25 XP   0   0   10

Eason & Co Public Company Limited
Buy, Hold or Sell?

Let's analyse Eason & Co Public Company Limited together

PenkeI guess you are interested in Eason & Co 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 Eason & Co 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 Eason & Co Public Company Limited

I send you an email if I find something interesting about Eason & Co Public Company Limited.

Quick analysis of Eason & Co Public Company Limited (30 sec.)










What can you expect buying and holding a share of Eason & Co 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?
67.5%

What is your share worth?

Current worth
฿1.99
Expected worth in 1 year
฿2.13
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
฿0.27
Return On Investment
22.1%

For what price can you sell your share?

Current Price per Share
฿1.21
Expected price per share
฿1.19 - ฿1.26
How sure are you?
50%

1. Valuation of Eason & Co Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿1.21

Intrinsic Value Per Share

฿-0.90 - ฿2.33

Total Value Per Share

฿1.10 - ฿4.32

2. Growth of Eason & Co Public Company Limited (5 min.)




Is Eason & Co Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$30.7m$28.3m$1.5m5.3%

How much money is Eason & Co Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$833.4k$455.5k$377.8k45.3%
Net Profit Margin16.5%10.3%--

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

3. Financial Health of Eason & Co Public Company Limited (5 min.)




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




  Industry Rankings (Specialty Chemicals)  


Richest
#455 / 562

Most Revenue
#508 / 562

Most Profit
#379 / 562

What can you expect buying and holding a share of Eason & Co Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Eason & Co Public Company Limited?

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

Speculation

The Price per Share of Eason & Co Public Company Limited is ฿1.21. 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 Eason & Co 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 Eason & Co 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 ฿1.99. Based on the TTM, the Book Value Change Per Share is ฿0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.01 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 ฿0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Eason & Co 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%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.1%0.000.1%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.2%0.000.1%0.000.0%0.000.1%
Usd Price Per Share0.04-0.03-0.04-0.04-0.07-
Price to Earnings Ratio12.22-6.95-15.33-10.94-19.29-
Price-to-Total Gains Ratio91.59-34.37-39.42-15.13-100.88-
Price to Book Ratio0.65-0.65-0.75-0.98-1.65-
Price-to-Total Gains Ratio91.59-34.37-39.42-15.13-100.88-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.032912
Number of shares30384
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 (30384 shares)55.158.32
Gains per Year (30384 shares)220.6033.27
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110511621160-2723
2210232432121-5456
3314348653181-8189
4419463874242-109122
55245791095302-136155
66296951316362-163188
77338111537423-190221
88389271758483-217254
994310431979544-244287
10104811582200604-271320

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%10.02.00.083.3%15.05.00.075.0%35.05.00.087.5%72.05.00.093.5%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%31.09.00.077.5%59.017.01.076.6%
Dividend per Share3.00.01.075.0%8.00.04.066.7%10.00.010.050.0%27.00.013.067.5%52.00.025.067.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%35.05.00.087.5%68.09.00.088.3%

Fundamentals of Eason & Co Public Company Limited

About Eason & Co Public Company Limited

Eason & Co Public Company Limited manufactures and sells industrial and automotive paints primarily in Thailand. It offers packaging coatings for interior and exterior application to crown caps, ROPP, screw caps, lug caps, and other closures. The company also provides offset inks comprising metal decorating inks for 2-piece cans; and conventional and UV metal decorating inks for 3-piece cans. In addition, it offers motorcycle coatings, including poly urethane, acrylic, and air dry paints, as well as trades in industrial paints. The company was formerly known as Eason Paint Public Company Limited and changed its name to Eason & Co Public Company Limited in May 2020. The company was incorporated in 1965 and is headquartered in Chonburi, Thailand.

Fundamental data was last updated by Penke on 2024-03-30 17:15:03.

Financial Health

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

Valuation

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

1.1. Profitability of Eason & Co Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Eason & Co Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 8.2% means that ฿0.08 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 8.2%. The company is making a profit. +1
  • The TTM is 16.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ8.2%TTM16.5%-8.3%
TTM16.5%YOY10.3%+6.2%
TTM16.5%5Y-4.7%+21.2%
5Y-4.7%10Y5.0%-9.7%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ8.2%4.1%+4.1%
TTM16.5%4.5%+12.0%
YOY10.3%6.6%+3.7%
5Y-4.7%6.3%-11.0%
10Y5.0%6.0%-1.0%
1.1.2. Return on Assets

Shows how efficient Eason & Co Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • 1.1% Return on Assets means that Eason & Co Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.3%-1.2%
TTM2.3%YOY1.4%+1.0%
TTM2.3%5Y-0.3%+2.6%
5Y-0.3%10Y0.8%-1.0%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.8%-0.7%
TTM2.3%1.9%+0.4%
YOY1.4%2.8%-1.4%
5Y-0.3%2.5%-2.8%
10Y0.8%2.7%-1.9%
1.1.3. Return on Equity

Shows how efficient Eason & Co Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • 1.4% Return on Equity means Eason & Co Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM2.9%-1.5%
TTM2.9%YOY1.7%+1.2%
TTM2.9%5Y-0.3%+3.2%
5Y-0.3%10Y1.0%-1.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%3.5%-2.1%
TTM2.9%3.7%-0.8%
YOY1.7%5.4%-3.7%
5Y-0.3%5.0%-5.3%
10Y1.0%5.0%-4.0%

1.2. Operating Efficiency of Eason & Co Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Eason & Co Public Company Limited is operating .

  • Measures how much profit Eason & Co 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 Eason & Co Public Company Limited to the Specialty Chemicals 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 Eason & Co Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.8%-9.8%
TTM9.8%YOY13.7%-3.9%
TTM9.8%5Y6.1%+3.7%
5Y6.1%10Y9.0%-2.9%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.5%-7.5%
TTM9.8%6.2%+3.6%
YOY13.7%8.6%+5.1%
5Y6.1%8.4%-2.3%
10Y9.0%8.4%+0.6%
1.2.2. Operating Ratio

Measures how efficient Eason & Co Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 1.66 means that the operating costs are ฿1.66 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Eason & Co Public Company Limited:

  • The MRQ is 1.656. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.117. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.656TTM1.117+0.538
TTM1.117YOY0.928+0.189
TTM1.1175Y0.967+0.150
5Y0.96710Y0.935+0.031
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6561.555+0.101
TTM1.1171.551-0.434
YOY0.9281.434-0.506
5Y0.9671.453-0.486
10Y0.9351.305-0.370

1.3. Liquidity of Eason & Co Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Eason & Co Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 5.57 means the company has ฿5.57 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Eason & Co Public Company Limited:

  • The MRQ is 5.575. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.987. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.575TTM4.987+0.588
TTM4.987YOY4.973+0.014
TTM4.9875Y4.381+0.606
5Y4.38110Y3.834+0.548
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5751.831+3.744
TTM4.9871.892+3.095
YOY4.9731.928+3.045
5Y4.3811.922+2.459
10Y3.8341.827+2.007
1.3.2. Quick Ratio

Measures if Eason & Co 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 Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • A Quick Ratio of 1.34 means the company can pay off ฿1.34 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Eason & Co Public Company Limited:

  • The MRQ is 1.344. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 3.351. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.344TTM3.351-2.006
TTM3.351YOY3.688-0.338
TTM3.3515Y3.274+0.077
5Y3.27410Y2.970+0.304
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3440.809+0.535
TTM3.3510.844+2.507
YOY3.6880.934+2.754
5Y3.2741.022+2.252
10Y2.9701.031+1.939

1.4. Solvency of Eason & Co Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Eason & Co Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Eason & Co Public Company Limited to Specialty Chemicals industry mean.
  • A Debt to Asset Ratio of 0.15 means that Eason & Co Public Company Limited assets are financed with 14.9% credit (debt) and the remaining percentage (100% - 14.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.149. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.162. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.149TTM0.162-0.013
TTM0.162YOY0.162+0.000
TTM0.1625Y0.166-0.003
5Y0.16610Y0.177-0.011
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1490.422-0.273
TTM0.1620.422-0.260
YOY0.1620.421-0.259
5Y0.1660.430-0.264
10Y0.1770.438-0.261
1.4.2. Debt to Equity Ratio

Measures if Eason & Co Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • A Debt to Equity ratio of 18.1% means that company has ฿0.18 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.181. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.201. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.181TTM0.201-0.020
TTM0.201YOY0.201+0.000
TTM0.2015Y0.211-0.010
5Y0.21110Y0.228-0.017
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1810.744-0.563
TTM0.2010.747-0.546
YOY0.2010.737-0.536
5Y0.2110.795-0.584
10Y0.2280.845-0.617

2. Market Valuation of Eason & Co 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 Eason & Co Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Eason & Co Public Company Limited to the Specialty Chemicals industry mean.
  • A PE ratio of 12.22 means the investor is paying ฿12.22 for every ฿1 in earnings.

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

  • The EOD is 11.375. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.221. Based on the earnings, the company is underpriced. +1
  • The TTM is 6.949. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.375MRQ12.221-0.846
MRQ12.221TTM6.949+5.272
TTM6.949YOY15.329-8.380
TTM6.9495Y10.936-3.987
5Y10.93610Y19.288-8.352
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD11.37515.361-3.986
MRQ12.22115.111-2.890
TTM6.94915.817-8.868
YOY15.32918.047-2.718
5Y10.93619.777-8.841
10Y19.28822.891-3.603
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 22.802. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 24.498. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 11.137. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD22.802MRQ24.498-1.696
MRQ24.498TTM11.137+13.360
TTM11.137YOY-0.003+11.141
TTM11.1375Y11.229-0.091
5Y11.22910Y14.906-3.677
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD22.8024.649+18.153
MRQ24.4983.658+20.840
TTM11.1372.009+9.128
YOY-0.003-2.149+2.146
5Y11.2293.342+7.887
10Y14.9063.487+11.419
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Eason & Co Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 0.65 means the investor is paying ฿0.65 for each ฿1 in book value.

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

  • The EOD is 0.608. Based on the equity, the company is cheap. +2
  • The MRQ is 0.653. Based on the equity, the company is cheap. +2
  • The TTM is 0.646. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.608MRQ0.653-0.045
MRQ0.653TTM0.646+0.006
TTM0.646YOY0.747-0.100
TTM0.6465Y0.980-0.334
5Y0.98010Y1.654-0.673
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD0.6081.710-1.102
MRQ0.6531.845-1.192
TTM0.6461.847-1.201
YOY0.7472.339-1.592
5Y0.9802.344-1.364
10Y1.6542.622-0.968
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Eason & Co 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--0.0070.035-79%0.014-48%-0.008+210%0.021-65%
Book Value Per Share--1.9921.946+2%1.842+8%1.863+7%1.719+16%
Current Ratio--5.5754.987+12%4.973+12%4.381+27%3.834+45%
Debt To Asset Ratio--0.1490.162-8%0.162-8%0.166-10%0.177-16%
Debt To Equity Ratio--0.1810.201-10%0.201-10%0.211-14%0.228-20%
Dividend Per Share--0.0070.032-79%0.032-79%0.018-63%0.034-80%
Eps--0.0270.054-51%0.028-6%-0.006+122%0.014+96%
Free Cash Flow Per Share--0.0130.043-69%0.041-68%0.037-64%0.027-51%
Free Cash Flow To Equity Per Share--0.0040.023-84%0.017-79%0.018-80%0.028-87%
Gross Profit Margin--1.0000.957+5%0.850+18%0.884+13%0.886+13%
Intrinsic Value_10Y_max--2.330--------
Intrinsic Value_10Y_min---0.895--------
Intrinsic Value_1Y_max--0.175--------
Intrinsic Value_1Y_min--0.075--------
Intrinsic Value_3Y_max--0.571--------
Intrinsic Value_3Y_min--0.085--------
Intrinsic Value_5Y_max--1.020--------
Intrinsic Value_5Y_min---0.061--------
Market Cap685785640.320-7%736794489.600712706977.440+3%779301864.000-5%821809238.400-10%1380527584.426-47%
Net Profit Margin--0.0820.165-50%0.103-20%-0.047+157%0.050+66%
Operating Margin---0.098-100%0.137-100%0.061-100%0.090-100%
Operating Ratio--1.6561.117+48%0.928+78%0.967+71%0.935+77%
Pb Ratio0.608-7%0.6530.646+1%0.747-13%0.980-33%1.654-61%
Pe Ratio11.375-7%12.2216.949+76%15.329-20%10.936+12%19.288-37%
Price Per Share1.210-7%1.3001.258+3%1.375-5%1.450-10%2.436-47%
Price To Free Cash Flow Ratio22.802-7%24.49811.137+120%-0.003+100%11.229+118%14.906+64%
Price To Total Gains Ratio85.248-7%91.58834.371+166%39.420+132%15.134+505%100.883-9%
Quick Ratio--1.3443.351-60%3.688-64%3.274-59%2.970-55%
Return On Assets--0.0110.023-51%0.014-16%-0.003+123%0.008+48%
Return On Equity--0.0140.029-52%0.017-17%-0.003+123%0.010+37%
Total Gains Per Share--0.0140.067-79%0.046-69%0.010+41%0.055-74%
Usd Book Value--30705071.33529993102.711+2%28398482.177+8%28715723.682+7%26506134.933+16%
Usd Book Value Change Per Share--0.0000.001-79%0.000-48%0.000+210%0.001-65%
Usd Book Value Per Share--0.0540.053+2%0.050+8%0.051+7%0.047+16%
Usd Dividend Per Share--0.0000.001-79%0.001-79%0.000-63%0.001-80%
Usd Eps--0.0010.001-51%0.001-6%0.000+122%0.000+96%
Usd Free Cash Flow--204517.713655309.993-69%636192.156-68%564317.062-64%418827.787-51%
Usd Free Cash Flow Per Share--0.0000.001-69%0.001-68%0.001-64%0.001-51%
Usd Free Cash Flow To Equity Per Share--0.0000.001-84%0.000-79%0.000-80%0.001-87%
Usd Market Cap18653369.417-7%20040810.11719385629.786+3%21197010.701-5%22353211.284-10%37550350.296-47%
Usd Price Per Share0.033-7%0.0350.034+3%0.037-5%0.039-10%0.066-47%
Usd Profit--409953.128833442.708-51%455580.056-10%-85833.922+121%210450.400+95%
Usd Revenue--4973762.1355120539.733-3%4780063.060+4%4054480.652+23%3748749.666+33%
Usd Total Gains Per Share--0.0000.002-79%0.001-69%0.000+41%0.001-74%
 EOD+4 -4MRQTTM+11 -25YOY+12 -245Y+21 -1510Y+17 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.375
Price to Book Ratio (EOD)Between0-10.608
Net Profit Margin (MRQ)Greater than00.082
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.344
Current Ratio (MRQ)Greater than15.575
Debt to Asset Ratio (MRQ)Less than10.149
Debt to Equity Ratio (MRQ)Less than10.181
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.011
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.946
Ma 20Greater thanMa 501.219
Ma 50Greater thanMa 1001.295
Ma 100Greater thanMa 2001.333
OpenGreater thanClose1.200
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets1,326,786
Total Liabilities197,923
Total Stockholder Equity1,091,296
 As reported
Total Liabilities 197,923
Total Stockholder Equity+ 1,091,296
Total Assets = 1,326,786

Assets

Total Assets1,326,786
Total Current Assets771,917
Long-term Assets554,869
Total Current Assets
Cash And Cash Equivalents 447,655
Net Receivables 186,153
Inventory 98,582
Other Current Assets 155
Total Current Assets  (as reported)771,917
Total Current Assets  (calculated)732,545
+/- 39,372
Long-term Assets
Property Plant Equipment 206,250
Long Term Investments 236,770
Intangible Assets 10,624
Long-term Assets Other 2,849
Long-term Assets  (as reported)554,869
Long-term Assets  (calculated)456,493
+/- 98,376

Liabilities & Shareholders' Equity

Total Current Liabilities138,463
Long-term Liabilities59,460
Total Stockholder Equity1,091,296
Total Current Liabilities
Accounts payable 112,144
Other Current Liabilities 4,220
Total Current Liabilities  (as reported)138,463
Total Current Liabilities  (calculated)116,364
+/- 22,098
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt25,387
Long-term Liabilities  (as reported)59,460
Long-term Liabilities  (calculated)25,387
+/- 34,074
Total Stockholder Equity
Retained Earnings 338,252
Total Stockholder Equity (as reported)1,091,296
Total Stockholder Equity (calculated)338,252
+/- 753,045
Other
Capital Stock566,765
Common Stock Shares Outstanding 566,765
Net Invested Capital 1,091,296
Net Working Capital 633,454
Property Plant and Equipment Gross 633,542



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-31
> Total Assets 
420,068
0
390,396
395,461
556,174
584,675
577,245
592,784
573,570
611,199
597,595
603,334
662,579
633,609
651,352
696,005
707,258
668,907
644,533
642,354
669,762
735,478
719,396
698,103
704,631
696,917
754,323
751,209
712,905
727,456
719,823
709,408
750,503
800,496
898,896
798,937
805,935
805,241
787,663
802,864
845,733
845,711
825,317
829,966
848,708
911,507
937,715
957,244
1,307,179
1,366,501
1,354,768
1,387,023
1,430,048
1,455,864
1,382,897
1,386,093
1,389,071
1,410,135
1,322,248
1,328,852
1,265,899
1,375,985
1,404,773
1,427,573
1,211,593
1,311,786
308,464
1,237,392
1,184,713
1,203,488
1,236,461
1,254,331
1,291,449
1,305,808
1,301,188
1,331,361
1,326,786
1,326,7861,331,3611,301,1881,305,8081,291,4491,254,3311,236,4611,203,4881,184,7131,237,392308,4641,311,7861,211,5931,427,5731,404,7731,375,9851,265,8991,328,8521,322,2481,410,1351,389,0711,386,0931,382,8971,455,8641,430,0481,387,0231,354,7681,366,5011,307,179957,244937,715911,507848,708829,966825,317845,711845,733802,864787,663805,241805,935798,937898,896800,496750,503709,408719,823727,456712,905751,209754,323696,917704,631698,103719,396735,478669,762642,354644,533668,907707,258696,005651,352633,609662,579603,334597,595611,199573,570592,784577,245584,675556,174395,461390,3960420,068
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
307,982
361,272
351,310
331,495
330,916
331,376
401,335
392,022
345,789
357,989
350,861
327,610
362,973
395,991
449,910
351,753
338,111
326,194
329,663
339,972
371,226
378,490
374,691
380,015
376,086
374,469
423,853
407,083
446,352
434,986
403,660
434,381
446,475
504,008
432,472
444,405
440,081
522,180
485,876
493,525
390,412
446,299
513,717
539,901
504,971
502,928
308,464
572,233
572,624
590,508
676,329
623,184
663,892
702,648
711,420
800,140
771,917
771,917800,140711,420702,648663,892623,184676,329590,508572,624572,233308,464502,928504,971539,901513,717446,299390,412493,525485,876522,180440,081444,405432,472504,008446,475434,381403,660434,986446,352407,083423,853374,469376,086380,015374,691378,490371,226339,972329,663326,194338,111351,753449,910395,991362,973327,610350,861357,989345,789392,022401,335331,376330,916331,495351,310361,272307,98200000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122,809
171,255
137,657
138,524
130,665
99,399
136,011
181,454
161,701
136,538
109,032
97,606
98,698
95,030
180,312
132,280
104,195
106,084
87,048
114,574
142,129
128,171
117,701
114,290
105,666
120,928
154,589
121,450
160,205
156,794
124,175
153,271
107,933
129,387
140,018
163,450
155,424
172,723
139,809
162,343
135,715
146,400
212,509
241,006
200,950
201,767
183,530
240,083
244,473
271,156
323,620
277,573
244,628
316,196
351,016
473,996
447,655
447,655473,996351,016316,196244,628277,573323,620271,156244,473240,083183,530201,767200,950241,006212,509146,400135,715162,343139,809172,723155,424163,450140,018129,387107,933153,271124,175156,794160,205121,450154,589120,928105,666114,290117,701128,171142,129114,57487,048106,084104,195132,280180,31295,03098,69897,606109,032136,538161,701181,454136,01199,399130,665138,524137,657171,255122,80900000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,328
0
0
672
1,905
31,647
60,119
6,753
253
7,292
26,688
40,481
53,865
35,356
26,004
16,739
15,742
14,902
15,808
21,317
19,154
19,564
16,028
34,972
34,656
13,576
16,186
15,259
14,376
17,478
19,242
19,394
68,598
64,734
13,635
14,577
10,645
11,705
13,112
10,800
9,880
0
0
0
0
0
0
0
0
0
0
0
20,496
0
0
0
0
000020,496000000000009,88010,80013,11211,70510,64514,57713,63564,73468,59819,39419,24217,47814,37615,25916,18613,57634,65634,97216,02819,56419,15421,31715,80814,90215,74216,73926,00435,35653,86540,48126,6887,2922536,75360,11931,6471,905672004,32800000000000000000000
       Net Receivables 
91,718
0
130,078
113,423
135,605
144,570
144,612
144,616
137,204
142,726
148,575
153,098
157,062
142,460
119,343
128,614
117,634
90,854
125,774
105,866
123,773
114,622
125,051
117,088
110,325
116,458
127,408
129,429
110,528
144,657
153,707
134,431
152,377
206,968
149,960
128,797
135,059
127,351
152,139
133,844
133,800
139,838
130,110
129,380
148,570
152,555
151,415
156,025
164,551
155,142
159,438
159,769
162,254
190,935
145,709
140,765
161,547
154,379
152,313
145,187
148,859
191,105
184,587
191,922
199,560
198,952
235,079
196,453
207,621
214,710
52,573
226,717
256,940
256,814
237,684
218,884
186,153
186,153218,884237,684256,814256,940226,71752,573214,710207,621196,453235,079198,952199,560191,922184,587191,105148,859145,187152,313154,379161,547140,765145,709190,935162,254159,769159,438155,142164,551156,025151,415152,555148,570129,380130,110139,838133,800133,844152,139127,351135,059128,797149,960206,968152,377134,431153,707144,657110,528129,429127,408116,458110,325117,088125,051114,622123,773105,866125,77490,854117,634128,614119,343142,460157,062153,098148,575142,726137,204144,616144,612144,570135,605113,423130,078091,718
       Other Current Assets 
56,126
0
2,281
4,029
4,926
4,840
4,725
5,675
7,036
3,849
5,647
7,716
6,650
9,513
10,041
13,526
10,523
10,218
13,615
16,256
10,728
14,975
21,636
17,535
18,322
16,491
16,438
8,195
7,467
446
860
523
618
461
41,104
7,194
8,053
9,216
9,567
9,680
10,093
9,778
9,805
12,915
11,921
12,238
12,765
12,085
10,008
9,972
9,491
9,158
9,318
8,950
9,000
8,345
8,358
8,313
8,159
8,128
7,859
7,352
7,846
7,533
7,410
7,547
7,895
8,096
8,089
261
209,849
430
285
244
278
347
155
155347278244285430209,8492618,0898,0967,8957,5477,4107,5337,8467,3527,8598,1288,1598,3138,3588,3459,0008,9509,3189,1589,4919,97210,00812,08512,76512,23811,92112,9159,8059,77810,0939,6809,5679,2168,0537,19441,1044616185238604467,4678,19516,43816,49118,32217,53521,63614,97510,72816,25613,61510,21810,52313,52610,0419,5136,6507,7165,6473,8497,0365,6754,7254,8404,9264,0292,281056,126
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
361,780
374,206
368,086
366,608
373,715
365,541
352,988
359,187
367,117
369,467
368,962
381,799
387,530
404,505
448,986
447,185
467,824
479,047
458,000
462,892
474,507
467,221
450,626
449,952
472,622
537,038
513,862
550,161
860,827
931,514
951,108
952,642
983,573
951,856
950,425
941,688
948,990
887,954
836,373
835,327
875,487
929,686
891,056
887,672
706,623
808,858
0
665,159
612,089
612,980
560,131
631,147
627,557
603,160
589,768
531,221
554,869
554,869531,221589,768603,160627,557631,147560,131612,980612,089665,1590808,858706,623887,672891,056929,686875,487835,327836,373887,954948,990941,688950,425951,856983,573952,642951,108931,514860,827550,161513,862537,038472,622449,952450,626467,221474,507462,892458,000479,047467,824447,185448,986404,505387,530381,799368,962369,467367,117359,187352,988365,541373,715366,608368,086374,206361,78000000000000000000000
       Property Plant Equipment 
124,885
0
122,029
127,422
125,306
127,152
132,198
164,962
196,771
212,730
227,653
250,460
260,511
247,670
244,794
245,609
249,054
239,987
240,972
266,310
260,772
290,244
284,339
280,371
282,623
273,072
269,860
270,094
272,271
268,426
267,975
268,637
268,084
273,589
352,786
339,379
349,062
359,178
361,107
360,896
364,432
350,257
348,754
338,136
339,184
333,710
329,490
327,815
324,682
312,523
305,654
296,220
285,246
273,685
273,888
260,534
261,775
270,983
261,416
252,125
252,409
307,974
304,772
297,047
291,640
291,175
293,011
300,889
291,795
284,544
284,839
289,731
211,908
215,674
218,927
223,731
206,250
206,250223,731218,927215,674211,908289,731284,839284,544291,795300,889293,011291,175291,640297,047304,772307,974252,409252,125261,416270,983261,775260,534273,888273,685285,246296,220305,654312,523324,682327,815329,490333,710339,184338,136348,754350,257364,432360,896361,107359,178349,062339,379352,786273,589268,084268,637267,975268,426272,271270,094269,860273,072282,623280,371284,339290,244260,772266,310240,972239,987249,054245,609244,794247,670260,511250,460227,653212,730196,771164,962132,198127,152125,306127,422122,0290124,885
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,154
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000005,1540000000000000000000000000000000000000000000
       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
495,645
579,588
608,764
622,575
633,420
614,118
611,928
617,941
627,611
558,511
515,701
522,353
563,762
571,187
535,725
541,232
309,829
436,458
0
284,500
225,423
229,760
171,149
238,143
251,471
225,682
207,858
207,437
236,770
236,770207,437207,858225,682251,471238,143171,149229,760225,423284,5000436,458309,829541,232535,725571,187563,762522,353515,701558,511627,611617,941611,928614,118633,420622,575608,764579,588495,645000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
30,003
33,740
34,954
36,243
35,712
34,447
34,310
36,996
35,307
29,208
27,541
27,208
25,732
25,307
25,024
24,751
24,023
23,814
23,367
22,921
21,338
22,181
21,735
22,504
20,943
20,522
20,250
21,729
21,028
21,894
16,120
21,079
20,526
19,986
19,441
19,460
17,898
17,347
16,964
17,412
14,707
15,161
15,095
16,679
14,514
13,874
13,618
15,511
1,773
1,653
1,639
1,606
0
0
0
1,229
1,206
0
980
869
768
673
0
10,624
10,624067376886998001,2061,2290001,6061,6391,6531,77315,51113,61813,87414,51416,67915,09515,16114,70717,41216,96417,34717,89819,46019,44119,98620,52621,07916,12021,89421,02821,72920,25020,52220,94322,50421,73522,18121,33822,92123,36723,81424,02324,75125,02425,30725,73227,20827,54129,20835,30736,99634,31034,44735,71236,24334,95433,74030,0030000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,325
521
6,194
6,011
5,761
5,762
5,762
5,760
7,429
7,658
7,581
7,548
24,745
7,628
7,983
8,196
11,060
5,683
5,498
5,313
5,165
4,678
4,625
3,557
3,829
4,320
4,129
4,143
6,161
6,207
6,082
3,955
36,639
37,916
37,742
36,891
34,450
35,491
35,002
36,405
34,962
35,356
36,382
34,586
33,614
34,333
0
32,685
35,222
40,369
39,563
38,788
100,975
98,301
99,660
34,966
2,849
2,84934,96699,66098,301100,97538,78839,56340,36935,22232,685034,33333,61434,58636,38235,35634,96236,40535,00235,49134,45036,89137,74237,91636,6393,9556,0826,2076,1614,1434,1294,3203,8293,5574,6254,6785,1655,3135,4985,68311,0608,1967,9837,62824,7457,5487,5817,6587,4295,7605,7625,7625,7616,0116,19452118,32500000000000000000000
> Total Liabilities 
263,126
0
188,904
175,533
149,946
165,831
180,768
178,081
152,282
208,627
189,214
181,322
230,419
181,964
217,672
258,294
261,460
204,518
185,318
166,415
190,058
281,791
255,289
225,801
224,885
259,971
222,499
201,153
159,845
150,934
161,564
120,505
123,736
141,286
282,228
172,244
159,359
147,820
173,351
173,035
186,811
185,981
180,117
160,115
153,710
193,189
207,984
206,295
257,004
304,340
255,808
264,667
201,495
214,729
178,678
179,727
167,149
174,587
145,520
147,093
122,706
213,427
240,496
248,466
251,218
234,865
119,362
196,404
167,765
166,824
186,300
214,331
242,027
228,845
220,912
206,713
197,923
197,923206,713220,912228,845242,027214,331186,300166,824167,765196,404119,362234,865251,218248,466240,496213,427122,706147,093145,520174,587167,149179,727178,678214,729201,495264,667255,808304,340257,004206,295207,984193,189153,710160,115180,117185,981186,811173,035173,351147,820159,359172,244282,228141,286123,736120,505161,564150,934159,845201,153222,499259,971224,885225,801255,289281,791190,058166,415185,318204,518261,460258,294217,672181,964230,419181,322189,214208,627152,282178,081180,768165,831149,946175,533188,9040263,126
   > Total Current Liabilities 
263,126
0
188,904
175,533
149,946
165,831
180,768
178,081
152,282
208,627
189,214
180,718
229,819
181,555
216,787
237,631
240,864
191,761
164,197
148,044
156,086
205,982
184,211
162,425
167,153
197,117
203,934
187,293
145,690
136,423
146,949
105,536
108,417
122,410
197,452
92,251
81,939
73,203
79,460
85,450
90,495
94,892
93,987
78,588
80,282
125,253
144,752
145,426
191,182
243,833
200,681
214,836
159,808
178,290
148,000
149,066
139,908
147,090
107,083
108,004
77,257
127,005
155,495
163,888
167,634
151,735
119,362
111,325
96,928
96,689
117,393
146,097
176,665
164,345
157,111
143,625
138,463
138,463143,625157,111164,345176,665146,097117,39396,68996,928111,325119,362151,735167,634163,888155,495127,00577,257108,004107,083147,090139,908149,066148,000178,290159,808214,836200,681243,833191,182145,426144,752125,25380,28278,58893,98794,89290,49585,45079,46073,20381,93992,251197,452122,410108,417105,536146,949136,423145,690187,293203,934197,117167,153162,425184,211205,982156,086148,044164,197191,761240,864237,631216,787181,555229,819180,718189,214208,627152,282178,081180,768165,831149,946175,533188,9040263,126
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,950
11,170
15,440
20,040
20,040
20,040
0
14,546
7,536
3,482
621
367
342
1,910
101,936
6,701
11,052
16,386
20,778
20,144
21,376
22,080
22,080
23,104
23,116
53,128
53,298
54,061
24,099
73,864
118,615
118,541
73,561
73,579
51,518
70,529
70,516
70,404
31,287
30,991
1,124
34,986
73,772
93,589
93,654
63,708
0
26,264
25,534
15,528
5,049
5,082
5,151
5,249
5,255
5,062
0
05,0625,2555,2495,1515,0825,04915,52825,53426,264063,70893,65493,58973,77234,9861,12430,99131,28770,40470,51670,52951,51873,57973,561118,541118,61573,86424,09954,06153,29853,12823,11623,10422,08022,08021,37620,14420,77816,38611,0526,701101,9361,9103423676213,4827,53614,546020,04020,04020,04015,44011,1706,95000000000000000000000
       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
61,672
105,519
144,386
22,080
22,080
22,080
53,189
0
0
69,000
30,000
30,000
0
30,000
69,000
89,000
89,000
59,000
0
20,000
20,000
10,000
0
0
0
0
0
0
0
000000010,00020,00020,000059,00089,00089,00069,00030,000030,00030,00069,0000053,18922,08022,08022,080144,386105,51961,672000000000000000000000000000000000000000000000000
       Accounts payable 
101,723
0
103,841
110,610
110,199
117,856
130,452
137,929
110,253
137,856
129,274
122,390
164,108
108,992
122,523
122,068
112,410
63,661
71,309
99,597
118,406
138,902
145,613
117,273
109,193
122,118
156,187
144,077
120,908
119,811
133,341
97,762
93,039
103,782
86,406
81,695
62,868
48,015
52,943
59,841
59,291
62,078
65,209
53,157
52,340
65,577
83,635
86,140
155,386
68,020
73,717
90,668
67,991
84,861
76,985
56,966
54,577
58,336
54,125
57,021
60,872
72,371
67,554
49,901
56,790
66,013
113,350
67,265
54,576
57,929
87,389
112,135
151,855
137,126
123,567
104,546
112,144
112,144104,546123,567137,126151,855112,13587,38957,92954,57667,265113,35066,01356,79049,90167,55472,37160,87257,02154,12558,33654,57756,96676,98584,86167,99190,66873,71768,020155,38686,14083,63565,57752,34053,15765,20962,07859,29159,84152,94348,01562,86881,69586,406103,78293,03997,762133,341119,811120,908144,077156,187122,118109,193117,273145,613138,902118,40699,59771,30963,661112,410122,068122,523108,992164,108122,390129,274137,856110,253137,929130,452117,856110,199110,610103,8410101,723
       Other Current Liabilities 
141,403
0
40,245
24,922
39,747
47,975
35,316
23,153
42,029
70,771
39,940
41,357
41,997
48,175
42,548
38,202
41,931
45,048
25,774
28,911
6,211
6,259
6,863
7,882
17,938
7,582
47,747
6,059
6,808
4,021
3,744
3,552
5,027
15,345
7,797
-1,234
3,000
7,091
4,058
3,640
7,618
8,599
4,661
2,247
4,525
6,315
7,623
5,103
11,280
2,993
2,989
2,388
5,113
19,522
19,228
21,383
4,088
2,601
17,638
16,162
3,301
2,647
1,711
2,224
3,145
2,682
6,012
16,499
15,919
20,667
22,584
26,983
17,580
19,706
26,788
33,103
4,220
4,22033,10326,78819,70617,58026,98322,58420,66715,91916,4996,0122,6823,1452,2241,7112,6473,30116,16217,6382,6014,08821,38319,22819,5225,1132,3882,9892,99311,2805,1037,6236,3154,5252,2474,6618,5997,6183,6404,0587,0913,000-1,2347,79715,3455,0273,5523,7444,0216,8086,05947,7477,58217,9387,8826,8636,2596,21128,91125,77445,04841,93138,20242,54848,17541,99741,35739,94070,77142,02923,15335,31647,97539,74724,92240,2450141,403
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,972
75,808
71,078
63,377
57,732
62,854
18,565
13,860
14,155
14,511
14,616
14,969
15,319
18,876
84,776
79,993
77,421
74,617
93,891
87,585
96,316
91,088
86,130
81,527
73,428
67,936
63,232
60,869
65,822
60,507
55,127
49,831
41,687
36,439
30,678
30,661
27,241
27,496
38,437
39,089
45,449
86,421
85,002
84,578
83,583
83,130
0
85,079
70,837
70,135
68,907
68,234
65,362
64,499
63,801
63,088
59,460
59,46063,08863,80164,49965,36268,23468,90770,13570,83785,079083,13083,58384,57885,00286,42145,44939,08938,43727,49627,24130,66130,67836,43941,68749,83155,12760,50765,82260,86963,23267,93673,42881,52786,13091,08896,31687,58593,89174,61777,42179,99384,77618,87615,31914,96914,61614,51114,15513,86018,56562,85457,73263,37771,07875,80833,97200000000000000000000
       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
12,701
12,761
13,169
13,576
14,016
14,205
14,645
15,081
15,515
13,748
14,204
14,191
17,233
17,524
18,025
18,526
19,068
19,380
19,407
17,091
17,386
17,776
18,135
28,248
28,852
29,356
29,955
27,701
28,355
29,007
29,398
26,345
26,871
38,097
38,846
44,706
45,426
45,208
45,951
46,137
46,875
47,658
48,547
39,406
40,082
40,816
41,480
39,931
0
41,035
0
0
0041,035039,93141,48040,81640,08239,40648,54747,65846,87546,13745,95145,20845,42644,70638,84638,09726,87126,34529,39829,00728,35527,70129,95529,35628,85228,24818,13517,77617,38617,09119,40719,38019,06818,52618,02517,52417,23314,19114,20413,74815,51515,08114,64514,20514,01613,57613,16912,76112,7010000000000000000000000000
> Total Stockholder Equity
129,902
156,942
177,747
193,910
378,392
398,875
375,011
391,772
397,604
377,505
391,820
404,797
414,135
426,277
409,781
406,435
407,465
433,611
409,001
412,769
425,330
404,075
416,711
429,152
443,886
404,785
500,795
520,312
523,640
548,033
530,903
558,669
596,217
628,482
584,165
594,262
612,054
625,498
583,840
599,848
624,986
630,945
614,499
635,065
659,826
682,774
694,323
715,227
1,015,054
1,030,068
1,066,941
1,090,625
1,198,944
1,212,400
1,173,616
1,178,265
1,193,210
1,208,205
1,151,045
1,155,984
1,118,046
1,134,361
1,138,703
1,152,575
936,685
1,050,684
189,102
1,007,345
984,381
1,003,759
1,013,407
1,001,546
1,013,648
1,040,262
1,040,035
1,082,464
1,091,296
1,091,2961,082,4641,040,0351,040,2621,013,6481,001,5461,013,4071,003,759984,3811,007,345189,1021,050,684936,6851,152,5751,138,7031,134,3611,118,0461,155,9841,151,0451,208,2051,193,2101,178,2651,173,6161,212,4001,198,9441,090,6251,066,9411,030,0681,015,054715,227694,323682,774659,826635,065614,499630,945624,986599,848583,840625,498612,054594,262584,165628,482596,217558,669530,903548,033523,640520,312500,795404,785443,886429,152416,711404,075425,330412,769409,001433,611407,465406,435409,781426,277414,135404,797391,820377,505397,604391,772375,011398,875378,392193,910177,747156,942129,902
   Common Stock
7,500
0
140,000
140,000
200,000
200,000
200,000
200,000
200,000
200,000
200,000
201,201
201,209
202,570
203,420
204,358
204,358
217,489
217,489
219,932
219,932
223,824
223,824
225,004
225,004
229,644
540,373
559,891
306,077
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
285,894
295,423
295,423
466,469
466,469
496,468
496,468
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
566,765
0
0566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765566,765496,468496,468466,469466,469295,423295,423285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894285,894306,077559,891540,373229,644225,004225,004223,824223,824219,932219,932217,489217,489204,358204,358203,420202,570201,209201,201200,000200,000200,000200,000200,000200,000200,000140,000140,00007,500
   Retained Earnings 
122,402
0
37,747
53,910
66,975
87,459
63,595
80,355
86,187
66,088
80,403
92,179
101,509
112,883
94,352
106,506
111,365
144,387
119,587
122,438
137,031
119,016
130,519
146,566
156,571
120,933
141,555
162,242
163,404
186,654
170,953
196,418
231,632
261,211
225,765
248,968
267,281
277,863
245,518
261,828
285,193
298,313
278,361
301,099
322,139
345,615
311,189
333,132
384,391
369,436
363,589
387,862
409,848
427,401
385,196
392,592
410,106
424,906
367,573
374,371
339,177
351,914
357,754
370,189
178,001
286,300
334,166
234,926
215,356
234,348
257,991
242,318
254,351
282,023
274,974
324,162
338,252
338,252324,162274,974282,023254,351242,318257,991234,348215,356234,926334,166286,300178,001370,189357,754351,914339,177374,371367,573424,906410,106392,592385,196427,401409,848387,862363,589369,436384,391333,132311,189345,615322,139301,099278,361298,313285,193261,828245,518277,863267,281248,968225,765261,211231,632196,418170,953186,654163,404162,242141,555120,933156,571146,566130,519119,016137,031122,438119,587144,387111,365106,50694,352112,883101,50992,17980,40366,08886,18780,35563,59587,45966,97553,91037,7470122,402
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000-39,579-39,579-39,579-39,579-39,579-39,579-39,579-39,579-39,579-39,579-39,579-39,579-33,118-16,691000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75,260
71,838
73,018
71,838
76,478
71,838
-39,579
-39,579
54,160
75,485
74,056
76,357
78,692
56,095
44,455
30,852
30,197
33,059
23,747
23,444
25,217
18,056
21,562
19,390
23,111
22,583
56,093
54,308
130,871
160,213
170,088
168,659
183,998
177,895
180,699
177,778
174,851
174,919
173,516
171,585
170,615
173,028
169,566
170,158
150,430
155,451
-74,034
161,875
160,771
160,310
143,563
147,414
146,977
145,201
149,813
142,305
0
0142,305149,813145,201146,977147,414143,563160,310160,771161,875-74,034155,451150,430170,158169,566173,028170,615171,585173,516174,919174,851177,778180,699177,895183,998168,659170,088160,213130,87154,30856,09322,58323,11119,39021,56218,05625,21723,44423,74733,05930,19730,85244,45556,09578,69276,35774,05675,48554,160-39,579-39,57971,83876,47871,83873,01871,83875,26000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.