201
2,177,021
2,266,091
2,355,988
2,355,621
2,370,578
2,480,680
2,577,249
2,532,996
2,551,224
2,292,199
2,434,217
2,388,654
2,419,596
2,564,671
2,739,814
2,671,159
2,755,605
2,905,874
3,070,724
2,958,521
2,975,911
3,129,105
2,969,974
3,068,016
3,063,382
3,224,118
3,447,900
3,468,812
3,408,307
3,623,667
3,818,261
3,864,744
3,832,647
3,965,766
4,103,733
3,998,990
3,998,946
4,137,060
4,231,854
4,144,593
4,168,256
4,358,564
4,515,417
4,494,983
4,563,105
4,760,780
4,926,330
4,844,071
4,938,283
5,194,653
5,402,501
5,365,086
5,437,805
5,701,435
5,942,054
5,871,021
6,016,979
6,247,996
6,523,592
6,458,812
6,621,499
6,884,503
7,217,657
8,042,706
10,559,054
12,979,724
14,993,528
13,593,400
12,189,414
12,444,901
12,699,380
11,973,870
12,179,373
12,179,37311,973,87012,699,38012,444,90112,189,41413,593,40014,993,52812,979,72410,559,0548,042,7067,217,6576,884,5036,621,4996,458,8126,523,5926,247,9966,016,9795,871,0215,942,0545,701,4355,437,8055,365,0865,402,5015,194,6534,938,2834,844,0714,926,3304,760,7804,563,1054,494,9834,515,4174,358,5644,168,2564,144,5934,231,8544,137,0603,998,9463,998,9904,103,7333,965,7663,832,6473,864,7443,818,2613,623,6673,408,3073,468,8123,447,9003,224,1183,063,3823,068,0162,969,9743,129,1052,975,9112,958,5213,070,7242,905,8742,755,6052,671,1592,739,8142,564,6712,419,5962,388,6542,434,2172,292,1992,551,2242,532,9962,577,2492,480,6802,370,5782,355,6212,355,9882,266,0912,177,0212,215,2012,174,8502,111,2931,171,802674,691392,828
   Common Stock
610,000
0
710,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
950,000
1,662,499
1,662,499
1,662,499
1,662,499
1,662,499
1,662,499
1,994,998
1,994,998
1,994,999
1,994,998
1,994,998
1,994,998
1,994,999
1,994,998
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
2,493,748
0
2,493,748
0
02,493,74802,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7482,493,7481,994,9981,994,9991,994,9981,994,9981,994,9981,994,9991,994,9981,994,9981,662,4991,662,4991,662,4991,662,4991,662,4991,662,499950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000950,000710,0000610,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 0-198,6240-186,900-172,694-169,286-118,922-104,392-54,874-79,614-82,472-91,852-76,546-75,243-56,056-74,861-67,837-61,091-45,425-37,938-33,174-23,656-37,236-30,518-24,500-20,825-13,233-13,995000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.