25 XP   0   0   10

Chai Watana Tannery Group Public Company Limited
Buy, Hold or Sell?

Let's analyse Chai Watana Tannery Group Public Company Limited together

PenkeI guess you are interested in Chai Watana Tannery Group 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 Chai Watana Tannery Group 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 Chai Watana Tannery Group Public Company Limited

I send you an email if I find something interesting about Chai Watana Tannery Group Public Company Limited.

Quick analysis of Chai Watana Tannery Group Public Company Limited (30 sec.)










What can you expect buying and holding a share of Chai Watana Tannery Group Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
55.0%

What is your share worth?

Current worth
฿3.21
Expected worth in 1 year
฿3.41
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
฿0.25
Return On Investment
13.9%

For what price can you sell your share?

Current Price per Share
฿1.79
Expected price per share
฿1.79 - ฿2.02
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Chai Watana Tannery Group Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿1.79

Intrinsic Value Per Share

฿-17.97 - ฿-9.18

Total Value Per Share

฿-14.76 - ฿-5.97

2. Growth of Chai Watana Tannery Group Public Company Limited (5 min.)




Is Chai Watana Tannery Group Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$55.2m$51.4m$3.9m7.1%

How much money is Chai Watana Tannery Group Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$158.1k$1.6m-$1.4m-938.1%
Net Profit Margin1.4%13.6%--

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

3. Financial Health of Chai Watana Tannery Group Public Company Limited (5 min.)




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




  Industry Rankings (Auto Parts)  


Richest
#441 / 567

Most Revenue
#507 / 567

Most Profit
#427 / 567

Most Efficient
#386 / 567
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Chai Watana Tannery Group Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Chai Watana Tannery Group Public Company Limited?

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

Speculation

The Price per Share of Chai Watana Tannery Group Public Company Limited is ฿1.79. 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 Chai Watana Tannery Group 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 Chai Watana Tannery Group 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 ฿3.21. Based on the TTM, the Book Value Change Per Share is ฿0.05 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.03 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 ฿0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Chai Watana Tannery Group 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 Eps0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.00-0.1%0.000.1%0.000.0%0.000.1%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-0.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.05-0.06-0.09-0.08-0.08-
Price to Earnings Ratio61.42-66.94-10.44-50.00-16.20-
Price-to-Total Gains Ratio-24.89--50.88-64.42-61.35-15.06-
Price to Book Ratio0.59-0.73-1.14-1.02-1.42-
Price-to-Total Gains Ratio-24.89--50.88-64.42-61.35-15.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.048867
Number of shares20463
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (20463 shares)34.6742.26
Gains per Year (20463 shares)138.67169.03
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13010912937132159
26021826874264328
389327407111396497
4119435546149528666
5149544685186659835
61796538242237911004
72097629632609231173
8239871110229710551342
9268980124133411871511
102981088138037113191680

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%31.04.05.077.5%47.04.027.060.3%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%46.032.00.059.0%
Dividend per Share2.00.02.050.0%6.00.06.050.0%11.00.09.055.0%22.00.018.055.0%29.00.049.037.2%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%16.04.00.080.0%31.09.00.077.5%52.026.00.066.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Chai Watana Tannery Group Public Company Limited

About Chai Watana Tannery Group Public Company Limited

Chai Watana Tannery Group Public Company Limited, together with its subsidiaries, manufactures and exports leather-based products. It operates in six segments: Tannery Hide, Automotive Leather Cutting, Dog Chewable Toys, Furniture, Energy Business, and Design and Distribution of Aluminum Boat and Mini Bus. The company offers car seats, steering wheels and gear knobs, and dog chews, as well as quilting, cutting, spray, and beam house and tanning services. In addition, it is involved in the design and distribution of boats and minibuses made from aluminum; generation and sale of electricity using waste; property rental business; provision of consulting services for renewable energy projects; and wholesale of wood chips. Further, the company provides services on waste disposal plants. Chai Watana Tannery Group Public Company Limited was founded in 1972 and is headquartered in Mueang Samut Prakan, Thailand.

Fundamental data was last updated by Penke on 2023-09-09 23:07:05.

Financial Health

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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 cheap.
Based on the earnings, the company is expensive.
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 Chai Watana Tannery Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Chai Watana Tannery Group Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • A Net Profit Margin of 1.2% means that ฿0.01 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.4%-0.2%
TTM1.4%YOY13.6%-12.3%
TTM1.4%5Y7.0%-5.6%
5Y7.0%10Y5.0%+2.0%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%4.4%-3.2%
TTM1.4%3.6%-2.2%
YOY13.6%3.3%+10.3%
5Y7.0%3.1%+3.9%
10Y5.0%4.0%+1.0%
1.1.2. Return on Assets

Shows how efficient Chai Watana Tannery Group Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • 0.1% Return on Assets means that Chai Watana Tannery Group Public Company Limited generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.2%-0.1%
TTM0.2%YOY1.7%-1.6%
TTM0.2%5Y0.9%-0.7%
5Y0.9%10Y0.7%+0.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%1.2%-1.1%
TTM0.2%1.1%-0.9%
YOY1.7%0.9%+0.8%
5Y0.9%1.0%-0.1%
10Y0.7%1.2%-0.5%
1.1.3. Return on Equity

Shows how efficient Chai Watana Tannery Group Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • 0.3% Return on Equity means Chai Watana Tannery Group Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%-0.1%
TTM0.3%YOY3.5%-3.1%
TTM0.3%5Y2.0%-1.7%
5Y2.0%10Y1.6%+0.4%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%2.6%-2.3%
TTM0.3%2.1%-1.8%
YOY3.5%1.9%+1.6%
5Y2.0%1.8%+0.2%
10Y1.6%2.5%-0.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Chai Watana Tannery Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Chai Watana Tannery Group Public Company Limited is operating .

  • Measures how much profit Chai Watana Tannery Group 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 Chai Watana Tannery Group Public Company Limited to the Auto Parts 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 Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.8%-1.8%
TTM1.8%YOY15.5%-13.7%
TTM1.8%5Y11.9%-10.0%
5Y11.9%10Y6.6%+5.3%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.9%-5.9%
TTM1.8%2.6%-0.8%
YOY15.5%4.3%+11.2%
5Y11.9%4.6%+7.3%
10Y6.6%4.5%+2.1%
1.2.2. Operating Ratio

Measures how efficient Chai Watana Tannery Group Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are ฿1.81 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 1.805. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.796. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.805TTM1.796+0.010
TTM1.796YOY1.569+0.227
TTM1.7965Y1.664+0.132
5Y1.66410Y1.421+0.242
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8051.628+0.177
TTM1.7961.634+0.162
YOY1.5691.657-0.088
5Y1.6641.589+0.075
10Y1.4211.282+0.139
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Chai Watana Tannery Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Chai Watana Tannery Group Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 0.85 means the company has ฿0.85 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.854. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.990. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.854TTM0.990-0.136
TTM0.990YOY0.942+0.048
TTM0.9905Y0.876+0.114
5Y0.87610Y0.627+0.249
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8541.564-0.710
TTM0.9901.601-0.611
YOY0.9421.615-0.673
5Y0.8761.582-0.706
10Y0.6271.333-0.706
1.3.2. Quick Ratio

Measures if Chai Watana Tannery Group 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 Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • A Quick Ratio of 0.15 means the company can pay off ฿0.15 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.152. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.274. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.152TTM0.274-0.122
TTM0.274YOY0.296-0.022
TTM0.2745Y0.295-0.021
5Y0.29510Y0.317-0.021
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1520.661-0.509
TTM0.2740.678-0.404
YOY0.2960.772-0.476
5Y0.2950.746-0.451
10Y0.3170.774-0.457
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Chai Watana Tannery Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Chai Watana Tannery Group Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Chai Watana Tannery Group Public Company Limited to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.50 means that Chai Watana Tannery Group Public Company Limited assets are financed with 49.7% credit (debt) and the remaining percentage (100% - 49.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 0.497. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.447. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.497TTM0.447+0.051
TTM0.447YOY0.461-0.014
TTM0.4475Y0.524-0.078
5Y0.52410Y0.529-0.005
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4970.505-0.008
TTM0.4470.500-0.053
YOY0.4610.496-0.035
5Y0.5240.489+0.035
10Y0.5290.487+0.042
1.4.2. Debt to Equity Ratio

Measures if Chai Watana Tannery Group Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • A Debt to Equity ratio of 103.6% means that company has ฿1.04 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The MRQ is 1.036. The company is able to pay all its debts with equity. +1
  • The TTM is 0.857. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.036TTM0.857+0.178
TTM0.857YOY0.948-0.091
TTM0.8575Y1.256-0.399
5Y1.25610Y1.231+0.025
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0361.042-0.006
TTM0.8571.048-0.191
YOY0.9481.011-0.063
5Y1.2561.033+0.223
10Y1.2311.042+0.189
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Chai Watana Tannery Group 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 Chai Watana Tannery Group Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Chai Watana Tannery Group Public Company Limited to the Auto Parts industry mean.
  • A PE ratio of 61.42 means the investor is paying ฿61.42 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The EOD is 58.174. Based on the earnings, the company is expensive. -2
  • The MRQ is 61.424. Based on the earnings, the company is expensive. -2
  • The TTM is 66.939. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD58.174MRQ61.424-3.250
MRQ61.424TTM66.939-5.515
TTM66.939YOY10.437+56.502
TTM66.9395Y50.005+16.934
5Y50.00510Y16.197+33.808
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD58.17414.641+43.533
MRQ61.42413.415+48.009
TTM66.93913.141+53.798
YOY10.43717.825-7.388
5Y50.00516.074+33.931
10Y16.19721.829-5.632
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The EOD is -2.008. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.120. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 1.024. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-2.008MRQ-2.120+0.112
MRQ-2.120TTM1.024-3.144
TTM1.024YOY7.742-6.718
TTM1.0245Y15.027-14.003
5Y15.02710Y6.331+8.697
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD-2.0084.731-6.739
MRQ-2.1204.405-6.525
TTM1.0242.732-1.708
YOY7.7420.327+7.415
5Y15.0271.814+13.213
10Y6.3312.706+3.625
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 Chai Watana Tannery Group Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.59 means the investor is paying ฿0.59 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Chai Watana Tannery Group Public Company Limited:

  • The EOD is 0.557. Based on the equity, the company is cheap. +2
  • The MRQ is 0.588. Based on the equity, the company is cheap. +2
  • The TTM is 0.734. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.557MRQ0.588-0.031
MRQ0.588TTM0.734-0.146
TTM0.734YOY1.144-0.411
TTM0.7345Y1.019-0.285
5Y1.01910Y1.420-0.401
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.5571.586-1.029
MRQ0.5881.530-0.942
TTM0.7341.481-0.747
YOY1.1441.723-0.579
5Y1.0191.680-0.661
10Y1.4202.231-0.811
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 Chai Watana Tannery Group 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---0.0760.049-256%0.032-340%0.059-229%0.052-247%
Book Value Per Share--3.2133.2170%2.989+7%2.791+15%2.191+47%
Current Ratio--0.8540.990-14%0.942-9%0.876-3%0.627+36%
Debt To Asset Ratio--0.4970.447+11%0.461+8%0.524-5%0.529-6%
Debt To Equity Ratio--1.0360.857+21%0.948+9%1.256-18%1.231-16%
Dividend Per Share---0.013-100%0.053-100%0.017-100%0.019-100%
Eps--0.0080.009-16%0.095-92%0.050-85%0.034-77%
Free Cash Flow Per Share---0.223-0.034-85%0.122-283%0.046-583%-0.091-59%
Free Cash Flow To Equity Per Share--0.2150.114+88%-0.066+131%0.003+8432%-0.021+110%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---9.180--------
Intrinsic Value_10Y_min---17.971--------
Intrinsic Value_1Y_max--0.072--------
Intrinsic Value_1Y_min---0.611--------
Intrinsic Value_3Y_max---0.539--------
Intrinsic Value_3Y_min---2.878--------
Intrinsic Value_5Y_max---2.062--------
Intrinsic Value_5Y_min---6.268--------
Market Cap1127884327.040-6%1190894911.9201485468124.260-20%2154952697.760-45%1782037027.132-33%1790174389.516-33%
Net Profit Margin--0.0120.014-12%0.136-91%0.070-83%0.050-76%
Operating Margin---0.018-100%0.155-100%0.119-100%0.066-100%
Operating Ratio--1.8051.796+1%1.569+15%1.664+9%1.421+27%
Pb Ratio0.557-6%0.5880.734-20%1.144-49%1.019-42%1.420-59%
Pe Ratio58.174-6%61.42466.939-8%10.437+489%50.005+23%16.197+279%
Price Per Share1.790-6%1.8902.358-20%3.420-45%2.812-33%2.826-33%
Price To Free Cash Flow Ratio-2.008+5%-2.1201.024-307%7.742-127%15.027-114%6.331-133%
Price To Total Gains Ratio-23.574+5%-24.891-50.877+104%64.425-139%61.351-141%15.063-265%
Quick Ratio--0.1520.274-44%0.296-49%0.295-48%0.317-52%
Return On Assets--0.0010.002-29%0.017-93%0.009-86%0.007-83%
Return On Equity--0.0030.003-23%0.035-93%0.020-87%0.016-84%
Total Gains Per Share---0.0760.062-222%0.085-189%0.076-200%0.070-208%
Usd Book Value--55277940.90055341227.6920%51422366.493+7%48207328.208+15%37875570.480+46%
Usd Book Value Change Per Share---0.0020.001-256%0.001-340%0.002-229%0.001-247%
Usd Book Value Per Share--0.0880.0880%0.082+7%0.076+15%0.060+47%
Usd Dividend Per Share---0.000-100%0.001-100%0.000-100%0.001-100%
Usd Eps--0.0000.000-16%0.003-92%0.001-85%0.001-77%
Usd Free Cash Flow---3833247.600-576896.980-85%2095467.608-283%780090.892-591%-1150023.658-70%
Usd Free Cash Flow Per Share---0.006-0.001-85%0.003-283%0.001-583%-0.002-59%
Usd Free Cash Flow To Equity Per Share--0.0060.003+88%-0.002+131%0.000+8432%-0.001+110%
Usd Market Cap30791242.128-6%32511431.09540553279.792-20%58830208.649-45%48649610.841-33%48871760.834-33%
Usd Price Per Share0.049-6%0.0520.064-20%0.093-45%0.077-33%0.077-33%
Usd Profit--132323.100158125.047-16%1641571.086-92%865084.577-85%584506.056-77%
Usd Revenue--11030756.10012512173.408-12%11930638.895-8%12439005.160-11%11085727.8530%
Usd Total Gains Per Share---0.0020.002-222%0.002-189%0.002-200%0.002-208%
 EOD+4 -4MRQTTM+7 -28YOY+8 -275Y+10 -2510Y+12 -24

3.2. Fundamental Score

Let's check the fundamental score of Chai Watana Tannery Group Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1558.174
Price to Book Ratio (EOD)Between0-10.557
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.152
Current Ratio (MRQ)Greater than10.854
Debt to Asset Ratio (MRQ)Less than10.497
Debt to Equity Ratio (MRQ)Less than11.036
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.001
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Chai Watana Tannery Group Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5029.197
Ma 20Greater thanMa 501.899
Ma 50Greater thanMa 1001.913
Ma 100Greater thanMa 2001.971
OpenGreater thanClose1.800
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets4,027,639
Total Liabilities2,002,806
Total Stockholder Equity1,933,982
 As reported
Total Liabilities 2,002,806
Total Stockholder Equity+ 1,933,982
Total Assets = 4,027,639

Assets

Total Assets4,027,639
Total Current Assets941,119
Long-term Assets941,119
Total Current Assets
Cash And Cash Equivalents 215,096
Short-term Investments 235
Net Receivables 167,527
Inventory 336,804
Other Current Assets 181
Total Current Assets  (as reported)941,119
Total Current Assets  (calculated)719,843
+/- 221,276
Long-term Assets
Long Term Investments 32,599
Intangible Assets 195,404
Long-term Assets Other 42,932
Long-term Assets  (as reported)3,086,520
Long-term Assets  (calculated)270,935
+/- 2,815,585

Liabilities & Shareholders' Equity

Total Current Liabilities1,102,012
Long-term Liabilities900,794
Total Stockholder Equity1,933,982
Total Current Liabilities
Short Long Term Debt 614,235
Accounts payable 181,516
Other Current Liabilities 2,185
Total Current Liabilities  (as reported)1,102,012
Total Current Liabilities  (calculated)797,936
+/- 304,076
Long-term Liabilities
Long term Debt 710,999
Capital Lease Obligations Min Short Term Debt129,196
Long-term Liabilities Other 4,731
Long-term Liabilities  (as reported)900,794
Long-term Liabilities  (calculated)844,926
+/- 55,868
Total Stockholder Equity
Retained Earnings 632,227
Total Stockholder Equity (as reported)1,933,982
Total Stockholder Equity (calculated)632,227
+/- 1,301,755
Other
Capital Stock630,103
Common Stock Shares Outstanding 630,103
Net Debt 1,110,138
Net Invested Capital 3,259,216
Net Working Capital -160,893



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-30
> Total Assets 
2,010,332
2,250,868
2,276,487
2,258,594
2,205,260
2,220,950
2,320,456
2,210,554
2,105,904
2,047,280
1,862,037
1,878,758
1,841,164
1,796,907
1,745,144
1,808,207
1,684,429
1,701,038
1,688,422
1,688,416
1,600,295
1,466,319
1,374,101
1,336,710
1,275,418
1,235,262
1,198,742
1,147,648
1,174,224
1,299,800
1,257,469
1,210,078
1,233,588
1,235,645
1,384,820
1,485,041
1,534,269
1,622,694
1,606,454
1,564,400
1,492,352
1,428,503
1,437,451
1,444,396
1,443,398
1,524,607
1,686,159
1,868,337
1,637,759
1,908,012
2,080,841
1,977,497
2,033,123
2,660,249
2,817,672
3,051,486
3,136,665
3,552,530
3,524,764
3,789,551
3,988,612
3,958,131
3,934,902
3,888,039
3,780,283
3,837,932
3,770,569
3,677,403
3,737,726
3,810,524
3,813,290
3,767,856
3,650,620
3,557,501
3,520,047
3,279,453
3,335,101
3,489,804
3,870,361
4,027,639
4,027,6393,870,3613,489,8043,335,1013,279,4533,520,0473,557,5013,650,6203,767,8563,813,2903,810,5243,737,7263,677,4033,770,5693,837,9323,780,2833,888,0393,934,9023,958,1313,988,6123,789,5513,524,7643,552,5303,136,6653,051,4862,817,6722,660,2492,033,1231,977,4972,080,8411,908,0121,637,7591,868,3371,686,1591,524,6071,443,3981,444,3961,437,4511,428,5031,492,3521,564,4001,606,4541,622,6941,534,2691,485,0411,384,8201,235,6451,233,5881,210,0781,257,4691,299,8001,174,2241,147,6481,198,7421,235,2621,275,4181,336,7101,374,1011,466,3191,600,2951,688,4161,688,4221,701,0381,684,4291,808,2071,745,1441,796,9071,841,1641,878,7581,862,0372,047,2802,105,9042,210,5542,320,4562,220,9502,205,2602,258,5942,276,4872,250,8682,010,332
   > 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
0
0
1,052,387
1,044,865
1,094,909
1,044,217
1,256,641
1,102,589
1,129,154
1,236,199
1,169,536
1,098,226
1,049,739
960,334
982,818
981,307
814,110
849,214
954,465
973,073
925,209
839,511
862,701
855,227
909,031
957,625
835,445
845,266
941,119
941,119845,266835,445957,625909,031855,227862,701839,511925,209973,073954,465849,214814,110981,307982,818960,3341,049,7391,098,2261,169,5361,236,1991,129,1541,102,5891,256,6411,044,2171,094,9091,044,8651,052,38700000000000000000000000000000000000000000000000000000
       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
0
0
38,058
75,550
53,801
62,205
86,194
40,357
43,313
25,105
63,882
45,498
40,441
66,737
46,604
34,725
35,894
38,915
57,658
22,708
102,976
35,132
62,598
54,366
94,165
91,092
50,574
160,445
215,096
215,096160,44550,57491,09294,16554,36662,59835,132102,97622,70857,65838,91535,89434,72546,60466,73740,44145,49863,88225,10543,31340,35786,19462,20553,80175,55038,05800000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
124,968
62,339
30,419
450
255,450
74,354
10,231
103,845
231
231
233
233
234
235
314
205
216
49,236
251
60
23,070
81
8,092
7,131
169
192
235
2351921697,1318,0928123,0706025149,236216205314235234233233231231103,84510,23174,354255,45045030,41962,339124,96800000000000000000000000000000000000000000000000000000
       Net Receivables 
265,785
231,465
251,889
235,763
174,913
179,985
164,783
135,214
167,231
180,498
108,138
195,012
167,667
174,961
166,449
161,844
170,327
160,538
193,569
180,319
117,025
101,933
93,913
97,899
122,171
141,955
134,793
126,468
127,942
158,010
144,372
92,141
149,272
61,043
182,790
179,919
222,978
258,398
151,305
150,311
136,455
136,032
134,872
144,560
151,752
173,482
234,281
266,109
234,705
208,225
267,203
240,454
317,239
301,859
337,387
397,553
415,295
369,600
406,953
415,860
456,652
431,495
340,669
298,512
327,386
429,190
406,993
221,310
346,824
373,172
383,262
330,452
266,102
248,674
290,508
254,507
302,919
266,033
201,275
167,527
167,527201,275266,033302,919254,507290,508248,674266,102330,452383,262373,172346,824221,310406,993429,190327,386298,512340,669431,495456,652415,860406,953369,600415,295397,553337,387301,859317,239240,454267,203208,225234,705266,109234,281173,482151,752144,560134,872136,032136,455150,311151,305258,398222,978179,919182,79061,043149,27292,141144,372158,010127,942126,468134,793141,955122,17197,89993,913101,933117,025180,319193,569160,538170,327161,844166,449174,961167,667195,012108,138180,498167,231135,214164,783179,985174,913235,763251,889231,465265,785
       Other Current Assets 
33,610
10,912
14,749
21,252
15,178
12,853
17,159
12,059
8,885
8,529
11,452
7,097
7,917
9,808
10,930
9,889
6,940
10,665
7,825
3,435
4,622
5,618
3,055
3,819
1,819
5,852
2,389
3,587
3,111
5,969
7,592
4,240
36,856
39,434
39,800
11,082
23,080
17,722
12,641
8,364
9,241
11,070
8,777
10,316
8,265
42,186
39,090
38,025
38,861
113,218
53,461
23,003
134,152
72,293
92,955
68,501
50,588
18,745
24,494
43,784
42,629
19,155
679
224
751
31,147
68,318
65,528
34,169
33,284
46,973
44,772
53,553
67,030
71,615
67,641
75,504
179
194
181
18119417975,50467,64171,61567,03053,55344,77246,97333,28434,16965,52868,31831,14775122467919,15542,62943,78424,49418,74550,58868,50192,95572,293134,15223,00353,461113,21838,86138,02539,09042,1868,26510,3168,77711,0709,2418,36412,64117,72223,08011,08239,80039,43436,8564,2407,5925,9693,1113,5872,3895,8521,8193,8193,0555,6184,6223,4357,82510,6656,9409,88910,9309,8087,9177,09711,4528,5298,88512,05917,15912,85315,17821,25214,74910,91233,610
   > 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
0
0
2,836,676
2,838,300
2,819,949
2,855,114
2,789,262
2,863,293
2,888,512
2,856,059
2,840,217
2,842,647
2,811,109
2,694,800
2,664,820
2,370,422
2,377,476
2,654,359
3,025,095
3,086,520
3,086,5203,025,0952,654,3592,377,4762,370,4222,664,8202,694,8002,811,1092,842,6472,840,2172,856,0592,888,5122,863,2932,789,2622,855,1142,819,9492,838,3002,836,67600000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
514,451
710,373
709,050
710,427
708,506
702,478
707,221
708,449
704,140
695,756
695,165
692,129
686,211
675,281
670,476
720,970
713,747
707,371
716,199
743,141
743,903
738,143
729,672
707,566
701,526
695,242
688,862
682,968
679,973
679,164
676,615
685,090
669,243
714,012
710,500
705,258
705,836
715,220
718,601
732,722
734,035
747,198
752,918
749,434
749,848
757,849
758,678
760,537
765,975
773,618
777,755
780,367
790,616
1,290,530
1,421,717
1,593,992
1,805,829
2,002,725
2,123,577
2,380,936
2,467,878
2,510,528
2,556,617
2,562,161
2,544,170
2,582,749
2,592,374
2,670,705
2,664,060
2,624,633
2,608,519
2,591,093
2,578,078
2,535,560
2,508,844
2,255,945
2,258,711
0
0
0
0002,258,7112,255,9452,508,8442,535,5602,578,0782,591,0932,608,5192,624,6332,664,0602,670,7052,592,3742,582,7492,544,1702,562,1612,556,6172,510,5282,467,8782,380,9362,123,5772,002,7251,805,8291,593,9921,421,7171,290,530790,616780,367777,755773,618765,975760,537758,678757,849749,848749,434752,918747,198734,035732,722718,601715,220705,836705,258710,500714,012669,243685,090676,615679,164679,973682,968688,862695,242701,526707,566729,672738,143743,903743,141716,199707,371713,747720,970670,476675,281686,211692,129695,165695,756704,140708,449707,221702,478708,506710,427709,050710,373514,451
       Goodwill 
0
0
0
0
0
31,868
50,710
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000050,71031,86800000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
196,735
210,946
225,306
153,287
146,687
144,630
143,960
143,163
142,225
144,339
144,770
145,978
145,409
70,152
68,644
69,310
69,229
71,007
72,836
74,705
43,303
41,908
44,065
48,743
39,378
40,808
32,599
32,59940,80839,37848,74344,06541,90843,30374,70572,83671,00769,22969,31068,64470,152145,409145,978144,770144,339142,225143,163143,960144,630146,687153,287225,306210,946196,73500000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
31,868
50,710
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
162
158
154
755
769
787
763
739
657
637
618
598
1,310
1,272
1,234
1,196
73,761
74,008
74,575
75,071
76,444
77,321
77,065
77,818
77,572
76,407
74,950
73,461
71,673
70,201
68,604
67,136
65,683
64,255
62,810
61,349
60,077
58,640
57,228
56,974
54,710
202,162
195,404
195,404202,16254,71056,97457,22858,64060,07761,34962,81064,25565,68367,13668,60470,20171,67373,46174,95076,40777,57277,81877,06577,32176,44475,07174,57574,00873,7611,1961,2341,2721,31059861863765773976378776975515415816200000000000000000000000000000050,71031,86800000
       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
0
0
7,333
7,807
7,804
12,058
7,804
8,268
40,364
48,917
48,497
49,047
49,519
7,934
7,625
8,475
7,359
9,214
10,052
42,932
42,93210,0529,2147,3598,4757,6257,93449,51949,04748,49748,91740,3648,2687,80412,0587,8047,8077,33300000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,550,109
1,577,396
1,564,265
1,506,747
1,432,134
1,423,236
1,397,658
1,425,145
1,340,667
1,291,693
1,215,900
1,263,420
1,255,908
1,239,818
1,224,967
1,239,834
1,172,754
1,174,401
1,182,999
1,186,114
1,111,896
1,045,302
995,092
1,001,793
967,267
921,602
866,920
703,843
662,956
735,219
695,142
635,200
655,818
622,019
647,660
745,740
741,291
829,028
866,502
841,582
770,664
710,119
727,311
755,070
755,798
769,312
915,618
1,041,443
787,274
1,004,713
1,101,622
930,427
977,242
1,459,917
1,471,519
1,686,316
1,743,777
2,185,146
2,127,886
2,395,561
2,562,594
2,471,860
2,328,792
2,259,586
2,153,667
2,206,573
2,192,306
2,003,623
2,062,218
2,078,062
2,026,656
1,945,624
1,792,914
1,704,534
1,598,373
1,377,388
1,402,884
1,410,926
1,797,684
2,002,806
2,002,8061,797,6841,410,9261,402,8841,377,3881,598,3731,704,5341,792,9141,945,6242,026,6562,078,0622,062,2182,003,6232,192,3062,206,5732,153,6672,259,5862,328,7922,471,8602,562,5942,395,5612,127,8862,185,1461,743,7771,686,3161,471,5191,459,917977,242930,4271,101,6221,004,713787,2741,041,443915,618769,312755,798755,070727,311710,119770,664841,582866,502829,028741,291745,740647,660622,019655,818635,200695,142735,219662,956703,843866,920921,602967,2671,001,793995,0921,045,3021,111,8961,186,1141,182,9991,174,4011,172,7541,239,8341,224,9671,239,8181,255,9081,263,4201,215,9001,291,6931,340,6671,425,1451,397,6581,423,2361,432,1341,506,7471,564,2651,577,3961,550,109
   > Total Current Liabilities 
1,425,924
1,467,999
1,463,681
1,394,315
1,314,842
1,305,893
1,284,384
1,315,600
1,235,022
1,189,717
1,046,732
1,098,595
1,095,948
1,021,092
1,013,391
1,032,137
965,880
975,610
995,073
1,000,285
1,019,693
956,989
764,814
775,831
749,969
744,064
706,818
590,619
580,457
647,521
599,728
533,946
555,667
517,458
541,980
648,879
645,139
737,210
710,386
679,722
604,290
551,926
571,088
598,172
606,491
624,921
763,691
889,140
670,631
876,235
1,011,200
843,066
688,731
660,306
661,313
890,738
1,121,746
1,638,733
1,411,093
1,636,687
1,399,573
994,436
882,266
1,168,959
1,395,439
1,466,033
1,442,198
1,282,383
1,094,454
1,419,218
1,408,588
1,181,576
1,225,755
891,873
838,949
829,167
713,423
759,672
1,272,093
1,102,012
1,102,0121,272,093759,672713,423829,167838,949891,8731,225,7551,181,5761,408,5881,419,2181,094,4541,282,3831,442,1981,466,0331,395,4391,168,959882,266994,4361,399,5731,636,6871,411,0931,638,7331,121,746890,738661,313660,306688,731843,0661,011,200876,235670,631889,140763,691624,921606,491598,172571,088551,926604,290679,722710,386737,210645,139648,879541,980517,458555,667533,946599,728647,521580,457590,619706,818744,064749,969775,831764,814956,9891,019,6931,000,285995,073975,610965,8801,032,1371,013,3911,021,0921,095,9481,098,5951,046,7321,189,7171,235,0221,315,6001,284,3841,305,8931,314,8421,394,3151,463,6811,467,9991,425,924
       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
0
0
984,183
898,936
999,999
200,000
736,296
770,541
788,760
637,926
119,153
454,077
764,868
1,006,277
1,065,969
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,065,9691,006,277764,868454,077119,153637,926788,760770,541736,296200,000999,999898,936984,18300000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
984,183
898,936
999,999
200,000
736,296
770,541
788,760
637,926
119,153
454,077
764,868
1,006,277
1,065,969
1,016,855
924,804
703,223
924,543
919,070
724,941
781,638
420,567
373,504
362,027
339,993
322,351
665,803
614,235
614,235665,803322,351339,993362,027373,504420,567781,638724,941919,070924,543703,223924,8041,016,8551,065,9691,006,277764,868454,077119,153637,926788,760770,541736,296200,000999,999898,936984,18300000000000000000000000000000000000000000000000000000
       Accounts payable 
151,207
221,337
282,183
283,586
236,692
224,927
231,199
212,202
194,132
203,094
213,440
215,109
205,291
221,643
224,676
215,165
211,131
231,819
261,056
242,790
197,292
162,672
133,025
145,593
152,246
172,815
174,632
125,442
130,845
161,293
160,239
106,186
126,088
146,782
249,920
304,601
221,368
306,946
266,053
180,951
165,675
130,489
115,491
120,081
74,522
123,194
195,701
175,623
144,408
197,608
236,338
218,281
202,195
202,728
259,958
328,315
304,935
311,135
260,646
259,464
244,627
238,993
229,509
212,791
210,531
203,314
200,583
141,232
161,062
263,049
249,209
205,389
186,426
174,182
158,820
188,458
121,644
173,094
176,978
181,516
181,516176,978173,094121,644188,458158,820174,182186,426205,389249,209263,049161,062141,232200,583203,314210,531212,791229,509238,993244,627259,464260,646311,135304,935328,315259,958202,728202,195218,281236,338197,608144,408175,623195,701123,19474,522120,081115,491130,489165,675180,951266,053306,946221,368304,601249,920146,782126,088106,186160,239161,293130,845125,442174,632172,815152,246145,593133,025162,672197,292242,790261,056231,819211,131215,165224,676221,643205,291215,109213,440203,094194,132212,202231,199224,927236,692283,586282,183221,337151,207
       Other Current Liabilities 
21,598
37,817
18,710
24,572
22,509
14,381
8,312
6,913
5,179
19,571
43,210
48,403
49,488
35,188
46,733
58,253
54,216
49,569
48,774
58,172
65,225
73,070
54,129
63,617
72,991
62,242
80,134
59,212
48,602
47,863
53,401
35,322
42,292
36,010
20,790
57,825
77,261
88,222
89,407
85,655
74,101
76,058
91,876
89,686
101,632
117,016
127,785
132,905
132,272
121,615
139,005
138,437
148,952
205,721
243,947
289,590
206,248
221,854
166,443
177,732
144,731
156,919
6,947
7,403
5,493
89,794
59,253
76,531
100,725
96,381
114,736
136,684
132,087
111,116
128,305
108,902
93,644
1,980
2,205
2,185
2,1852,2051,98093,644108,902128,305111,116132,087136,684114,73696,381100,72576,53159,25389,7945,4937,4036,947156,919144,731177,732166,443221,854206,248289,590243,947205,721148,952138,437139,005121,615132,272132,905127,785117,016101,63289,68691,87676,05874,10185,65589,40788,22277,26157,82520,79036,01042,29235,32253,40147,86348,60259,21280,13462,24272,99163,61754,12973,07065,22558,17248,77449,56954,21658,25346,73335,18849,48848,40343,21019,5715,1796,9138,31214,38122,50924,57218,71037,81721,598
   > 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
0
0
1,446,526
1,090,627
758,228
740,540
750,108
721,240
967,764
658,845
618,068
764,048
567,159
812,661
759,424
548,221
689,461
651,254
525,591
900,794
900,794525,591651,254689,461548,221759,424812,661567,159764,048618,068658,845967,764721,240750,108740,540758,2281,090,6271,446,52600000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
1,470
1,088
613
0
0
0
0
0
0
0
497
497
497
497
497
497
497
497
497
6,619
14,884
14,260
13,583
15,069
15,380
11,805
11,770
9,141
11,113
8,380
8,216
10,402
11,335
10,971
10,682
9,647
9,973
9,791
10,343
16,487
16,356
16,417
16,568
20,301
21,694
21,428
25,761
32,842
34,172
90,771
89,250
90,208
88,448
94,665
88,193
93,507
103,053
104,141
105,169
100,689
97,387
98,286
95,736
83,667
84,744
85,821
92,986
0
0
0
00092,98685,82184,74483,66795,73698,28697,387100,689105,169104,141103,05393,50788,19394,66588,44890,20889,25090,77134,17232,84225,76121,42821,69420,30116,56816,41716,35616,48710,3439,7919,9739,64710,68210,97111,33510,4028,2168,38011,1139,14111,77011,80515,38015,06913,58314,26014,8846,61949749749749749749749749749700000006131,0881,4700000000000
> Total Stockholder Equity
460,223
673,472
712,222
751,848
773,125
797,714
922,798
785,409
765,237
755,587
646,137
615,338
585,256
557,089
520,177
567,352
510,147
525,979
505,423
502,302
488,399
421,017
379,009
334,917
308,151
313,661
331,822
443,805
511,268
564,582
562,327
574,878
577,770
613,626
737,160
739,301
792,978
793,666
739,952
722,818
721,688
703,847
696,279
674,069
672,531
742,675
758,172
814,509
838,085
890,891
966,876
1,033,154
1,040,761
1,126,298
1,272,842
1,290,144
1,317,896
1,292,159
1,323,601
1,329,894
1,361,283
1,382,438
1,450,493
1,476,099
1,477,155
1,488,797
1,440,606
1,457,090
1,466,140
1,524,049
1,580,051
1,619,932
1,658,280
1,664,930
1,741,033
1,789,137
1,826,870
1,974,137
1,974,370
1,933,982
1,933,9821,974,3701,974,1371,826,8701,789,1371,741,0331,664,9301,658,2801,619,9321,580,0511,524,0491,466,1401,457,0901,440,6061,488,7971,477,1551,476,0991,450,4931,382,4381,361,2831,329,8941,323,6011,292,1591,317,8961,290,1441,272,8421,126,2981,040,7611,033,154966,876890,891838,085814,509758,172742,675672,531674,069696,279703,847721,688722,818739,952793,666792,978739,301737,160613,626577,770574,878562,327564,582511,268443,805331,822313,661308,151334,917379,009421,017488,399502,302505,423525,979510,147567,352520,177557,089585,256615,338646,137755,587765,237785,409922,798797,714773,125751,848712,222673,472460,223
   Common Stock
225,000
225,000
225,000
225,000
225,000
225,000
227,250
227,250
227,250
227,250
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
229,500
236,335
236,335
236,335
236,335
328,420
328,418
328,418
328,418
328,418
361,242
361,242
361,243
361,275
361,275
361,287
361,288
376,913
376,913
427,042
427,042
482,920
561,848
561,848
561,848
619,048
619,048
619,048
619,048
619,048
619,048
619,048
619,048
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
630,103
0
0
0
000630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103630,103619,048619,048619,048619,048619,048619,048619,048619,048561,848561,848561,848482,920427,042427,042376,913376,913361,288361,287361,275361,275361,243361,242361,242328,418328,418328,418328,418328,420236,335236,335236,335236,335229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500229,500227,250227,250227,250227,250225,000225,000225,000225,000225,000225,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
278,252
188,705
188,425
188,041
187,886
187,386
224,531
224,359
224,364
224,592
223,729
223,887
224,739
167,775
168,877
165,816
147,178
147,688
147,996
148,835
116,047
112,683
110,519
116,794
0
0
0
000116,794110,519112,683116,047148,835147,996147,688147,178165,816168,877167,775224,739223,887223,729224,592224,364224,359224,531187,386187,886188,041188,425188,705278,25200000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.