25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

CH. Karnchang Public Company Limited
Buy, Hold or Sell?

Let's analyze CH. Karnchang Public Company Limited together

I guess you are interested in CH. Karnchang 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 CH. Karnchang 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.

Get notifications about CH. Karnchang Public Company Limited

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

1. Quick Overview

1.1. Quick analysis of CH. Karnchang Public Company Limited (30 sec.)










1.2. What can you expect buying and holding a share of CH. Karnchang Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
฿16.27
Expected worth in 1 year
฿17.43
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
฿1.46
Return On Investment
9.3%

For what price can you sell your share?

Current Price per Share
฿15.70
Expected price per share
฿0 - ฿16.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of CH. Karnchang Public Company Limited (5 min.)




Live pricePrice per Share (EOD)
฿15.70
Intrinsic Value Per Share
฿110.28 - ฿408.13
Total Value Per Share
฿126.55 - ฿424.40

2.2. Growth of CH. Karnchang Public Company Limited (5 min.)




Is CH. Karnchang Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$818.4m$739.8m$47.7m6.1%

How much money is CH. Karnchang Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$13.1m$10.8m$2.3m17.8%
Net Profit Margin4.8%4.4%--

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

2.3. Financial Health of CH. Karnchang Public Company Limited (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#108 / 642

Most Revenue
#203 / 642

Most Profit
#183 / 642

Most Efficient
#186 / 642
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of CH. Karnchang Public Company Limited?

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

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

Speculation

The Price per Share of CH. Karnchang Public Company Limited is ฿15.70. 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 CH. Karnchang 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 CH. Karnchang 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 ฿16.27. Based on the TTM, the Book Value Change Per Share is ฿0.29 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.06 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 ฿0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of CH. Karnchang 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 Eps0.020.1%0.010.0%0.010.0%0.010.0%0.010.0%
Usd Book Value Change Per Share0.020.1%0.010.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.030.2%0.010.1%0.000.0%0.000.0%0.010.0%
Usd Price Per Share0.59-0.59-0.63-0.35-0.18-
Price to Earnings Ratio8.40-37.48-40.02-15.50-7.75-
Price-to-Total Gains Ratio21.82-92.86-38.72-22.57-22.57-
Price to Book Ratio1.23-1.28-1.43-0.78-0.39-
Price-to-Total Gains Ratio21.82-92.86-38.72-22.57-22.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.46629
Number of shares2144
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (2144 shares)23.295.78
Gains per Year (2144 shares)93.1623.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
119748324-113
23814817648-236
35822226972-359
47729636296-382
596370455120-4105
6115444548144-5128
7134518641168-6151
8153592734192-7174
9173666827216-8197
10192740920240-9220

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%18.02.00.090.0%37.03.00.092.5%53.010.00.084.1%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%27.013.00.067.5%42.018.03.066.7%
Dividend per Share3.00.01.075.0%11.00.01.091.7%17.00.03.085.0%31.00.09.077.5%41.00.022.065.1%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%29.011.00.072.5%46.015.02.073.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CH. Karnchang 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--0.7670.290+164%0.061+1161%-0.003+100%0.122+530%
Book Value Per Share--16.26815.656+4%14.749+10%15.417+6%14.477+12%
Current Ratio--1.1161.199-7%1.147-3%1.192-6%1.225-9%
Debt To Asset Ratio--0.7480.737+2%0.729+3%0.704+6%0.720+4%
Debt To Equity Ratio--3.0322.865+6%2.751+10%2.444+24%2.683+13%
Dividend Per Share--0.1500.075+99%0.086+73%0.094+59%0.115+31%
Enterprise Value---37253502560.000-32657923557.500-12%-24322897506.818-35%-24854907692.523-33%-24854907692.523-33%
Eps--0.5950.262+127%0.215+176%0.177+235%0.243+145%
Ev To Ebitda Ratio---5.037-16.126+220%-11.282+124%-69.605+1282%-69.605+1282%
Ev To Sales Ratio---0.993-0.878-12%-0.779-22%-0.978-2%-0.978-2%
Free Cash Flow Per Share--6.9671.064+555%-1.593+123%-0.419+106%-0.066+101%
Free Cash Flow To Equity Per Share--3.2220.604+434%0.067+4691%-0.121+104%0.198+1524%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--408.130--------
Intrinsic Value_10Y_min--110.280--------
Intrinsic Value_1Y_max--5.702--------
Intrinsic Value_1Y_min--0.869--------
Intrinsic Value_3Y_max--43.956--------
Intrinsic Value_3Y_min--11.445--------
Intrinsic Value_5Y_max--114.548--------
Intrinsic Value_5Y_min--31.622--------
Market Cap26477736000.000-28%33877937440.00033877937440.0000%35681789508.182-5%20151921389.637+68%10075960694.818+236%
Net Profit Margin--0.1070.048+126%0.044+144%0.058+86%0.061+76%
Operating Margin--0.1740.057+204%0.051+245%0.013+1197%0.025+599%
Operating Ratio--0.9400.959-2%0.988-5%1.012-7%0.997-6%
Pb Ratio0.965-27%1.2291.278-4%1.434-14%0.782+57%0.391+214%
Pe Ratio6.598-27%8.40537.484-78%40.018-79%15.499-46%7.749+8%
Price Per Share15.700-27%20.00020.0000%21.128-5%11.926+68%5.963+235%
Price To Free Cash Flow Ratio0.563-27%0.718-4.535+732%-5.322+842%-112.996+15844%-56.498+7972%
Price To Total Gains Ratio17.128-27%21.82092.860-77%38.722-44%22.571-3%22.571-3%
Quick Ratio--0.7730.785-1%0.742+4%0.807-4%0.842-8%
Return On Assets--0.0090.004+117%0.004+138%0.003+181%0.005+99%
Return On Equity--0.0370.017+122%0.015+153%0.012+220%0.017+114%
Total Gains Per Share--0.9170.366+151%0.147+522%0.091+910%0.236+288%
Usd Book Value--818420951.700787619969.752+4%739845210.837+11%773499120.878+6%727268627.803+13%
Usd Book Value Change Per Share--0.0230.009+164%0.002+1161%0.000+100%0.004+530%
Usd Book Value Per Share--0.4830.465+4%0.438+10%0.458+6%0.430+12%
Usd Dividend Per Share--0.0040.002+99%0.003+73%0.003+59%0.003+31%
Usd Enterprise Value---1106429026.032-969940329.658-12%-722390055.952-35%-738190758.468-33%-738190758.468-33%
Usd Eps--0.0180.008+127%0.006+176%0.005+235%0.007+145%
Usd Free Cash Flow--350488125.90053533237.015+555%-79838205.282+123%-20965539.416+106%-3255312.351+101%
Usd Free Cash Flow Per Share--0.2070.032+555%-0.047+123%-0.012+106%-0.002+101%
Usd Free Cash Flow To Equity Per Share--0.0960.018+434%0.002+4691%-0.004+104%0.006+1524%
Usd Market Cap786388759.200-28%1006174741.9681006174741.9680%1059749148.393-5%598512065.272+68%299256032.636+236%
Usd Price Per Share0.466-27%0.5940.5940%0.627-5%0.354+68%0.177+235%
Usd Profit--29928927.60013165271.413+127%10817861.554+177%8906346.141+236%12203800.973+145%
Usd Revenue--278614185.300275972814.285+1%233815713.823+19%173714775.571+60%213919458.652+30%
Usd Total Gains Per Share--0.0270.011+151%0.004+522%0.003+910%0.007+288%
 EOD+4 -4MRQTTM+26 -9YOY+28 -115Y+28 -1110Y+27 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.598
Price to Book Ratio (EOD)Between0-10.965
Net Profit Margin (MRQ)Greater than00.107
Operating Margin (MRQ)Greater than00.174
Quick Ratio (MRQ)Greater than10.773
Current Ratio (MRQ)Greater than11.116
Debt to Asset Ratio (MRQ)Less than10.748
Debt to Equity Ratio (MRQ)Less than13.032
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.009
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5024.859
Ma 20Greater thanMa 5017.065
Ma 50Greater thanMa 10017.978
Ma 100Greater thanMa 20018.876
OpenGreater thanClose15.200
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About CH. Karnchang Public Company Limited

CH. Karnchang Public Company Limited, together with its subsidiaries, provides construction services in Thailand and the Lao People's Democratic Republic. It operates through Construction and Related Service; and Investment in Infrastructure Business segments. The company engages in the construction of mass rapid transit systems, airports, roads and expressways, energy projects, water supply and harbor projects, and buildings. It also invests in infrastructure project development business; and engages in the sale of construction materials. The company serves government agencies and private customers. The company was founded in 1972 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2025-02-05 19:57:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just 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 able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit CH. Karnchang Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Net Profit Margin of 10.7% means that ฿0.11 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 10.7%. The company is making a huge profit. +2
  • The TTM is 4.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.7%TTM4.8%+6.0%
TTM4.8%YOY4.4%+0.3%
TTM4.8%5Y5.8%-1.0%
5Y5.8%10Y6.1%-0.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ10.7%2.3%+8.4%
TTM4.8%2.0%+2.8%
YOY4.4%2.3%+2.1%
5Y5.8%2.1%+3.7%
10Y6.1%2.5%+3.6%
4.3.1.2. Return on Assets

Shows how efficient CH. Karnchang Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • 0.9% Return on Assets means that CH. Karnchang Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.4%+0.5%
TTM0.4%YOY0.4%+0.0%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.5%-0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%0.8%+0.1%
TTM0.4%0.7%-0.3%
YOY0.4%0.8%-0.4%
5Y0.3%0.7%-0.4%
10Y0.5%0.9%-0.4%
4.3.1.3. Return on Equity

Shows how efficient CH. Karnchang Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • 3.7% Return on Equity means CH. Karnchang 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 CH. Karnchang Public Company Limited:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM1.7%+2.1%
TTM1.7%YOY1.5%+0.2%
TTM1.7%5Y1.2%+0.5%
5Y1.2%10Y1.7%-0.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.5%+1.2%
TTM1.7%2.3%-0.6%
YOY1.5%2.2%-0.7%
5Y1.2%2.0%-0.8%
10Y1.7%2.4%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CH. Karnchang Public Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient CH. Karnchang Public Company Limited is operating .

  • Measures how much profit CH. Karnchang 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 CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • An Operating Margin of 17.4% means the company generated ฿0.17  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of CH. Karnchang Public Company Limited:

  • The MRQ is 17.4%. The company is operating efficient. +1
  • The TTM is 5.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ17.4%TTM5.7%+11.7%
TTM5.7%YOY5.1%+0.7%
TTM5.7%5Y1.3%+4.4%
5Y1.3%10Y2.5%-1.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ17.4%5.8%+11.6%
TTM5.7%4.8%+0.9%
YOY5.1%3.4%+1.7%
5Y1.3%3.3%-2.0%
10Y2.5%3.8%-1.3%
4.3.2.2. Operating Ratio

Measures how efficient CH. Karnchang Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are ฿0.94 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 0.940. The company is less efficient in keeping operating costs low.
  • The TTM is 0.959. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.940TTM0.959-0.019
TTM0.959YOY0.988-0.030
TTM0.9595Y1.012-0.053
5Y1.01210Y0.997+0.015
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9401.645-0.705
TTM0.9591.517-0.558
YOY0.9881.422-0.434
5Y1.0121.371-0.359
10Y0.9971.202-0.205
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CH. Karnchang Public Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if CH. Karnchang Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.12 means the company has ฿1.12 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 1.116. The company is just able to pay all its short-term debts.
  • The TTM is 1.199. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.116TTM1.199-0.082
TTM1.199YOY1.147+0.052
TTM1.1995Y1.192+0.006
5Y1.19210Y1.225-0.033
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1161.331-0.215
TTM1.1991.324-0.125
YOY1.1471.308-0.161
5Y1.1921.371-0.179
10Y1.2251.380-0.155
4.4.3.2. Quick Ratio

Measures if CH. Karnchang 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 CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.77 means the company can pay off ฿0.77 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of CH. Karnchang Public Company Limited:

  • The MRQ is 0.773. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.785. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.773TTM0.785-0.011
TTM0.785YOY0.742+0.042
TTM0.7855Y0.807-0.023
5Y0.80710Y0.842-0.034
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7730.603+0.170
TTM0.7850.645+0.140
YOY0.7420.871-0.129
5Y0.8070.936-0.129
10Y0.8420.975-0.133
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CH. Karnchang Public Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of CH. Karnchang Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare CH. Karnchang Public Company Limited to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.75 means that CH. Karnchang Public Company Limited assets are financed with 74.8% credit (debt) and the remaining percentage (100% - 74.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.748. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.737. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.748TTM0.737+0.011
TTM0.737YOY0.729+0.008
TTM0.7375Y0.704+0.033
5Y0.70410Y0.720-0.017
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7480.622+0.126
TTM0.7370.619+0.118
YOY0.7290.618+0.111
5Y0.7040.609+0.095
10Y0.7200.602+0.118
4.5.4.2. Debt to Equity Ratio

Measures if CH. Karnchang Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 303.2% means that company has ฿3.03 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 3.032. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.865. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.032TTM2.865+0.167
TTM2.865YOY2.751+0.114
TTM2.8655Y2.444+0.421
5Y2.44410Y2.683-0.239
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0321.633+1.399
TTM2.8651.618+1.247
YOY2.7511.602+1.149
5Y2.4441.629+0.815
10Y2.6831.668+1.015
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings CH. Karnchang Public Company Limited generates.

  • Above 15 is considered overpriced but always compare CH. Karnchang Public Company Limited to the Engineering & Construction industry mean.
  • A PE ratio of 8.40 means the investor is paying ฿8.40 for every ฿1 in earnings.

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

  • The EOD is 6.598. Based on the earnings, the company is cheap. +2
  • The MRQ is 8.405. Based on the earnings, the company is underpriced. +1
  • The TTM is 37.484. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD6.598MRQ8.405-1.807
MRQ8.405TTM37.484-29.079
TTM37.484YOY40.018-2.535
TTM37.4845Y15.499+21.985
5Y15.49910Y7.749+7.749
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD6.5988.689-2.091
MRQ8.4058.791-0.386
TTM37.4848.561+28.923
YOY40.0188.825+31.193
5Y15.49911.557+3.942
10Y7.74915.020-7.271
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 0.563. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 0.718. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -4.535. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.563MRQ0.718-0.154
MRQ0.718TTM-4.535+5.253
TTM-4.535YOY-5.322+0.787
TTM-4.5355Y-112.996+108.461
5Y-112.99610Y-56.498-56.498
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.5632.101-1.538
MRQ0.7182.036-1.318
TTM-4.5350.737-5.272
YOY-5.3220.304-5.626
5Y-112.9960.415-113.411
10Y-56.498-0.151-56.347
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of CH. Karnchang Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 1.23 means the investor is paying ฿1.23 for each ฿1 in book value.

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

  • The EOD is 0.965. Based on the equity, the company is cheap. +2
  • The MRQ is 1.229. Based on the equity, the company is underpriced. +1
  • The TTM is 1.278. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.965MRQ1.229-0.264
MRQ1.229TTM1.278-0.049
TTM1.278YOY1.434-0.156
TTM1.2785Y0.782+0.496
5Y0.78210Y0.391+0.391
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.9651.206-0.241
MRQ1.2291.178+0.051
TTM1.2781.203+0.075
YOY1.4341.181+0.253
5Y0.7821.319-0.537
10Y0.3911.723-1.332
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Accumulated Other Comprehensive Income  205,7101,915,6832,121,39377,9172,199,310-196,2812,003,029-2,646,152-643,123



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets109,418,750
Total Liabilities81,862,489
Total Stockholder Equity27,002,344
 As reported
Total Liabilities 81,862,489
Total Stockholder Equity+ 27,002,344
Total Assets = 109,418,750

Assets

Total Assets109,418,750
Total Current Assets42,015,776
Long-term Assets67,402,974
Total Current Assets
Cash And Cash Equivalents 10,731,049
Net Receivables 18,374,980
Inventory 1,493,760
Other Current Assets 11,415,987
Total Current Assets  (as reported)42,015,776
Total Current Assets  (calculated)42,015,776
+/-0
Long-term Assets
Property Plant Equipment 9,999,624
Long Term Investments 45,815,882
Long-term Assets Other 11,389,814
Long-term Assets  (as reported)67,402,974
Long-term Assets  (calculated)67,205,320
+/- 197,654

Liabilities & Shareholders' Equity

Total Current Liabilities37,642,233
Long-term Liabilities44,220,256
Total Stockholder Equity27,002,344
Total Current Liabilities
Short-term Debt 10,439,060
Short Long Term Debt 10,398,136
Accounts payable 6,304,140
Other Current Liabilities 432,147
Total Current Liabilities  (as reported)37,642,233
Total Current Liabilities  (calculated)27,573,483
+/- 10,068,750
Long-term Liabilities
Long term Debt 41,381,395
Capital Lease Obligations 74,972
Long-term Liabilities  (as reported)44,220,256
Long-term Liabilities  (calculated)41,456,367
+/- 2,763,889
Total Stockholder Equity
Common Stock1,693,897
Retained Earnings 17,799,163
Accumulated Other Comprehensive Income -643,123
Other Stockholders Equity 8,152,407
Total Stockholder Equity (as reported)27,002,344
Total Stockholder Equity (calculated)27,002,344
+/-0
Other
Capital Stock1,693,897
Cash and Short Term Investments 10,731,049
Common Stock Shares Outstanding 1,693,897
Current Deferred Revenue20,137,265
Liabilities and Stockholders Equity 109,418,750
Net Debt 41,123,454
Net Invested Capital 78,781,875
Net Working Capital 4,373,543
Property Plant and Equipment Gross 9,999,624
Short Long Term Debt Total 51,854,503



6.3. Balance Sheets Structured

Currency in THB. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
29,469,863
28,968,014
26,602,712
29,497,591
30,469,990
30,639,630
34,221,682
37,438,123
36,639,521
39,871,060
45,077,341
50,032,526
51,184,836
61,373,757
65,971,846
67,711,003
72,034,226
74,626,776
79,151,685
80,909,874
80,872,240
84,852,655
85,616,938
89,682,989
93,065,896
94,939,108
97,463,437
98,151,090
94,928,375
90,873,824
90,246,344
78,145,633
79,274,461
78,175,912
81,772,972
85,620,696
83,500,541
84,560,100
93,797,307
87,165,063
82,585,589
82,124,520
81,294,573
84,786,540
82,774,018
84,628,558
87,154,632
84,597,946
83,420,943
79,594,979
81,558,517
82,788,444
85,150,789
93,748,002
94,264,287
95,594,374
96,745,424
98,833,981
98,959,933
109,418,750
109,418,75098,959,93398,833,98196,745,42495,594,37494,264,28793,748,00285,150,78982,788,44481,558,51779,594,97983,420,94384,597,94687,154,63284,628,55882,774,01884,786,54081,294,57382,124,52082,585,58987,165,06393,797,30784,560,10083,500,54185,620,69681,772,97278,175,91279,274,46178,145,63390,246,34490,873,82494,928,37598,151,09097,463,43794,939,10893,065,89689,682,98985,616,93884,852,65580,872,24080,909,87479,151,68574,626,77672,034,22667,711,00365,971,84661,373,75751,184,83650,032,52645,077,34139,871,06036,639,52137,438,12334,221,68230,639,63030,469,99029,497,59126,602,71228,968,01429,469,863000
   > Total Current Assets 
0
0
0
13,590,690
12,685,947
10,268,516
13,461,986
13,988,788
14,348,134
17,495,177
21,995,542
22,109,340
24,222,206
26,821,429
30,647,829
30,676,565
33,125,042
38,348,092
39,386,965
41,135,602
42,788,384
44,689,423
44,669,251
43,979,135
46,036,174
45,131,834
44,300,793
45,040,379
45,599,744
47,259,360
38,308,216
33,329,812
28,892,676
28,249,802
28,968,510
28,395,521
26,391,560
27,754,884
28,505,380
26,548,692
25,643,622
38,448,002
31,312,464
18,953,050
19,386,827
18,042,098
21,233,391
19,833,628
21,242,386
23,566,881
20,730,740
20,069,276
16,063,539
18,659,712
23,039,432
23,056,515
30,351,303
31,536,617
31,891,779
32,666,182
33,895,159
34,306,317
42,015,776
42,015,77634,306,31733,895,15932,666,18231,891,77931,536,61730,351,30323,056,51523,039,43218,659,71216,063,53920,069,27620,730,74023,566,88121,242,38619,833,62821,233,39118,042,09819,386,82718,953,05031,312,46438,448,00225,643,62226,548,69228,505,38027,754,88426,391,56028,395,52128,968,51028,249,80228,892,67633,329,81238,308,21647,259,36045,599,74445,040,37944,300,79345,131,83446,036,17443,979,13544,669,25144,689,42342,788,38441,135,60239,386,96538,348,09233,125,04230,676,56530,647,82926,821,42924,222,20622,109,34021,995,54217,495,17714,348,13413,988,78813,461,98610,268,51612,685,94713,590,690000
       Cash And Cash Equivalents 
0
0
0
3,519,434
2,947,273
2,334,116
2,880,138
1,524,498
3,163,277
3,713,272
5,642,715
4,018,780
3,291,926
6,241,225
6,231,720
3,973,017
4,311,896
6,617,074
7,621,308
3,913,216
3,370,449
6,447,399
5,657,895
5,265,068
6,376,830
6,629,331
5,211,576
4,666,962
5,743,773
6,769,527
8,040,851
11,406,173
8,032,909
6,174,513
8,340,976
6,689,095
7,091,011
8,508,432
9,293,614
8,549,823
9,217,302
10,387,778
10,190,881
8,595,002
9,384,420
7,450,813
9,925,597
7,565,841
8,722,954
11,179,027
8,200,925
6,772,387
5,418,821
7,113,109
8,637,236
6,959,725
5,868,639
8,874,623
7,190,299
7,784,007
6,605,389
6,617,435
10,731,049
10,731,0496,617,4356,605,3897,784,0077,190,2998,874,6235,868,6396,959,7258,637,2367,113,1095,418,8216,772,3878,200,92511,179,0278,722,9547,565,8419,925,5977,450,8139,384,4208,595,00210,190,88110,387,7789,217,3028,549,8239,293,6148,508,4327,091,0116,689,0958,340,9766,174,5138,032,90911,406,1738,040,8516,769,5275,743,7734,666,9625,211,5766,629,3316,376,8305,265,0685,657,8956,447,3993,370,4493,913,2167,621,3086,617,0744,311,8963,973,0176,231,7206,241,2253,291,9264,018,7805,642,7153,713,2723,163,2771,524,4982,880,1382,334,1162,947,2733,519,434000
       Short-term Investments 
0
0
0
2,669,016
2,514,693
667,166
1,934,247
3,041,528
902,870
36,922
136,744
940,313
740,134
1,502,812
1,250,199
1,580,253
1,379,625
1,179,691
288,187
1,479,750
167,925
169,103
371,464
683,659
691,329
1,189,624
180,850
70,947
61,743
552,186
4,006,429
1,130,475
1,684,276
1,265,281
757,429
2,208,352
810,364
381,576
433,091
384,562
523,194
3,041,126
40,211
565,068
1,272
100,888
100,936
201,027
200,343
200,671
200,818
201,011
201,188
201,229
100,975
101,325
101,640
0
0
0
0
0
0
000000101,640101,325100,975201,229201,188201,011200,818200,671200,343201,027100,936100,8881,272565,06840,2113,041,126523,194384,562433,091381,576810,3642,208,352757,4291,265,2811,684,2761,130,4754,006,429552,18661,74370,947180,8501,189,624691,329683,659371,464169,103167,9251,479,750288,1871,179,6911,379,6251,580,2531,250,1991,502,812740,134940,313136,74436,922902,8703,041,5281,934,247667,1662,514,6932,669,016000
       Net Receivables 
0
0
0
5,383,006
5,318,335
5,193,773
6,092,820
7,832,348
7,437,412
10,259,249
12,725,073
13,282,304
14,411,300
11,909,765
12,637,814
14,790,961
16,496,384
19,788,240
18,730,604
18,602,558
21,215,945
19,815,843
18,849,146
17,277,122
17,404,979
16,745,838
17,580,226
18,572,101
17,962,174
28,879,274
16,940,932
9,761,435
9,854,351
12,007,079
10,220,500
11,465,970
10,565,637
11,397,685
12,982,072
9,244,148
10,810,100
20,757,083
16,897,103
4,141,300
5,538,613
5,641,413
6,005,480
4,472,986
5,716,615
4,964,623
3,217,320
3,828,459
5,417,948
6,401,505
8,101,819
7,276,880
15,618,039
10,724,750
12,976,733
12,423,511
14,831,120
16,536,866
18,374,980
18,374,98016,536,86614,831,12012,423,51112,976,73310,724,75015,618,0397,276,8808,101,8196,401,5055,417,9483,828,4593,217,3204,964,6235,716,6154,472,9866,005,4805,641,4135,538,6134,141,30016,897,10320,757,08310,810,1009,244,14812,982,07211,397,68510,565,63711,465,97010,220,50012,007,0799,854,3519,761,43516,940,93228,879,27417,962,17418,572,10117,580,22616,745,83817,404,97917,277,12218,849,14619,815,84321,215,94518,602,55818,730,60419,788,24016,496,38414,790,96112,637,81411,909,76514,411,30013,282,30412,725,07310,259,2497,437,4127,832,3486,092,8205,193,7735,318,3355,383,006000
       Other Current Assets 
0
0
0
1,675,967
1,508,841
1,562,668
1,793,071
1,240,648
1,839,235
1,467,537
2,378,576
2,841,146
4,490,151
6,015,857
8,346,358
7,690,740
8,855,727
8,799,669
11,669,898
14,643,899
15,264,084
14,371,960
13,170,576
12,190,989
11,243,104
9,933,003
9,140,329
8,943,484
8,624,281
7,500,500
5,612,687
8,256,530
6,226,406
6,258,506
5,660,713
7,730,403
4,951,798
5,089,542
5,072,577
12,124,140
4,586,574
3,838,251
3,754,383
76,037
3,991,473
4,482,017
4,840,686
7,216,747
6,228,331
6,836,733
8,717,227
8,868,734
4,627,758
4,569,457
5,734,102
8,013,518
7,923,101
10,821,806
10,394,361
11,437,765
11,404,962
10,016,875
11,415,987
11,415,98710,016,87511,404,96211,437,76510,394,36110,821,8067,923,1018,013,5185,734,1024,569,4574,627,7588,868,7348,717,2276,836,7336,228,3317,216,7474,840,6864,482,0173,991,47376,0373,754,3833,838,2514,586,57412,124,1405,072,5775,089,5424,951,7987,730,4035,660,7136,258,5066,226,4068,256,5305,612,6877,500,5008,624,2818,943,4849,140,3299,933,00311,243,10412,190,98913,170,57614,371,96015,264,08414,643,89911,669,8988,799,6698,855,7277,690,7408,346,3586,015,8574,490,1512,841,1462,378,5761,467,5371,839,2351,240,6481,793,0711,562,6681,508,8411,675,967000
   > Long-term Assets 
0
0
0
15,879,173
16,282,067
16,334,196
16,035,605
16,481,202
16,291,496
16,726,505
15,442,581
14,530,180
15,648,854
18,255,912
19,384,697
20,508,271
28,248,715
27,623,754
28,324,038
30,898,624
31,838,392
34,462,262
36,240,623
36,893,105
38,816,481
40,485,104
45,382,196
48,025,518
49,339,364
50,204,077
59,842,874
61,598,563
61,981,148
61,996,542
49,177,123
50,878,940
51,784,352
54,018,088
57,115,316
56,951,849
58,916,478
55,349,305
55,852,599
63,632,539
62,737,693
63,252,475
63,553,149
62,940,390
63,386,172
63,587,751
63,867,206
63,351,667
63,531,440
62,898,805
59,749,012
62,094,273
63,396,699
62,727,670
63,702,595
64,079,242
64,938,822
64,653,616
67,402,974
67,402,97464,653,61664,938,82264,079,24263,702,59562,727,67063,396,69962,094,27359,749,01262,898,80563,531,44063,351,66763,867,20663,587,75163,386,17262,940,39063,553,14963,252,47562,737,69363,632,53955,852,59955,349,30558,916,47856,951,84957,115,31654,018,08851,784,35250,878,94049,177,12361,996,54261,981,14861,598,56359,842,87450,204,07749,339,36448,025,51845,382,19640,485,10438,816,48136,893,10536,240,62334,462,26231,838,39230,898,62428,324,03827,623,75428,248,71520,508,27119,384,69718,255,91215,648,85414,530,18015,442,58116,726,50516,291,49616,481,20216,035,60516,334,19616,282,06715,879,173000
       Property Plant Equipment 
0
0
0
2,202,339
2,174,258
2,333,427
2,305,880
2,290,424
2,704,986
3,099,002
3,244,559
2,911,355
3,423,466
3,885,673
4,185,821
4,700,336
5,496,450
6,228,178
7,258,557
7,517,860
7,660,356
7,650,616
7,594,508
6,961,836
6,822,235
6,695,725
7,212,104
7,329,633
7,150,262
6,999,523
6,789,187
8,609,985
8,021,631
8,275,026
8,251,618
8,317,537
7,908,456
9,111,109
9,620,413
9,787,783
10,758,881
11,180,890
11,460,831
11,163,970
11,658,265
11,503,361
11,417,889
11,314,937
11,198,136
11,433,415
11,337,884
10,998,985
10,919,921
10,486,105
10,089,957
10,286,043
10,577,155
10,494,407
10,444,222
10,383,276
10,294,164
10,167,342
9,999,624
9,999,62410,167,34210,294,16410,383,27610,444,22210,494,40710,577,15510,286,04310,089,95710,486,10510,919,92110,998,98511,337,88411,433,41511,198,13611,314,93711,417,88911,503,36111,658,26511,163,97011,460,83111,180,89010,758,8819,787,7839,620,4139,111,1097,908,4568,317,5378,251,6188,275,0268,021,6318,609,9856,789,1876,999,5237,150,2627,329,6337,212,1046,695,7256,822,2356,961,8367,594,5087,650,6167,660,3567,517,8607,258,5576,228,1785,496,4504,700,3364,185,8213,885,6733,423,4662,911,3553,244,5593,099,0022,704,9862,290,4242,305,8802,333,4272,174,2582,202,339000
       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
38,694,436
38,544,123
38,703,461
36,804,466
37,366,763
37,610,470
37,256,434
37,429,403
0
37,400,022
37,637,931
37,680,239
37,125,451
36,949,583
38,938,298
40,697,326
40,063,085
41,156,171
42,465,137
43,146,850
42,981,527
45,815,882
45,815,88242,981,52743,146,85042,465,13741,156,17140,063,08540,697,32638,938,29836,949,58337,125,45137,680,23937,637,93137,400,022037,429,40337,256,43437,610,47037,366,76336,804,46638,703,46138,544,12338,694,43600000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
59,079
64,779
63,945
62,823
64,286
65,125
65,272
65,814
66,172
65,076
67,364
77,877
77,076
80,450
97,504
98,248
96,025
93,781
92,610
89,494
85,921
82,014
84,312
80,437
75,978
71,530
67,110
62,778
58,656
53,959
50,616
46,997
47,470
46,123
43,300
42,112
40,138
38,264
36,502
34,805
34,323
34,565
36,133
34,600
33,619
32,435
30,937
29,445
28,144
26,651
25,132
23,647
24,504
23,302
25,325
23,852
22,413
21,161
20,206
0
020,20621,16122,41323,85225,32523,30224,50423,64725,13226,65128,14429,44530,93732,43533,61934,60036,13334,56534,32334,80536,50238,26440,13842,11243,30046,12347,47046,99750,61653,95958,65662,77867,11071,53075,97880,43784,31282,01485,92189,49492,61093,78196,02598,24897,50480,45077,07677,87767,36465,07666,17265,81465,27265,12564,28662,82363,94564,77959,079000
       Other 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
5,437,477
5,812,840
13,730,783
14,240,397
14,346,218
14,490,190
14,335,400
14,726,198
0
15,099,855
14,686,607
14,904,629
15,262,117
12,685,825
12,845,428
12,098,916
12,144,853
0
0
0
0
0
0000012,144,85312,098,91612,845,42812,685,82515,262,11714,904,62914,686,60715,099,855014,726,19814,335,40014,490,19014,346,21814,240,39713,730,7835,812,8405,437,47700000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
23,770,608
22,571,784
20,727,420
23,276,198
24,258,249
24,986,324
27,823,426
30,557,227
30,044,515
32,733,520
37,907,826
42,122,414
42,324,463
45,003,230
49,869,223
51,171,752
55,193,633
57,760,116
61,259,905
61,604,153
61,401,556
65,544,560
64,863,061
69,640,122
72,210,229
74,094,684
75,668,365
76,597,389
73,074,052
68,875,479
68,004,504
55,638,460
55,401,384
54,282,021
57,971,416
60,112,610
57,671,823
58,491,152
65,057,719
59,493,457
54,773,072
56,018,295
54,883,066
57,798,259
56,503,383
58,566,034
60,942,799
58,318,708
57,312,981
53,387,692
55,926,995
57,722,362
60,684,371
69,156,295
69,268,046
70,006,287
70,736,928
72,579,679
72,702,228
81,862,489
81,862,48972,702,22872,579,67970,736,92870,006,28769,268,04669,156,29560,684,37157,722,36255,926,99553,387,69257,312,98158,318,70860,942,79958,566,03456,503,38357,798,25954,883,06656,018,29554,773,07259,493,45765,057,71958,491,15257,671,82360,112,61057,971,41654,282,02155,401,38455,638,46068,004,50468,875,47973,074,05276,597,38975,668,36574,094,68472,210,22969,640,12264,863,06165,544,56061,401,55661,604,15361,259,90557,760,11655,193,63351,171,75249,869,22345,003,23042,324,46342,122,41437,907,82632,733,52030,044,51530,557,22727,823,42624,986,32424,258,24923,276,19820,727,42022,571,78423,770,608000
   > Total Current Liabilities 
0
0
0
10,447,126
8,918,849
10,635,351
8,970,501
11,102,382
13,518,837
14,972,867
15,616,432
14,460,330
15,387,226
16,840,809
11,922,070
24,209,873
27,155,578
29,709,291
29,058,505
29,551,117
29,273,010
32,920,079
30,636,712
29,604,306
28,695,253
26,717,996
28,945,252
30,555,349
30,944,836
34,418,794
32,005,102
29,345,481
25,532,863
23,263,259
25,316,223
25,097,367
25,526,084
29,132,368
31,445,036
29,037,796
29,465,621
25,888,410
22,029,698
17,908,751
17,011,968
17,674,954
16,650,455
14,757,609
16,927,157
18,130,190
18,112,015
17,748,288
13,967,276
14,419,112
17,023,688
20,042,628
28,101,103
25,709,954
28,231,038
27,257,923
28,823,649
26,316,435
37,642,233
37,642,23326,316,43528,823,64927,257,92328,231,03825,709,95428,101,10320,042,62817,023,68814,419,11213,967,27617,748,28818,112,01518,130,19016,927,15714,757,60916,650,45517,674,95417,011,96817,908,75122,029,69825,888,41029,465,62129,037,79631,445,03629,132,36825,526,08425,097,36725,316,22323,263,25925,532,86329,345,48132,005,10234,418,79430,944,83630,555,34928,945,25226,717,99628,695,25329,604,30630,636,71232,920,07929,273,01029,551,11729,058,50529,709,29127,155,57824,209,87311,922,07016,840,80915,387,22614,460,33015,616,43214,972,86713,518,83711,102,3828,970,50110,635,3518,918,84910,447,126000
       Short-term Debt 
0
0
0
6,482,274
5,386,975
7,457,778
5,625,907
7,238,500
8,764,999
8,235,648
7,860,648
7,296,255
6,081,914
6,151,208
7,623,457
10,527,634
14,255,053
14,900,740
13,858,239
13,695,677
12,983,102
14,624,487
12,618,672
13,069,975
13,194,891
10,870,982
12,311,600
15,484,667
15,844,707
19,289,804
17,837,270
16,170,209
13,429,602
9,881,293
11,801,675
11,974,009
12,628,437
14,225,582
14,219,519
11,146,291
11,757,597
8,475,879
4,903,137
3,399,150
2,703,866
5,181,813
4,776,048
3,889,469
4,489,148
6,463,773
6,539,186
6,721,008
6,991,324
5,639,723
5,345,344
8,198,695
13,519,591
13,677,910
15,279,666
14,835,314
15,992,109
14,260,901
10,439,060
10,439,06014,260,90115,992,10914,835,31415,279,66613,677,91013,519,5918,198,6955,345,3445,639,7236,991,3246,721,0086,539,1866,463,7734,489,1483,889,4694,776,0485,181,8132,703,8663,399,1504,903,1378,475,87911,757,59711,146,29114,219,51914,225,58212,628,43711,974,00911,801,6759,881,29313,429,60216,170,20917,837,27019,289,80415,844,70715,484,66712,311,60010,870,98213,194,89113,069,97512,618,67214,624,48712,983,10213,695,67713,858,23914,900,74014,255,05310,527,6347,623,4576,151,2086,081,9147,296,2557,860,6488,235,6488,764,9997,238,5005,625,9077,457,7785,386,9756,482,274000
       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
8,475,457
4,902,967
3,399,121
2,635,000
5,112,500
4,702,743
3,817,073
4,416,685
0
6,482,128
6,672,040
6,950,084
5,606,708
5,314,078
8,144,318
13,437,408
13,630,416
15,244,939
14,800,786
15,961,182
14,222,514
10,398,136
10,398,13614,222,51415,961,18214,800,78615,244,93913,630,41613,437,4088,144,3185,314,0785,606,7086,950,0846,672,0406,482,12804,416,6853,817,0734,702,7435,112,5002,635,0003,399,1214,902,9678,475,45700000000000000000000000000000000000000000
       Accounts payable 
0
0
0
1,326,727
1,170,373
920,677
977,609
1,626,665
1,767,403
2,234,723
2,014,355
2,297,843
3,832,979
4,069,155
4,298,613
5,220,820
4,996,728
6,992,006
6,822,840
5,970,795
5,654,439
7,406,542
6,155,210
5,040,684
4,323,480
4,891,023
5,644,673
5,191,121
4,888,065
6,019,812
4,708,265
3,971,473
4,669,531
6,387,176
5,672,242
4,277,175
3,934,324
4,619,632
5,747,262
5,495,301
5,385,592
4,493,541
3,340,410
2,711,997
3,540,074
3,038,685
2,390,230
2,656,682
2,496,323
2,892,254
2,189,037
2,190,594
2,771,443
2,602,839
3,343,776
2,719,123
5,090,930
4,767,584
5,255,095
4,273,102
4,952,905
4,717,429
6,304,140
6,304,1404,717,4294,952,9054,273,1025,255,0954,767,5845,090,9302,719,1233,343,7762,602,8392,771,4432,190,5942,189,0372,892,2542,496,3232,656,6822,390,2303,038,6853,540,0742,711,9973,340,4104,493,5415,385,5925,495,3015,747,2624,619,6323,934,3244,277,1755,672,2426,387,1764,669,5313,971,4734,708,2656,019,8124,888,0655,191,1215,644,6734,891,0234,323,4805,040,6846,155,2107,406,5425,654,4395,970,7956,822,8406,992,0064,996,7285,220,8204,298,6134,069,1553,832,9792,297,8432,014,3552,234,7231,767,4031,626,665977,609920,6771,170,3731,326,727000
       Other Current Liabilities 
0
0
0
2,611,170
2,328,606
2,249,584
2,361,994
1,847,485
2,955,925
4,274,500
727,137
536,560
394,638
6,440,337
9,024,695
682,098
359,601
499,349
8,130,460
9,533,725
10,111,254
735,437
11,200,018
10,712,841
10,261,562
9,870,695
9,903,636
8,647,029
8,954,310
7,826,864
9,223,726
9,014,127
2,180,976
2,224,117
1,249,145
911,821
808,294
735,886
1,050,228
1,022,129
900,229
959,195
1,148,968
831,913
528,877
401,238
9,311,320
534,593
449,747
478,470
668,604
516,244
76,068
55,674
87,945
700,664
97,674
78,148
126,154
906,667
291,268
238,923
432,147
432,147238,923291,268906,667126,15478,14897,674700,66487,94555,67476,068516,244668,604478,470449,747534,5939,311,320401,238528,877831,9131,148,968959,195900,2291,022,1291,050,228735,886808,294911,8211,249,1452,224,1172,180,9769,014,1279,223,7267,826,8648,954,3108,647,0299,903,6369,870,69510,261,56210,712,84111,200,018735,43710,111,2549,533,7258,130,460499,349359,601682,0989,024,6956,440,337394,638536,560727,1374,274,5002,955,9251,847,4852,361,9942,249,5842,328,6062,611,170000
   > Long-term Liabilities 
0
0
0
13,323,482
13,652,935
10,092,069
14,305,697
13,155,867
11,467,487
12,850,559
14,940,795
15,584,185
17,346,294
21,067,017
21,166,384
18,114,590
17,847,652
20,159,932
22,113,247
25,642,516
28,487,106
28,339,826
30,967,441
31,797,250
36,849,307
38,145,065
40,694,870
41,654,880
43,149,848
41,249,571
44,592,287
43,728,571
43,342,616
44,741,245
30,322,237
30,304,017
28,755,937
28,839,048
28,667,574
28,634,027
29,025,531
39,169,309
37,463,759
36,864,321
39,006,327
37,208,112
41,147,804
41,745,774
41,638,877
42,812,609
40,206,693
39,564,693
39,420,416
41,507,883
40,698,674
40,641,743
41,055,192
43,558,092
41,775,249
43,479,006
43,756,030
46,385,793
44,220,256
44,220,25646,385,79343,756,03043,479,00641,775,24943,558,09241,055,19240,641,74340,698,67441,507,88339,420,41639,564,69340,206,69342,812,60941,638,87741,745,77441,147,80437,208,11239,006,32736,864,32137,463,75939,169,30929,025,53128,634,02728,667,57428,839,04828,755,93730,304,01730,322,23744,741,24543,342,61643,728,57144,592,28741,249,57143,149,84841,654,88040,694,87038,145,06536,849,30731,797,25030,967,44128,339,82628,487,10625,642,51622,113,24720,159,93217,847,65218,114,59021,166,38421,067,01717,346,29415,584,18514,940,79512,850,55911,467,48713,155,86714,305,69710,092,06913,652,93513,323,482000
       Other 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
3,378,458
3,334,062
3,259,370
3,111,624
3,202,985
3,127,560
3,108,125
3,018,824
0
3,041,732
2,931,182
2,890,855
2,810,835
2,718,053
2,650,761
2,612,343
2,601,595
0
0
0
0
0
000002,601,5952,612,3432,650,7612,718,0532,810,8352,890,8552,931,1823,041,73203,018,8243,108,1253,127,5603,202,9853,111,6243,259,3703,334,0623,378,45800000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
5,481,043
6,169,655
5,662,884
5,997,386
5,969,907
5,402,885
6,096,333
6,466,918
6,384,078
6,906,704
6,934,665
7,636,151
8,558,923
16,061,233
15,824,576
16,254,611
16,550,720
16,575,557
17,599,202
18,989,210
19,124,719
18,956,265
20,419,642
19,716,117
20,457,290
20,440,536
21,433,699
21,186,034
21,480,640
21,622,083
21,877,223
22,130,453
23,486,222
23,506,164
23,435,073
25,136,806
25,421,012
25,665,411
28,318,097
27,248,994
27,392,675
25,689,405
25,989,635
26,559,106
25,846,625
25,647,174
25,799,074
25,863,698
25,668,904
25,774,391
25,202,383
24,630,084
24,026,364
24,136,791
24,522,109
25,092,915
25,482,489
25,681,411
25,719,127
27,002,344
27,002,34425,719,12725,681,41125,482,48925,092,91524,522,10924,136,79124,026,36424,630,08425,202,38325,774,39125,668,90425,863,69825,799,07425,647,17425,846,62526,559,10625,989,63525,689,40527,392,67527,248,99428,318,09725,665,41125,421,01225,136,80623,435,07323,506,16423,486,22222,130,45321,877,22321,622,08321,480,64021,186,03421,433,69920,440,53620,457,29019,716,11720,419,64218,956,26519,124,71918,989,21017,599,20216,575,55716,550,72016,254,61115,824,57616,061,2338,558,9237,636,1516,934,6656,906,7046,384,0786,466,9186,096,3335,402,8855,969,9075,997,3865,662,8846,169,6555,481,043000
   Common Stock
0
0
0
1,446,012
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,652,585
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,900
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,900
1,693,897
1,693,900
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,897
1,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,9001,693,8971,693,9001,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,9001,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,693,8971,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,652,5851,446,012000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-189,414
-185,512
-184,912
-180,349
-180,349
0
0
0
170,759
0
0
0
170,759
170,758
170,758
170,758
170,759
170,759
170,759
170,759
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
174,890
599,078
860,299
860,300
880,117
880,117
880,117
880,118
880,117
880,117
880,117
880,118
652,546
205,710
205,710
2,121,393
2,199,310
2,003,029
-643,123
-643,1232,003,0292,199,3102,121,393205,710205,710652,546880,118880,117880,117880,117880,118880,117880,117880,117860,300860,299599,078174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890174,890170,759170,759170,759170,759170,758170,758170,758170,759000170,759000-180,349-180,349-184,912-185,512-189,414000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
4,009,477
4,869,357
4,504,804
4,661,326
4,783,014
4,492,454
4,370,425
4,213,954
4,419,943
4,834,232
5,151,101
5,769,690
6,427,233
8,859,261
7,952,746
4,869,410
4,869,410
4,869,410
8,422,343
4,869,410
4,869,410
4,869,410
4,869,410
4,869,410
4,869,410
4,869,410
9,128,391
4,869,410
4,869,410
4,869,410
4,869,410
8,875,648
4,869,410
4,869,410
4,869,410
4,869,410
4,869,410
10,076,115
4,869,410
4,869,410
4,869,410
4,869,410
4,456,224
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,195,003
4,481,887
4,976,661
4,976,661
6,785,093
6,863,010
4,976,661
8,152,407
8,152,4074,976,6616,863,0106,785,0934,976,6614,976,6614,481,8874,195,0034,195,0034,195,0034,195,0034,195,0034,195,0034,195,0034,195,0034,195,0034,195,0034,456,2244,869,4104,869,4104,869,4104,869,41010,076,1154,869,4104,869,4104,869,4104,869,4104,869,4108,875,6484,869,4104,869,4104,869,4104,869,4109,128,3914,869,4104,869,4104,869,4104,869,4104,869,4104,869,4104,869,4108,422,3434,869,4104,869,4104,869,4107,952,7468,859,2616,427,2335,769,6905,151,1014,834,2324,419,9434,213,9544,370,4254,492,4544,783,0144,661,3264,504,8044,869,3574,009,477000



6.4. Balance Sheets

Currency in THB. All numbers in thousands.