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

Dynasty Ceramic Public Company Limited
Buy, Hold or Sell?

Let's analyze Dynasty Ceramic Public Company Limited together

I guess you are interested in Dynasty Ceramic 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 Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited

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

1. Quick Overview

1.1. Quick analysis of Dynasty Ceramic Public Company Limited (30 sec.)










1.2. What can you expect buying and holding a share of Dynasty Ceramic 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?
85.0%

What is your share worth?

Current worth
฿0.77
Expected worth in 1 year
฿0.82
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
฿0.12
Return On Investment
7.6%

For what price can you sell your share?

Current Price per Share
฿1.60
Expected price per share
฿0 - ฿2
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dynasty Ceramic Public Company Limited (5 min.)




Live pricePrice per Share (EOD)
฿1.60
Intrinsic Value Per Share
฿-0.49 - ฿1.08
Total Value Per Share
฿0.29 - ฿1.85

2.2. Growth of Dynasty Ceramic Public Company Limited (5 min.)




Is Dynasty Ceramic Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$209.1m$187.2m$17.9m8.8%

How much money is Dynasty Ceramic Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$8.3m$9.3m-$943.4k-11.3%
Net Profit Margin15.8%15.9%--

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

2.3. Financial Health of Dynasty Ceramic Public Company Limited (5 min.)




2.4. Comparing to competitors in the Building Products & Equipment industry (5 min.)




  Industry Rankings (Building Products & Equipment)  


Richest
#94 / 216

Most Revenue
#133 / 216

Most Profit
#72 / 216
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Dynasty Ceramic Public Company Limited is ฿1.6. 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 Dynasty Ceramic 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 Dynasty Ceramic 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 ฿0.77. Based on the TTM, the Book Value Change Per Share is ฿0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.02 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 ฿0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dynasty Ceramic 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 Eps0.000.1%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.06-0.06-0.07-0.07-0.06-
Price to Earnings Ratio18.28-16.39-17.90-15.52-14.08-
Price-to-Total Gains Ratio80.20-68.76-58.74-60.64-69.05-
Price to Book Ratio2.59-2.64-3.41-3.81-3.40-
Price-to-Total Gains Ratio80.20-68.76-58.74-60.64-69.05-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.04752
Number of shares21043
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 (21043 shares)18.9929.79
Gains per Year (21043 shares)75.94119.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14333669623109
2866614219345228
31299821828968347
417313129438691466
5216164370482113585
6259197446579136704
7302230522675159823
8345263598772182942
93882956748682041061
104313287509642271180

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%31.09.00.077.5%38.022.03.060.3%
Dividend per Share3.00.01.075.0%11.00.01.091.7%18.00.02.090.0%34.00.06.085.0%47.00.016.074.6%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%39.01.00.097.5%57.04.02.090.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Dynasty Ceramic 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--0.0050.013-62%0.018-73%0.009-46%0.012-58%
Book Value Per Share--0.7720.757+2%0.691+12%0.633+22%0.526+47%
Current Ratio--1.1981.217-2%1.060+13%0.978+23%0.949+26%
Debt To Asset Ratio--0.3100.312-1%0.353-12%0.381-19%0.396-22%
Debt To Equity Ratio--0.4530.458-1%0.550-18%0.666-32%0.711-36%
Dividend Per Share--0.0200.017+16%0.022-11%0.039-48%0.035-43%
Enterprise Value--15112980000.00015180907840.7500%17992196200.205-16%18086058602.908-16%19312861907.396-22%
Eps--0.0270.031-12%0.033-16%0.039-30%0.036-24%
Ev To Ebitda Ratio--8.1357.532+8%8.311-2%7.457+9%9.008-10%
Ev To Sales Ratio--2.3462.142+10%2.277+3%2.258+4%2.447-4%
Free Cash Flow Per Share---0.0200.004-611%0.032-161%0.042-147%0.044-144%
Free Cash Flow To Equity Per Share---0.003-0.020+519%0.012-128%0.017-119%0.023-114%
Gross Profit Margin--0.4150.431-4%0.4170%0.468-11%0.397+4%
Intrinsic Value_10Y_max--1.075--------
Intrinsic Value_10Y_min---0.486--------
Intrinsic Value_1Y_max--0.168--------
Intrinsic Value_1Y_min--0.091--------
Intrinsic Value_3Y_max--0.458--------
Intrinsic Value_3Y_min--0.154--------
Intrinsic Value_5Y_max--0.694--------
Intrinsic Value_5Y_min--0.086--------
Market Cap14533776179.200-25%18236310000.00018247494133.0000%21380622339.705-15%21542661647.308-15%17003595721.497+7%
Net Profit Margin--0.1550.158-2%0.159-2%0.177-13%0.168-8%
Operating Margin--0.1980.201-2%0.1980%0.223-11%0.217-9%
Operating Ratio--0.8130.808+1%0.809+0%0.785+4%0.789+3%
Pb Ratio2.072-25%2.5902.642-2%3.409-24%3.810-32%3.399-24%
Pe Ratio14.625-25%18.28116.387+12%17.901+2%15.519+18%14.080+30%
Price Per Share1.600-25%2.0002.0000%2.343-15%2.364-15%1.868+7%
Price To Free Cash Flow Ratio-20.433+20%-25.541-1.870-93%-52.881+107%-27.932+9%-7.589-70%
Price To Total Gains Ratio64.158-25%80.19868.763+17%58.742+37%60.641+32%69.046+16%
Quick Ratio--0.0730.099-26%0.082-10%0.091-19%0.128-43%
Return On Assets--0.0240.028-13%0.032-24%0.039-38%0.044-44%
Return On Equity--0.0360.041-13%0.050-29%0.066-46%0.076-53%
Total Gains Per Share--0.0250.030-18%0.041-39%0.048-48%0.047-47%
Usd Book Value--209127916.800205205941.824+2%187238124.167+12%171419062.442+22%142131950.876+47%
Usd Book Value Change Per Share--0.0000.000-62%0.001-73%0.000-46%0.000-58%
Usd Book Value Per Share--0.0230.022+2%0.021+12%0.019+22%0.016+47%
Usd Dividend Per Share--0.0010.001+16%0.001-11%0.001-48%0.001-43%
Usd Enterprise Value--448855506.000450872962.8700%534368227.146-16%537155940.506-16%573591998.650-22%
Usd Eps--0.0010.001-12%0.001-16%0.001-30%0.001-24%
Usd Free Cash Flow---5301450.0001038428.149-611%8679983.249-161%11280312.235-147%11996880.875-144%
Usd Free Cash Flow Per Share---0.0010.000-611%0.001-161%0.001-147%0.001-144%
Usd Free Cash Flow To Equity Per Share--0.000-0.001+519%0.000-128%0.001-119%0.001-114%
Usd Market Cap431653152.522-25%541618407.000541950575.7500%635004483.489-15%639817050.925-15%505006792.928+7%
Usd Price Per Share0.048-25%0.0590.0590%0.070-15%0.070-15%0.055+7%
Usd Profit--7406764.2008381527.481-12%9325007.723-21%10688529.058-31%9728347.414-24%
Usd Revenue--47823355.80052942668.813-10%58877110.703-19%59822441.398-20%57789760.747-17%
Usd Total Gains Per Share--0.0010.001-18%0.001-39%0.001-48%0.001-47%
 EOD+3 -5MRQTTM+14 -24YOY+10 -305Y+11 -2910Y+13 -27

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.625
Price to Book Ratio (EOD)Between0-12.072
Net Profit Margin (MRQ)Greater than00.155
Operating Margin (MRQ)Greater than00.198
Quick Ratio (MRQ)Greater than10.073
Current Ratio (MRQ)Greater than11.198
Debt to Asset Ratio (MRQ)Less than10.310
Debt to Equity Ratio (MRQ)Less than10.453
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.024
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than500.094
Ma 20Greater thanMa 501.961
Ma 50Greater thanMa 1001.984
Ma 100Greater thanMa 2001.991
OpenGreater thanClose1.590
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Dynasty Ceramic Public Company Limited

Dynasty Ceramic Public Company Limited engages in the manufacture and sale of ceramic wall and floor tiles in Thailand and internationally. It also offers tile grout and tile adhesives. The company offers its products under the Dynasty, Tile Top, Jaguar, Value, Mustang, Chicken, Birdie, Ducky, Swan, M, Cosmo, Rover, Monte, and RCI brand names. Dynasty Ceramic Public Company Limited was founded in 1989 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2025-02-05 19:58:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating 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 very able to pay all its debts by selling its assets.
The company is very able 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 fair priced.
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 Dynasty Ceramic Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Net Profit Margin of 15.5% means that ฿0.15 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 15.5%. The company is making a huge profit. +2
  • The TTM is 15.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.5%TTM15.8%-0.3%
TTM15.8%YOY15.9%-0.1%
TTM15.8%5Y17.7%-1.9%
5Y17.7%10Y16.8%+0.9%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ15.5%3.5%+12.0%
TTM15.8%3.2%+12.6%
YOY15.9%4.3%+11.6%
5Y17.7%4.3%+13.4%
10Y16.8%4.6%+12.2%
4.3.1.2. Return on Assets

Shows how efficient Dynasty Ceramic Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • 2.4% Return on Assets means that Dynasty Ceramic Public Company Limited generated ฿0.02 profit for each $1 in assets.

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

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.8%-0.4%
TTM2.8%YOY3.2%-0.4%
TTM2.8%5Y3.9%-1.1%
5Y3.9%10Y4.4%-0.5%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%0.9%+1.5%
TTM2.8%1.0%+1.8%
YOY3.2%1.4%+1.8%
5Y3.9%1.6%+2.3%
10Y4.4%1.6%+2.8%
4.3.1.3. Return on Equity

Shows how efficient Dynasty Ceramic Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • 3.6% Return on Equity means Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM4.1%-0.5%
TTM4.1%YOY5.0%-0.9%
TTM4.1%5Y6.6%-2.5%
5Y6.6%10Y7.6%-1.0%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.1%+1.5%
TTM4.1%2.2%+1.9%
YOY5.0%3.1%+1.9%
5Y6.6%3.4%+3.2%
10Y7.6%3.2%+4.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Dynasty Ceramic Public Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Dynasty Ceramic Public Company Limited is operating .

  • Measures how much profit Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • An Operating Margin of 19.8% means the company generated ฿0.20  for each ฿1 in revenue (before taxes).

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

  • The MRQ is 19.8%. The company is operating efficient. +1
  • The TTM is 20.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ19.8%TTM20.1%-0.3%
TTM20.1%YOY19.8%+0.3%
TTM20.1%5Y22.3%-2.2%
5Y22.3%10Y21.7%+0.6%
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ19.8%8.2%+11.6%
TTM20.1%6.9%+13.2%
YOY19.8%5.8%+14.0%
5Y22.3%6.6%+15.7%
10Y21.7%6.3%+15.4%
4.3.2.2. Operating Ratio

Measures how efficient Dynasty Ceramic Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • An Operation Ratio of 0.81 means that the operating costs are ฿0.81 for each ฿1 in net sales.

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

  • The MRQ is 0.813. The company is less efficient in keeping operating costs low.
  • The TTM is 0.808. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.813TTM0.808+0.005
TTM0.808YOY0.809-0.001
TTM0.8085Y0.785+0.023
5Y0.78510Y0.789-0.004
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8131.220-0.407
TTM0.8081.128-0.320
YOY0.8091.018-0.209
5Y0.7851.022-0.237
10Y0.7891.012-0.223
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Dynasty Ceramic Public Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Dynasty Ceramic Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A Current Ratio of 1.20 means the company has ฿1.20 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.198. The company is just able to pay all its short-term debts.
  • The TTM is 1.217. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.198TTM1.217-0.019
TTM1.217YOY1.060+0.157
TTM1.2175Y0.978+0.239
5Y0.97810Y0.949+0.029
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1981.655-0.457
TTM1.2171.653-0.436
YOY1.0601.656-0.596
5Y0.9781.639-0.661
10Y0.9491.588-0.639
4.4.3.2. Quick Ratio

Measures if Dynasty Ceramic 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 Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Quick Ratio of 0.07 means the company can pay off ฿0.07 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.073. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.099. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.073TTM0.099-0.025
TTM0.099YOY0.082+0.017
TTM0.0995Y0.091+0.008
5Y0.09110Y0.128-0.037
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0730.708-0.635
TTM0.0990.717-0.618
YOY0.0820.799-0.717
5Y0.0910.897-0.806
10Y0.1280.863-0.735
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Dynasty Ceramic Public Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Dynasty Ceramic Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Dynasty Ceramic Public Company Limited to Building Products & Equipment industry mean.
  • A Debt to Asset Ratio of 0.31 means that Dynasty Ceramic Public Company Limited assets are financed with 31.0% credit (debt) and the remaining percentage (100% - 31.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.310. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.312. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.312-0.002
TTM0.312YOY0.353-0.041
TTM0.3125Y0.381-0.069
5Y0.38110Y0.396-0.015
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3100.493-0.183
TTM0.3120.489-0.177
YOY0.3530.490-0.137
5Y0.3810.501-0.120
10Y0.3960.508-0.112
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A Debt to Equity ratio of 45.3% means that company has ฿0.45 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.453. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.458. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.453TTM0.458-0.005
TTM0.458YOY0.550-0.093
TTM0.4585Y0.666-0.208
5Y0.66610Y0.711-0.045
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4530.953-0.500
TTM0.4580.948-0.490
YOY0.5500.962-0.412
5Y0.6661.118-0.452
10Y0.7111.086-0.375
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 Dynasty Ceramic Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Dynasty Ceramic Public Company Limited to the Building Products & Equipment industry mean.
  • A PE ratio of 18.28 means the investor is paying ฿18.28 for every ฿1 in earnings.

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

  • The EOD is 14.625. Based on the earnings, the company is underpriced. +1
  • The MRQ is 18.281. Based on the earnings, the company is fair priced.
  • The TTM is 16.387. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.625MRQ18.281-3.656
MRQ18.281TTM16.387+1.894
TTM16.387YOY17.901-1.513
TTM16.3875Y15.519+0.868
5Y15.51910Y14.080+1.439
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD14.62515.452-0.827
MRQ18.28115.120+3.161
TTM16.38715.120+1.267
YOY17.90111.984+5.917
5Y15.51916.922-1.403
10Y14.08020.248-6.168
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 Dynasty Ceramic Public Company Limited:

  • The EOD is -20.433. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -25.541. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.870. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-20.433MRQ-25.541+5.108
MRQ-25.541TTM-1.870-23.671
TTM-1.870YOY-52.881+51.011
TTM-1.8705Y-27.932+26.062
5Y-27.93210Y-7.589-20.343
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD-20.4335.090-25.523
MRQ-25.5415.007-30.548
TTM-1.8702.623-4.493
YOY-52.8812.312-55.193
5Y-27.9322.631-30.563
10Y-7.5892.704-10.293
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 Dynasty Ceramic Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Products & Equipment industry mean).
  • A PB ratio of 2.59 means the investor is paying ฿2.59 for each ฿1 in book value.

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

  • The EOD is 2.072. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.590. Based on the equity, the company is underpriced. +1
  • The TTM is 2.642. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.072MRQ2.590-0.518
MRQ2.590TTM2.642-0.052
TTM2.642YOY3.409-0.767
TTM2.6425Y3.810-1.168
5Y3.81010Y3.399+0.411
Compared to industry (Building Products & Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD2.0721.508+0.564
MRQ2.5901.568+1.022
TTM2.6421.625+1.017
YOY3.4091.904+1.505
5Y3.8102.106+1.704
10Y3.3992.207+1.192
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets10,212,143
Total Liabilities3,170,799
Total Stockholder Equity6,995,857
 As reported
Total Liabilities 3,170,799
Total Stockholder Equity+ 6,995,857
Total Assets = 10,212,143

Assets

Total Assets10,212,143
Total Current Assets2,955,179
Long-term Assets7,256,964
Total Current Assets
Cash And Cash Equivalents 46,405
Short-term Investments 1,064
Net Receivables 132,703
Inventory 2,775,007
Total Current Assets  (as reported)2,955,179
Total Current Assets  (calculated)2,955,179
+/-0
Long-term Assets
Property Plant Equipment 7,093,699
Long Term Investments 314
Intangible Assets 27,111
Long-term Assets Other 14,864
Long-term Assets  (as reported)7,256,964
Long-term Assets  (calculated)7,135,988
+/- 120,976

Liabilities & Shareholders' Equity

Total Current Liabilities2,466,463
Long-term Liabilities704,336
Total Stockholder Equity6,995,857
Total Current Liabilities
Short-term Debt 1,675,084
Short Long Term Debt 1,545,000
Accounts payable 728,721
Total Current Liabilities  (as reported)2,466,463
Total Current Liabilities  (calculated)3,948,805
+/- 1,482,342
Long-term Liabilities
Capital Lease Obligations 578,844
Long-term Liabilities Other 9,818
Long-term Liabilities  (as reported)704,336
Long-term Liabilities  (calculated)588,662
+/- 115,674
Total Stockholder Equity
Common Stock912,561
Retained Earnings 4,443,528
Accumulated Other Comprehensive Income 119,046
Other Stockholders Equity 1,520,722
Total Stockholder Equity (as reported)6,995,857
Total Stockholder Equity (calculated)6,995,857
+/-0
Other
Capital Stock912,561
Cash and Short Term Investments 47,469
Common Stock Shares Outstanding 9,118,155
Liabilities and Stockholders Equity 10,212,143
Net Debt 2,077,439
Net Invested Capital 8,540,857
Net Working Capital 488,716
Property Plant and Equipment Gross 7,093,699
Short Long Term Debt Total 2,123,844



6.2. 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
3,632,309
4,187,352
3,900,875
3,618,529
3,714,987
4,360,752
4,032,149
4,018,650
4,287,890
4,450,609
4,353,397
4,591,555
4,758,919
4,739,921
4,817,613
4,977,344
5,140,552
5,083,338
5,045,458
5,097,099
5,193,890
5,158,345
4,904,861
5,080,208
5,134,261
5,139,640
5,363,457
5,583,261
5,749,827
5,920,026
6,669,878
6,966,835
7,097,246
7,195,931
7,273,515
7,757,245
8,002,846
8,247,295
8,505,165
8,689,221
8,721,899
9,152,487
8,934,427
8,939,677
8,795,631
8,633,853
8,673,238
8,716,323
8,942,768
8,899,024
9,039,484
9,327,499
9,386,056
9,726,000
9,865,945
10,010,586
10,060,130
9,958,038
9,964,200
10,212,143
10,212,1439,964,2009,958,03810,060,13010,010,5869,865,9459,726,0009,386,0569,327,4999,039,4848,899,0248,942,7688,716,3238,673,2388,633,8538,795,6318,939,6778,934,4279,152,4878,721,8998,689,2218,505,1658,247,2958,002,8467,757,2457,273,5157,195,9317,097,2466,966,8356,669,8785,920,0265,749,8275,583,2615,363,4575,139,6405,134,2615,080,2084,904,8615,158,3455,193,8905,097,0995,045,4585,083,3385,140,5524,977,3444,817,6134,739,9214,758,9194,591,5554,353,3974,450,6094,287,8904,018,6504,032,1494,360,7523,714,9873,618,5293,900,8754,187,3523,632,309000
   > Total Current Assets 
0
0
0
1,507,001
2,069,360
1,701,261
1,369,113
1,496,718
2,059,452
1,531,092
1,403,265
1,622,867
1,755,748
1,649,572
1,857,197
1,910,807
1,692,246
1,707,700
1,831,004
1,915,002
1,846,990
1,891,665
1,959,821
2,111,875
2,081,550
1,835,869
1,980,795
1,991,881
1,884,252
1,869,473
1,931,411
1,853,378
1,900,380
2,285,684
2,287,865
2,181,236
2,177,419
2,187,467
2,314,097
2,381,992
2,537,724
2,602,251
2,605,787
2,620,842
2,399,256
2,225,745
2,285,001
2,304,859
2,240,862
2,328,093
2,466,044
2,505,153
2,483,975
2,654,286
2,839,585
2,797,905
2,762,728
2,840,662
2,931,593
2,982,427
2,880,509
2,899,795
2,955,179
2,955,1792,899,7952,880,5092,982,4272,931,5932,840,6622,762,7282,797,9052,839,5852,654,2862,483,9752,505,1532,466,0442,328,0932,240,8622,304,8592,285,0012,225,7452,399,2562,620,8422,605,7872,602,2512,537,7242,381,9922,314,0972,187,4672,177,4192,181,2362,287,8652,285,6841,900,3801,853,3781,931,4111,869,4731,884,2521,991,8811,980,7951,835,8692,081,5502,111,8751,959,8211,891,6651,846,9901,915,0021,831,0041,707,7001,692,2461,910,8071,857,1971,649,5721,755,7481,622,8671,403,2651,531,0922,059,4521,496,7181,369,1131,701,2612,069,3601,507,001000
       Cash And Cash Equivalents 
0
0
0
191,229
988,483
688,058
156,814
159,913
843,280
359,277
117,517
190,321
365,209
158,051
192,758
188,624
163,568
161,363
83,499
169,125
196,386
231,012
174,375
206,838
419,107
99,067
95,617
217,116
234,537
169,349
88,233
81,523
112,124
103,113
106,225
94,566
183,173
97,038
80,616
125,850
173,083
164,204
84,798
117,925
95,698
85,832
66,585
70,870
79,249
63,512
56,878
58,236
61,573
64,995
50,885
39,884
63,101
47,594
62,792
87,385
76,177
76,779
46,405
46,40576,77976,17787,38562,79247,59463,10139,88450,88564,99561,57358,23656,87863,51279,24970,87066,58585,83295,698117,92584,798164,204173,083125,85080,61697,038183,17394,566106,225103,113112,12481,52388,233169,349234,537217,11695,61799,067419,107206,838174,375231,012196,386169,12583,499161,363163,568188,624192,758158,051365,209190,321117,517359,277843,280159,913156,814688,058988,483191,229000
       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
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
18,374
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,064
1,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,0641,06418,37418,37418,37418,37418,37418,37418,37418,37418,37418,37418,37418,37418,37418,37400000000000000000000000
       Net Receivables 
0
0
0
171,741
191,236
144,538
127,535
146,953
181,493
125,920
117,547
131,039
154,627
111,010
129,955
136,621
137,176
93,662
98,437
119,130
147,640
121,120
110,637
90,302
105,309
89,397
84,820
137,742
187,075
147,934
116,873
147,135
238,973
304,221
254,454
271,295
320,135
283,063
279,119
290,973
274,044
324,263
262,590
308,528
229,723
196,972
169,526
143,514
226,201
179,646
150,944
163,669
217,636
166,423
151,501
144,232
189,462
161,774
161,150
144,143
187,094
185,680
132,703
132,703185,680187,094144,143161,150161,774189,462144,232151,501166,423217,636163,669150,944179,646226,201143,514169,526196,972229,723308,528262,590324,263274,044290,973279,119283,063320,135271,295254,454304,221238,973147,135116,873147,934187,075137,74284,82089,397105,30990,302110,637121,120147,640119,13098,43793,662137,176136,621129,955111,010154,627131,039117,547125,920181,493146,953127,535144,538191,236171,741000
       Other Current Assets 
0
0
0
33,740
34,457
23,664
35,982
28,149
30,071
32,522
36,319
35,012
33,242
35,003
32,648
20,753
31,639
26,455
35,735
21,980
28,840
27,659
38,382
51,770
55,804
84,286
54,988
36,528
60,768
57,459
51,201
38,940
61,766
91,120
68,759
63,357
79,855
74,104
82,637
79,481
109,444
86,954
74,630
29,000
33,370
33,424
24,926
27,430
42,720
38,977
8,693
8,693
8,693
8,693
8,693
8,693
8,693
8,693
8,693
8,693
1,064
51,434
0
051,4341,0648,6938,6938,6938,6938,6938,6938,6938,6938,6938,69338,97742,72027,43024,92633,42433,37029,00074,63086,954109,44479,48182,63774,10479,85563,35768,75991,12061,76638,94051,20157,45960,76836,52854,98884,28655,80451,77038,38227,65928,84021,98035,73526,45531,63920,75332,64835,00333,24235,01236,31932,52230,07128,14935,98223,66434,45733,740000
   > Long-term Assets 
0
0
0
2,125,308
2,117,992
2,199,614
2,249,416
2,218,269
2,301,300
2,501,057
2,615,385
2,665,023
2,694,861
2,703,825
2,734,358
2,848,112
3,047,675
3,109,913
3,146,340
3,225,551
3,236,348
3,153,793
3,137,278
3,082,015
3,076,795
3,068,992
3,099,413
3,142,379
3,255,388
3,493,984
3,651,850
3,896,449
4,019,646
4,384,194
4,678,970
4,916,011
5,018,512
5,086,048
5,443,148
5,620,855
5,709,571
5,902,914
6,083,434
6,101,057
6,753,231
6,708,682
6,654,676
6,490,773
6,392,991
6,345,145
6,250,279
6,437,615
6,415,049
6,385,198
6,487,914
6,588,151
6,963,272
7,025,283
7,078,993
7,077,703
7,077,529
7,064,405
7,256,964
7,256,9647,064,4057,077,5297,077,7037,078,9937,025,2836,963,2726,588,1516,487,9146,385,1986,415,0496,437,6156,250,2796,345,1456,392,9916,490,7736,654,6766,708,6826,753,2316,101,0576,083,4345,902,9145,709,5715,620,8555,443,1485,086,0485,018,5124,916,0114,678,9704,384,1944,019,6463,896,4493,651,8503,493,9843,255,3883,142,3793,099,4133,068,9923,076,7953,082,0153,137,2783,153,7933,236,3483,225,5513,146,3403,109,9133,047,6752,848,1122,734,3582,703,8252,694,8612,665,0232,615,3852,501,0572,301,3002,218,2692,249,4162,199,6142,117,9922,125,308000
       Property Plant Equipment 
0
0
0
1,980,879
1,971,845
2,053,714
2,104,688
2,075,051
2,157,600
2,354,825
2,469,809
2,513,719
2,540,261
2,552,913
2,583,815
2,704,242
2,762,346
2,810,393
2,848,572
2,946,286
2,957,678
2,993,408
3,005,157
3,003,993
2,980,124
3,000,350
3,029,604
3,084,059
3,179,736
3,417,198
3,577,884
3,847,394
3,955,882
4,275,326
4,567,741
4,814,942
4,914,594
4,988,150
5,346,162
5,486,204
5,584,373
5,779,889
5,973,746
6,034,286
6,632,982
6,525,063
6,478,492
6,347,287
6,250,699
6,193,785
6,104,139
6,297,617
6,259,808
6,222,875
6,314,688
6,416,992
6,788,727
6,854,169
6,910,302
6,915,253
6,916,213
6,897,798
7,093,699
7,093,6996,897,7986,916,2136,915,2536,910,3026,854,1696,788,7276,416,9926,314,6886,222,8756,259,8086,297,6176,104,1396,193,7856,250,6996,347,2876,478,4926,525,0636,632,9826,034,2865,973,7465,779,8895,584,3735,486,2045,346,1624,988,1504,914,5944,814,9424,567,7414,275,3263,955,8823,847,3943,577,8843,417,1983,179,7363,084,0593,029,6043,000,3502,980,1243,003,9933,005,1572,993,4082,957,6782,946,2862,848,5722,810,3932,762,3462,704,2422,583,8152,552,9132,540,2612,513,7192,469,8092,354,8252,157,6002,075,0512,104,6882,053,7141,971,8451,980,879000
       Goodwill 
0
0
0
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
103,624
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624103,624000
       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
30,314
29,314
314
314
314
314
314
314
0
314
314
314
314
314
314
314
314
314
314
314
314
314
314314314314314314314314314314314314314031431431431431431429,31430,31400000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
9,134
8,482
7,822
7,155
6,488
5,806
6,367
7,736
8,825
8,865
8,305
7,761
7,121
15,117
16,310
15,202
14,877
14,616
13,944
15,824
15,424
14,762
18,820
20,785
21,491
22,509
20,829
19,041
17,547
19,525
26,626
27,631
25,844
26,438
24,628
25,190
27,231
19,097
19,318
18,719
17,688
18,245
16,360
14,501
12,716
13,142
12,492
11,165
9,853
20,885
19,464
18,373
16,848
27,108
25,172
23,133
21,258
22,078
29,126
27,111
27,11129,12622,07821,25823,13325,17227,10816,84818,37319,46420,8859,85311,16512,49213,14212,71614,50116,36018,24517,68818,71919,31819,09727,23125,19024,62826,43825,84427,63126,62619,52517,54719,04120,82922,50921,49120,78518,82014,76215,42415,82413,94414,61614,87715,20216,31015,1177,1217,7618,3058,8658,8257,7366,3675,8066,4887,1557,8228,4829,134000
       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
73,393
61,655
48,768
101,690
166,945
161,369
130,455
0
0
134,975
130,145
134,356
142,859
154,853
154,310
0
145,942
0
0
0
0
0
00000145,9420154,310154,853142,859134,356130,145134,97500130,455161,369166,945101,69048,76861,65573,39300000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
922,472
1,119,187
1,061,840
854,493
988,984
1,351,455
1,283,992
1,318,356
1,623,654
1,422,996
1,627,457
1,919,476
2,056,999
1,529,511
1,981,559
2,180,798
2,379,379
1,946,765
2,304,811
2,402,587
2,388,568
1,967,651
1,766,991
2,032,278
2,013,725
1,580,099
2,117,158
2,289,153
2,372,614
2,196,468
2,868,768
3,192,361
3,316,404
3,129,428
3,066,886
3,481,556
3,681,063
3,627,134
3,231,013
3,323,844
5,202,979
5,272,715
3,943,966
4,075,162
3,937,380
3,631,181
2,607,170
2,902,409
3,105,681
2,938,165
3,147,679
3,432,531
3,376,140
3,476,633
3,475,862
3,442,697
3,378,469
3,045,943
2,962,137
3,170,799
3,170,7992,962,1373,045,9433,378,4693,442,6973,475,8623,476,6333,376,1403,432,5313,147,6792,938,1653,105,6812,902,4092,607,1703,631,1813,937,3804,075,1623,943,9665,272,7155,202,9793,323,8443,231,0133,627,1343,681,0633,481,5563,066,8863,129,4283,316,4043,192,3612,868,7682,196,4682,372,6142,289,1532,117,1581,580,0992,013,7252,032,2781,766,9911,967,6512,388,5682,402,5872,304,8111,946,7652,379,3792,180,7981,981,5591,529,5112,056,9991,919,4761,627,4571,422,9961,623,6541,318,3561,283,9921,351,455988,984854,4931,061,8401,119,187922,472000
   > Total Current Liabilities 
0
0
0
875,291
1,071,830
1,014,244
806,561
940,613
1,215,214
1,147,651
1,178,688
1,480,743
1,265,133
1,465,239
1,752,498
1,887,087
1,329,418
1,773,809
1,965,373
2,156,903
1,762,751
2,118,213
2,210,475
2,192,010
1,766,296
1,560,433
1,820,270
1,797,352
1,360,633
1,895,623
2,063,985
2,177,113
1,998,703
2,629,190
2,946,957
3,077,606
2,861,951
2,826,834
3,237,507
3,435,743
3,377,429
2,949,370
3,037,887
4,927,090
4,532,118
3,216,428
3,357,159
3,240,296
2,958,265
1,932,738
2,230,513
2,450,086
2,273,912
2,477,193
2,702,626
2,647,341
2,707,415
2,699,231
2,640,692
2,626,883
2,317,121
2,247,936
2,466,463
2,466,4632,247,9362,317,1212,626,8832,640,6922,699,2312,707,4152,647,3412,702,6262,477,1932,273,9122,450,0862,230,5131,932,7382,958,2653,240,2963,357,1593,216,4284,532,1184,927,0903,037,8872,949,3703,377,4293,435,7433,237,5072,826,8342,861,9513,077,6062,946,9572,629,1901,998,7032,177,1132,063,9851,895,6231,360,6331,797,3521,820,2701,560,4331,766,2962,192,0102,210,4752,118,2131,762,7512,156,9031,965,3731,773,8091,329,4181,887,0871,752,4981,465,2391,265,1331,480,7431,178,6881,147,6511,215,214940,613806,5611,014,2441,071,830875,291000
       Short-term Debt 
0
0
0
2,089
0
9
0
75
1,016
5,653
210,486
400,046
35
320,648
770,470
840,000
170,000
656,175
1,012,944
1,185,000
670,000
1,064,791
1,350,000
1,390,000
870,000
525,000
1,035,000
960,000
280,000
830,000
1,240,020
1,330,000
910,000
1,460,000
1,940,000
2,110,652
1,634,107
1,609,758
2,161,651
2,405,872
2,110,000
1,730,000
2,030,000
3,966,547
3,459,191
2,043,915
2,326,133
2,271,085
1,300,308
666,635
1,279,572
1,349,022
615,315
1,206,813
1,727,154
1,692,955
1,397,851
1,604,361
1,754,114
1,729,302
1,183,399
1,280,033
1,675,084
1,675,0841,280,0331,183,3991,729,3021,754,1141,604,3611,397,8511,692,9551,727,1541,206,813615,3151,349,0221,279,572666,6351,300,3082,271,0852,326,1332,043,9153,459,1913,966,5472,030,0001,730,0002,110,0002,405,8722,161,6511,609,7581,634,1072,110,6521,940,0001,460,000910,0001,330,0001,240,020830,000280,000960,0001,035,000525,000870,0001,390,0001,350,0001,064,791670,0001,185,0001,012,944656,175170,000840,000770,470320,64835400,046210,4865,6531,016750902,089000
       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
1,730,000
2,030,000
3,381,547
3,324,500
1,930,000
2,220,000
2,165,000
1,200,000
0
1,180,000
1,250,000
515,000
1,100,000
1,610,000
1,570,000
1,265,000
1,470,000
1,615,000
1,590,000
1,050,000
1,150,000
1,545,000
1,545,0001,150,0001,050,0001,590,0001,615,0001,470,0001,265,0001,570,0001,610,0001,100,000515,0001,250,0001,180,00001,200,0002,165,0002,220,0001,930,0003,324,5003,381,5472,030,0001,730,00000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
446,666
495,043
516,363
515,973
495,794
597,925
609,137
623,867
671,442
659,708
705,940
671,174
688,964
613,445
703,968
666,410
588,127
651,942
673,672
602,011
507,270
557,066
635,540
571,961
478,097
671,317
691,694
613,816
510,558
862,389
998,932
944,579
873,818
1,067,496
1,080,661
1,009,985
918,925
1,075,813
1,072,525
956,248
857,144
888,140
976,200
928,162
785,769
1,354,936
1,035,517
860,098
921,930
1,346,906
1,027,290
886,429
808,977
1,084,193
947,092
813,365
763,504
916,669
818,706
728,721
728,721818,706916,669763,504813,365947,0921,084,193808,977886,4291,027,2901,346,906921,930860,0981,035,5171,354,936785,769928,162976,200888,140857,144956,2481,072,5251,075,813918,9251,009,9851,080,6611,067,496873,818944,579998,932862,389510,558613,816691,694671,317478,097571,961635,540557,066507,270602,011673,672651,942588,127666,410703,968613,445688,964671,174705,940659,708671,442623,867609,137597,925495,794515,973516,363495,043446,666000
       Other Current Liabilities 
0
0
0
189,634
195,679
214,263
172,839
209,053
227,853
231,178
193,898
149,475
236,777
233,399
205,236
175,597
253,584
212,389
187,972
235,718
199,655
221,023
204,124
209,190
151,754
207,730
133,040
199,071
135,020
166,233
131,222
198,594
226,314
170,258
62,378
93,135
160,348
136,415
65,871
110,947
191,616
146,845
51,639
585,000
184,787
196,313
102,864
183,442
303,021
230,586
90,843
179,134
311,691
243,090
89,043
145,409
225,371
147,778
73,213
134,077
217,053
279,230
0
0279,230217,053134,07773,213147,778225,371145,40989,043243,090311,691179,13490,843230,586303,021183,442102,864196,313184,787585,00051,639146,845191,616110,94765,871136,415160,34893,13562,378170,258226,314198,594131,222166,233135,020199,071133,040207,730151,754209,190204,124221,023199,655235,718187,972212,389253,584175,597205,236233,399236,777149,475193,898231,178227,853209,053172,839214,263195,679189,634000
   > Long-term Liabilities 
0
0
0
47,181
47,357
47,596
47,932
48,371
136,241
136,341
139,668
142,910
157,863
162,218
166,978
169,912
200,093
207,750
215,425
222,476
184,014
186,598
192,112
196,558
201,355
206,558
212,008
216,373
219,466
221,535
225,168
195,501
197,765
239,578
245,404
238,798
267,477
240,052
244,049
245,320
249,705
281,643
285,957
275,889
740,597
727,538
718,003
697,084
672,916
674,432
671,896
655,595
664,253
670,486
729,905
728,799
769,218
776,631
802,005
751,586
728,822
714,201
704,336
704,336714,201728,822751,586802,005776,631769,218728,799729,905670,486664,253655,595671,896674,432672,916697,084718,003727,538740,597275,889285,957281,643249,705245,320244,049240,052267,477238,798245,404239,578197,765195,501225,168221,535219,466216,373212,008206,558201,355196,558192,112186,598184,014222,476215,425207,750200,093169,912166,978162,218157,863142,910139,668136,341136,24148,37147,93247,59647,35747,181000
       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
281,643
285,957
275,889
288,018
293,083
295,808
288,805
281,894
0
287,370
270,464
274,904
277,512
280,213
267,087
0
264,165
0
0
0
0
0
00000264,1650267,087280,213277,512274,904270,464287,3700281,894288,805295,808293,083288,018275,889285,957281,64300000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
2,676,343
3,033,849
2,803,364
2,727,442
2,688,598
2,971,772
2,708,987
2,659,676
2,623,105
2,985,543
2,683,080
2,627,516
2,656,467
3,162,134
2,786,151
2,746,433
2,711,398
3,093,827
2,698,227
2,651,653
2,762,044
3,145,899
3,092,235
3,001,762
3,074,117
3,513,291
3,199,854
3,247,018
3,328,874
3,675,097
3,500,006
3,500,053
3,525,294
3,804,060
3,685,548
3,723,508
3,693,781
3,961,515
4,578,815
4,633,707
3,366,627
3,733,895
4,840,647
4,769,593
4,762,164
4,904,642
5,967,340
5,771,275
5,794,150
5,917,806
5,848,461
5,851,150
5,965,415
6,204,643
6,345,296
6,523,005
6,636,549
6,866,819
6,956,650
6,995,857
6,995,8576,956,6506,866,8196,636,5496,523,0056,345,2966,204,6435,965,4155,851,1505,848,4615,917,8065,794,1505,771,2755,967,3404,904,6424,762,1644,769,5934,840,6473,733,8953,366,6274,633,7074,578,8153,961,5153,693,7813,723,5083,685,5483,804,0603,525,2943,500,0533,500,0063,675,0973,328,8743,247,0183,199,8543,513,2913,074,1173,001,7623,092,2353,145,8992,762,0442,651,6532,698,2273,093,8272,711,3982,746,4332,786,1513,162,1342,656,4672,627,5162,683,0802,985,5432,623,1052,659,6762,708,9872,971,7722,688,5982,727,4422,803,3643,033,8492,676,343000
   Common Stock
0
0
0
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
408,000
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
652,799
723,143
723,143
723,143
723,143
819,894
819,893
819,894
819,894
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561
912,561912,561912,561912,561912,561912,561912,561912,561912,561912,561912,561912,561912,561912,561819,894819,894819,893819,894723,143723,143723,143723,143652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799652,799408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000408,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
40,800
0
-10,132
0
40,800
40,800
40,800
40,800
40,800
40,800
40,800
40,800
40,800
40,800
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
65,280
72,314
72,314
72,314
72,314
81,989
81,989
81,989
81,989
91,256
91,256
91,256
91,256
91,256
91,256
91,256
91,256
91,256
91,256
91,256
119,046
119,04691,25691,25691,25691,25691,25691,25691,25691,25691,25691,25691,25681,98981,98981,98981,98972,31472,31472,31472,31465,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28065,28040,80040,80040,80040,80040,80040,80040,80040,80040,80040,8000-10,132040,80000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
506,000
506,000
506,000
506,000
506,000
506,000
506,000
506,000
422,816
506,000
506,000
495,868
410,961
497,894
497,894
497,894
546,800
506,000
546,800
546,800
546,801
506,000
571,280
571,280
440,720
440,720
571,280
506,000
506,000
506,000
506,000
506,000
506,000
506,000
506,000
506,000
426,868
388,513
1,127,123
1,127,123
-219,079
-219,078
796,807
681,685
681,684
681,684
1,654,686
1,548,511
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,548,512
1,520,722
1,520,7221,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5121,548,5111,654,686681,684681,684681,685796,807-219,078-219,0791,127,1231,127,123388,513426,868506,000506,000506,000506,000506,000506,000506,000506,000506,000571,280440,720440,720571,280571,280506,000546,801546,800546,800506,000546,800497,894497,894497,894410,961495,868506,000506,000422,816506,000506,000506,000506,000506,000506,000506,000506,000000



6.3. Balance Sheets

Currency in THB. All numbers in thousands.