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

EMC Public Company Limited
Buy, Hold or Sell?

Let's analyze Emc together

I guess you are interested in EMC 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 EMC 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 EMC Public Company Limited

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

1. Quick Overview

1.1. Quick analysis of Emc (30 sec.)










1.2. What can you expect buying and holding a share of Emc? (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?
2.5%

What is your share worth?

Current worth
฿0.10
Expected worth in 1 year
฿0.09
How sure are you?
42.5%

+ What do you gain per year?

Total Gains per Share
฿-0.01
Return On Investment
-15.5%

For what price can you sell your share?

Current Price per Share
฿0.08
Expected price per share
฿0.08 - ฿0.09
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Emc (5 min.)




Live pricePrice per Share (EOD)
฿0.08
Intrinsic Value Per Share
฿-0.16 - ฿-0.01
Total Value Per Share
฿-0.06 - ฿0.09

2.2. Growth of Emc (5 min.)




Is Emc growing?

Current yearPrevious yearGrowGrow %
How rich?$38.1m$46m-$11.8m-34.5%

How much money is Emc making?

Current yearPrevious yearGrowGrow %
Making money-$3.2m-$2.7m-$487.4k-15.1%
Net Profit Margin-620.1%-60.1%--

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

2.3. Financial Health of Emc (5 min.)




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




  Industry Rankings (Engineering & Construction)  


Richest
#458 / 659

Most Revenue
#617 / 659

Most Profit
#536 / 659

Most Efficient
#652 / 659
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Emc?

Welcome investor! Emc's management wants to use your money to grow the business. In return you get a share of Emc.

First you should know what it really means to hold a share of Emc. And how you can make/lose money.

Speculation

The Price per Share of Emc is ฿0.08. 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 Emc.
  • 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 Emc, 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 ฿0.10. Based on the TTM, the Book Value Change Per Share is ฿0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.01 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 ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Emc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.0%0.00-0.3%0.00-0.3%0.00-0.1%0.00-0.1%
Usd Book Value Change Per Share0.000.9%0.00-0.1%0.00-0.3%0.00-0.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.9%0.00-0.1%0.00-0.3%0.00-0.1%0.000.0%
Usd Price Per Share0.00-0.00-0.00-0.01-0.01-
Price to Earnings Ratio17.48-4.75--10.97-11.25--4.66-
Price-to-Total Gains Ratio3.89-2.70--35.68-39.05--8.87-
Price to Book Ratio0.89-0.97-1.28-1.33-2.33-
Price-to-Total Gains Ratio3.89-2.70--35.68-39.05--8.87-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0024
Number of shares416666
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 (416666 shares)-38.72-32.54
Gains per Year (416666 shares)-154.89-130.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-155-1650-130-140
20-310-3200-260-270
30-465-4750-391-400
40-620-6300-521-530
50-774-7850-651-660
60-929-9400-781-790
70-1084-10950-911-920
80-1239-12500-1041-1050
90-1394-14050-1172-1180
100-1549-15600-1302-1310

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 Share2.02.00.050.0%3.09.00.025.0%8.012.00.040.0%14.026.00.035.0%51.034.07.055.4%
Book Value Change Per Share2.02.00.050.0%3.09.00.025.0%8.012.00.040.0%17.023.00.042.5%51.039.02.055.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%1.00.039.02.5%14.00.078.015.2%
Total Gains per Share2.02.00.050.0%3.09.00.025.0%8.012.00.040.0%17.023.00.042.5%51.039.02.055.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of EMC 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--0.023-0.003+113%-0.007+132%-0.003+111%0.001+1969%
Book Value Per Share--0.1010.091+12%0.122-17%0.133-24%0.137-26%
Current Ratio--1.3341.105+21%1.409-5%1.642-19%1.893-30%
Debt To Asset Ratio--0.4700.532-12%0.444+6%0.414+14%0.410+15%
Debt To Equity Ratio--0.8041.035-22%0.741+9%0.682+18%0.684+18%
Dividend Per Share----0%-0%-0%0.000-100%
Eps--0.001-0.009+764%-0.007+621%-0.004+380%-0.004+400%
Free Cash Flow Per Share---0.010-0.002-85%-0.005-51%-0.001-87%-0.005-53%
Free Cash Flow To Equity Per Share--0.0080.001+477%-0.001+109%0.000+105%-0.001+110%
Gross Profit Margin--1.0001.011-1%1.032-3%0.919+9%1.152-13%
Intrinsic Value_10Y_max---0.009--------
Intrinsic Value_10Y_min---0.159--------
Intrinsic Value_1Y_max---0.011--------
Intrinsic Value_1Y_min---0.019--------
Intrinsic Value_3Y_max---0.026--------
Intrinsic Value_3Y_min---0.054--------
Intrinsic Value_5Y_max---0.031--------
Intrinsic Value_5Y_min---0.087--------
Market Cap1005648035.840-13%1131356986.2001099928275.670+3%1979869570.560-43%2281564128.606-50%3309210641.583-66%
Net Profit Margin--0.081-6.201+7749%-0.601+842%-1.481+1927%-0.957+1280%
Operating Margin----0.1220%-0.5740%-0.2680%-0.2210%
Operating Ratio--2.15810.799-80%1.615+34%3.239-33%2.229-3%
Pb Ratio0.791-13%0.8900.966-8%1.285-31%1.329-33%2.329-62%
Pe Ratio15.541-13%17.4844.750+268%-10.970+163%11.247+55%-4.656+127%
Price Per Share0.080-13%0.0900.088+3%0.158-43%0.182-50%0.263-66%
Price To Free Cash Flow Ratio-1.943+11%-2.1860.864-353%-30.044+1274%11.111-120%6.774-132%
Price To Total Gains Ratio3.460-13%3.8922.696+44%-35.681+1017%39.054-90%-8.865+328%
Quick Ratio--0.0970.191-49%0.717-86%0.720-87%0.761-87%
Return On Assets--0.007-0.044+757%-0.033+589%-0.018+370%-0.019+385%
Return On Equity--0.012-0.095+928%-0.055+576%-0.034+392%-0.033+385%
Total Gains Per Share--0.023-0.003+113%-0.007+132%-0.003+111%0.001+1969%
Usd Book Value--38149020.00034211008.373+12%46020308.438-17%50116569.380-24%51561904.088-26%
Usd Book Value Change Per Share--0.0010.000+113%0.000+132%0.000+111%0.000+1969%
Usd Book Value Per Share--0.0030.003+12%0.004-17%0.004-24%0.004-26%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0000.000+764%0.000+621%0.000+380%0.000+400%
Usd Free Cash Flow---3881460.000-597375.855-85%-1885285.395-51%-520778.300-87%-1815058.327-53%
Usd Free Cash Flow Per Share--0.0000.000-85%0.000-51%0.000-87%0.000-53%
Usd Free Cash Flow To Equity Per Share--0.0000.000+477%0.000+109%0.000+105%0.000+110%
Usd Market Cap30169441.075-13%33940709.58632997848.270+3%59396087.117-43%68446923.858-50%99276319.247-66%
Usd Price Per Share0.002-13%0.0030.003+3%0.005-43%0.005-50%0.008-66%
Usd Profit--485310.000-3222592.523+764%-2735166.083+664%-1402071.279+389%-1475851.934+404%
Usd Revenue--5986320.0003697653.075+62%5003609.933+20%6370830.158-6%7678983.845-22%
Usd Total Gains Per Share--0.0010.000+113%0.000+132%0.000+111%0.000+1969%
 EOD+3 -5MRQTTM+26 -7YOY+16 -175Y+17 -1610Y+17 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.541
Price to Book Ratio (EOD)Between0-10.791
Net Profit Margin (MRQ)Greater than00.081
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.097
Current Ratio (MRQ)Greater than11.334
Debt to Asset Ratio (MRQ)Less than10.470
Debt to Equity Ratio (MRQ)Less than10.804
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.397
Ma 20Greater thanMa 500.080
Ma 50Greater thanMa 1000.076
Ma 100Greater thanMa 2000.069
OpenGreater thanClose0.080
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About EMC Public Company Limited

EMC Public Company Limited, together with its subsidiaries, engages in the construction contracting and real estate development business in Hong Kong. It offers construction for commercial buildings, residential buildings, educational institutions, industrial factories, and other properties, as well as undertakes civil engineering construction works. The company also provides electrical and mechanical engineering services, such as designing and installing electrical systems, plumbing systems, sanitary systems, fire protection and extinguishing systems, and air conditioning and ventilation systems. In addition, it develops various projects, including houses, townhomes, condominiums, plazas, etc. The company was formerly known as EMC Engineering Limited Partnership. EMC Public Company Limited was incorporated in 1979 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-08-31 10:28:03.

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 loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 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.
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 Emc earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Net Profit Margin of 8.1% 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 EMC Public Company Limited:

  • The MRQ is 8.1%. The company is making a profit. +1
  • The TTM is -620.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ8.1%TTM-620.1%+628.2%
TTM-620.1%YOY-60.1%-559.9%
TTM-620.1%5Y-148.1%-472.0%
5Y-148.1%10Y-95.7%-52.4%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ8.1%2.4%+5.7%
TTM-620.1%2.2%-622.3%
YOY-60.1%2.4%-62.5%
5Y-148.1%2.1%-150.2%
10Y-95.7%2.6%-98.3%
4.3.1.2. Return on Assets

Shows how efficient Emc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • 0.7% Return on Assets means that Emc generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -4.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.7%TTM-4.4%+5.1%
TTM-4.4%YOY-3.3%-1.1%
TTM-4.4%5Y-1.8%-2.6%
5Y-1.8%10Y-1.9%+0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%0.7%0.0%
TTM-4.4%0.7%-5.1%
YOY-3.3%0.7%-4.0%
5Y-1.8%0.7%-2.5%
10Y-1.9%0.9%-2.8%
4.3.1.3. Return on Equity

Shows how efficient Emc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • 1.2% Return on Equity means Emc generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -9.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.2%TTM-9.5%+10.7%
TTM-9.5%YOY-5.5%-4.1%
TTM-9.5%5Y-3.4%-6.2%
5Y-3.4%10Y-3.3%-0.1%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.2%-1.0%
TTM-9.5%2.2%-11.7%
YOY-5.5%2.3%-7.8%
5Y-3.4%2.0%-5.4%
10Y-3.3%2.3%-5.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of EMC Public Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Emc is operating .

  • Measures how much profit Emc 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 Emc to the Engineering & Construction 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 EMC Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-12.2%+12.2%
TTM-12.2%YOY-57.4%+45.1%
TTM-12.2%5Y-26.8%+14.6%
5Y-26.8%10Y-22.1%-4.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.9%-4.9%
TTM-12.2%2.4%-14.6%
YOY-57.4%3.6%-61.0%
5Y-26.8%3.2%-30.0%
10Y-22.1%3.5%-25.6%
4.3.2.2. Operating Ratio

Measures how efficient Emc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 2.16 means that the operating costs are ฿2.16 for each ฿1 in net sales.

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

  • The MRQ is 2.158. The company is inefficient in keeping operating costs low. -1
  • The TTM is 10.799. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.158TTM10.799-8.641
TTM10.799YOY1.615+9.184
TTM10.7995Y3.239+7.560
5Y3.23910Y2.229+1.010
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1581.746+0.412
TTM10.7991.704+9.095
YOY1.6151.645-0.030
5Y3.2391.549+1.690
10Y2.2291.314+0.915
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of EMC Public Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Emc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.33 means the company has ฿1.33 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.334. The company is just able to pay all its short-term debts.
  • The TTM is 1.105. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.334TTM1.105+0.228
TTM1.105YOY1.409-0.303
TTM1.1055Y1.642-0.537
5Y1.64210Y1.893-0.251
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3341.314+0.020
TTM1.1051.305-0.200
YOY1.4091.313+0.096
5Y1.6421.355+0.287
10Y1.8931.351+0.542
4.4.3.2. Quick Ratio

Measures if Emc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.10 means the company can pay off ฿0.10 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.097. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.191. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.097TTM0.191-0.094
TTM0.191YOY0.717-0.526
TTM0.1915Y0.720-0.529
5Y0.72010Y0.761-0.041
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0970.578-0.481
TTM0.1910.619-0.428
YOY0.7170.845-0.128
5Y0.7200.907-0.187
10Y0.7610.963-0.202
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of EMC Public Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Emc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Emc to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.47 means that Emc assets are financed with 47.0% credit (debt) and the remaining percentage (100% - 47.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.470. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.532. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.470TTM0.532-0.061
TTM0.532YOY0.444+0.087
TTM0.5325Y0.414+0.118
5Y0.41410Y0.410+0.004
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4700.621-0.151
TTM0.5320.620-0.088
YOY0.4440.624-0.180
5Y0.4140.612-0.198
10Y0.4100.601-0.191
4.5.4.2. Debt to Equity Ratio

Measures if Emc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Emc to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 80.4% means that company has ฿0.80 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.804. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.035. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.804TTM1.035-0.231
TTM1.035YOY0.741+0.295
TTM1.0355Y0.682+0.353
5Y0.68210Y0.684-0.002
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8041.626-0.822
TTM1.0351.636-0.601
YOY0.7411.634-0.893
5Y0.6821.635-0.953
10Y0.6841.668-0.984
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 Emc generates.

  • Above 15 is considered overpriced but always compare Emc to the Engineering & Construction industry mean.
  • A PE ratio of 17.48 means the investor is paying ฿17.48 for every ฿1 in earnings.

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

  • The EOD is 15.541. Based on the earnings, the company is fair priced.
  • The MRQ is 17.484. Based on the earnings, the company is fair priced.
  • The TTM is 4.750. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.541MRQ17.484-1.943
MRQ17.484TTM4.750+12.734
TTM4.750YOY-10.970+15.720
TTM4.7505Y11.247-6.497
5Y11.24710Y-4.656+15.902
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD15.5418.553+6.988
MRQ17.4848.123+9.361
TTM4.7508.728-3.978
YOY-10.9708.816-19.786
5Y11.24712.040-0.793
10Y-4.65614.927-19.583
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 EMC Public Company Limited:

  • The EOD is -1.943. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.186. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.864. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-1.943MRQ-2.186+0.243
MRQ-2.186TTM0.864-3.050
TTM0.864YOY-30.044+30.909
TTM0.8645Y11.111-10.247
5Y11.11110Y6.774+4.338
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-1.9430.844-2.787
MRQ-2.1860.880-3.066
TTM0.8640.434+0.430
YOY-30.0440.518-30.562
5Y11.1110.263+10.848
10Y6.774-0.153+6.927
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 Emc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 0.89 means the investor is paying ฿0.89 for each ฿1 in book value.

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

  • The EOD is 0.791. Based on the equity, the company is cheap. +2
  • The MRQ is 0.890. Based on the equity, the company is cheap. +2
  • The TTM is 0.966. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.791MRQ0.890-0.099
MRQ0.890TTM0.966-0.077
TTM0.966YOY1.285-0.319
TTM0.9665Y1.329-0.363
5Y1.32910Y2.329-1.000
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.7911.083-0.292
MRQ0.8901.152-0.262
TTM0.9661.175-0.209
YOY1.2851.136+0.149
5Y1.3291.319+0.010
10Y2.3291.751+0.578
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 2024-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets2,399,914
Total Liabilities1,128,280
Total Stockholder Equity1,403,383
 As reported
Total Liabilities 1,128,280
Total Stockholder Equity+ 1,403,383
Total Assets = 2,399,914

Assets

Total Assets2,399,914
Total Current Assets1,264,425
Long-term Assets1,135,489
Total Current Assets
Cash And Cash Equivalents 122,320
Net Receivables 91,921
Inventory 533,206
Other Current Assets 13,688
Total Current Assets  (as reported)1,264,425
Total Current Assets  (calculated)761,135
+/- 503,290
Long-term Assets
Property Plant Equipment 118,078
Long Term Investments 16,422
Intangible Assets 9,565
Long-term Assets Other 68,473
Long-term Assets  (as reported)1,135,489
Long-term Assets  (calculated)212,538
+/- 922,951

Liabilities & Shareholders' Equity

Total Current Liabilities948,162
Long-term Liabilities180,118
Total Stockholder Equity1,403,383
Total Current Liabilities
Short Long Term Debt 581,945
Accounts payable 209,912
Other Current Liabilities 10,478
Total Current Liabilities  (as reported)948,162
Total Current Liabilities  (calculated)802,335
+/- 145,827
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt49,682
Long-term Liabilities Other 9,068
Long-term Liabilities  (as reported)180,118
Long-term Liabilities  (calculated)58,750
+/- 121,368
Total Stockholder Equity
Total Stockholder Equity (as reported)1,403,383
Total Stockholder Equity (calculated)0
+/- 1,403,383
Other
Capital Stock12,570,633
Common Stock Shares Outstanding 12,570,633
Net Debt 459,625
Net Invested Capital 1,985,328
Net Working Capital 316,263
Property Plant and Equipment Gross 118,078



6.2. Balance Sheets Structured

Currency in THB. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312002-12-312002-09-302002-06-302001-12-312001-09-302001-06-302001-03-312000-12-312000-09-30
> Total Assets 
411,242
306,790
282,060
265,185
247,610
247,610
271,817
331,495
331,495
348,391
489,658
595,461
777,886
1,227,314
1,552,780
1,483,866
1,366,302
1,365,523
1,351,296
1,418,868
1,521,886
1,700,643
1,683,290
1,729,644
1,832,698
1,873,452
1,898,642
2,020,547
2,115,582
2,025,064
2,084,252
1,970,397
2,166,081
1,971,987
2,186,928
2,048,374
1,972,141
2,156,880
2,220,174
2,283,130
2,347,422
2,593,254
2,655,339
2,720,932
2,775,494
2,902,347
3,269,397
3,040,628
2,074,603
1,803,849
1,683,789
1,922,819
2,166,434
2,270,291
2,199,128
2,665,342
2,562,521
3,316,363
3,153,151
3,139,508
2,904,551
3,096,609
3,091,008
3,098,130
2,653,193
2,915,624
2,993,168
3,164,959
3,169,827
3,578,010
3,418,050
3,313,021
3,067,430
3,111,078
3,110,380
3,402,079
3,377,835
2,896,540
2,979,674
2,927,615
2,883,618
2,648,776
2,701,916
2,811,105
2,870,181
2,760,538
2,702,229
2,696,201
2,681,196
2,369,282
2,250,026
2,399,914
2,399,9142,250,0262,369,2822,681,1962,696,2012,702,2292,760,5382,870,1812,811,1052,701,9162,648,7762,883,6182,927,6152,979,6742,896,5403,377,8353,402,0793,110,3803,111,0783,067,4303,313,0213,418,0503,578,0103,169,8273,164,9592,993,1682,915,6242,653,1933,098,1303,091,0083,096,6092,904,5513,139,5083,153,1513,316,3632,562,5212,665,3422,199,1282,270,2912,166,4341,922,8191,683,7891,803,8492,074,6033,040,6283,269,3972,902,3472,775,4942,720,9322,655,3392,593,2542,347,4222,283,1302,220,1742,156,8801,972,1412,048,3742,186,9281,971,9872,166,0811,970,3972,084,2522,025,0642,115,5822,020,5471,898,6421,873,4521,832,6981,729,6441,683,2901,700,6431,521,8861,418,8681,351,2961,365,5231,366,3021,483,8661,552,7801,227,314777,886595,461489,658348,391331,495331,495271,817247,610247,610265,185282,060306,790411,242
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,516,192
1,758,245
1,614,121
1,582,492
1,695,229
1,758,424
1,790,623
1,870,886
2,095,095
2,109,586
2,183,401
2,190,727
2,343,208
2,691,478
2,471,452
1,520,997
1,236,785
1,174,993
1,392,502
1,519,756
1,589,143
1,398,490
1,821,741
1,818,173
2,614,251
2,378,658
2,620,982
1,936,265
1,843,941
1,853,132
1,848,383
1,910,759
1,471,561
1,551,898
1,755,938
1,747,584
1,967,469
1,855,051
1,779,172
1,502,970
1,592,510
1,595,765
1,869,496
1,781,800
1,303,024
1,434,125
1,400,984
1,471,972
1,235,489
1,290,958
1,385,508
1,444,934
1,331,335
1,284,757
1,285,549
1,292,531
1,144,840
1,066,439
1,264,425
1,264,4251,066,4391,144,8401,292,5311,285,5491,284,7571,331,3351,444,9341,385,5081,290,9581,235,4891,471,9721,400,9841,434,1251,303,0241,781,8001,869,4961,595,7651,592,5101,502,9701,779,1721,855,0511,967,4691,747,5841,755,9381,551,8981,471,5611,910,7591,848,3831,853,1321,843,9411,936,2652,620,9822,378,6582,614,2511,818,1731,821,7411,398,4901,589,1431,519,7561,392,5021,174,9931,236,7851,520,9972,471,4522,691,4782,343,2082,190,7272,183,4012,109,5862,095,0951,870,8861,790,6231,758,4241,695,2291,582,4921,614,1211,758,2451,516,192000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
290,960
336,252
372,133
301,467
342,234
304,865
242,320
243,041
176,669
171,556
110,235
92,536
57,911
193,713
26,847
73,136
36,618
56,329
126,833
193,379
108,745
147,454
216,903
237,188
1,075,545
479,568
599,271
349,140
199,395
130,014
117,292
47,864
29,481
62,155
44,814
114,104
100,108
74,682
74,311
57,774
62,875
47,326
112,730
65,354
34,571
152,538
39,388
54,239
18,305
36,723
51,292
10,840
31,951
27,649
17,807
15,960
20,738
12,918
122,320
122,32012,91820,73815,96017,80727,64931,95110,84051,29236,72318,30554,23939,388152,53834,57165,354112,73047,32662,87557,77474,31174,682100,108114,10444,81462,15529,48147,864117,292130,014199,395349,140599,271479,5681,075,545237,188216,903147,454108,745193,379126,83356,32936,61873,13626,847193,71357,91192,536110,235171,556176,669243,041242,320304,865342,234301,467372,133336,252290,960000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200,207
151,059
402,360
74,150
104,785
4,937
4,955
5,201
41,453
7,498
8,602
8,622
3,583
2,680
3,758
3,834
4,640
5,133
5,959
2,492
1,339
1,715
1,820
1,940
2,679
348
351
351
351
351
0
0
0
3,896
7
3,596
2,396
2,396
0
0
0
0002,3962,3963,59673,8960003513513513513482,6791,9401,8201,7151,3392,4925,9595,1334,6403,8343,7582,6803,5838,6228,6027,49841,4535,2014,9554,937104,78574,150402,360151,059200,207000000000000000000000000000000000000000000000000000
       Net Receivables 
94,323
73,124
71,356
83,542
86,378
83,101
107,529
145,760
145,760
198,331
282,942
388,534
528,403
751,321
892,112
913,635
864,293
792,675
770,990
840,142
999,976
954,928
753,902
843,655
914,573
856,169
877,123
747,313
884,375
958,300
1,048,858
969,254
1,104,759
933,574
1,227,084
986,968
1,057,231
1,094,590
1,185,263
1,136,167
1,280,195
1,311,553
902,876
1,113,004
1,189,183
1,701,652
1,632,839
1,457,193
1,019,713
879,829
824,512
920,919
631,257
473,485
269,584
266,329
309,247
290,042
338,288
354,982
290,286
255,582
241,539
171,830
217,553
301,770
293,912
400,611
504,348
893,901
856,602
850,340
634,776
725,011
714,174
878,693
815,283
496,904
482,182
594,210
697,434
526,712
579,623
666,055
780,329
645,432
585,351
606,674
637,565
91,538
0
91,921
91,921091,538637,565606,674585,351645,432780,329666,055579,623526,712697,434594,210482,182496,904815,283878,693714,174725,011634,776850,340856,602893,901504,348400,611293,912301,770217,553171,830241,539255,582290,286354,982338,288290,042309,247266,329269,584473,485631,257920,919824,512879,8291,019,7131,457,1931,632,8391,701,6521,189,1831,113,004902,8761,311,5531,280,1951,136,1671,185,2631,094,5901,057,231986,9681,227,084933,5741,104,759969,2541,048,858958,300884,375747,313877,123856,169914,573843,655753,902954,928999,976840,142770,990792,675864,293913,635892,112751,321528,403388,534282,942198,331145,760145,760107,52983,10186,37883,54271,35673,12494,323
       Inventory 
8,949
13,751
11,405
15,961
10,265
10,265
9,199
1,355
1,355
1
2,753
8,578
8,266
8,872
43,914
134,248
65,918
126,003
145,813
117,855
95,135
69,400
67,845
66,659
62,074
73,646
83,191
98,140
62,561
45,711
46,534
88,858
54,839
66,715
43,604
90,040
83,316
110,271
111,357
145,916
141,937
389,195
507,681
321,903
244,818
284,008
451,379
599,192
126,385
16,788
36,046
2,633
369,911
505,145
797,111
691,057
624,124
650,670
898,191
909,756
892,453
885,106
909,929
946,815
987,000
1,103,510
1,139,714
1,248,613
1,058,600
874,698
809,639
762,546
757,445
768,322
769,829
786,183
813,026
718,106
737,583
715,140
674,624
660,702
644,359
640,095
624,212
625,266
638,793
628,710
608,829
604,511
584,911
533,206
533,206584,911604,511608,829628,710638,793625,266624,212640,095644,359660,702674,624715,140737,583718,106813,026786,183769,829768,322757,445762,546809,639874,6981,058,6001,248,6131,139,7141,103,510987,000946,815909,929885,106892,453909,756898,191650,670624,124691,057797,111505,145369,9112,63336,04616,788126,385599,192451,379284,008244,818321,903507,681389,195141,937145,916111,357110,27183,31690,04043,60466,71554,83988,85846,53445,71162,56198,14083,19173,64662,07466,65967,84569,40095,135117,855145,813126,00365,918134,24843,9148,8728,2668,5782,75311,3551,3559,19910,26510,26515,96111,40513,7518,949
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
455,795
428,683
434,253
389,649
461,651
461,750
492,507
476,536
498,158
545,753
537,531
584,767
559,140
577,919
569,176
553,606
567,064
508,796
530,317
646,678
681,148
800,638
843,601
744,348
702,111
774,493
518,526
968,286
1,252,668
1,237,876
1,249,747
742,434
1,444,063
1,441,270
1,409,021
1,422,243
1,610,542
1,562,999
1,533,849
1,564,460
1,518,568
1,514,615
1,532,583
1,596,035
1,593,516
1,545,549
1,526,631
1,411,646
1,413,287
1,410,958
1,425,597
1,425,247
1,429,203
1,417,472
1,410,652
1,388,665
1,224,442
1,183,587
1,135,489
1,135,4891,183,5871,224,4421,388,6651,410,6521,417,4721,429,2031,425,2471,425,5971,410,9581,413,2871,411,6461,526,6311,545,5491,593,5161,596,0351,532,5831,514,6151,518,5681,564,4601,533,8491,562,9991,610,5421,422,2431,409,0211,441,2701,444,063742,4341,249,7471,237,8761,252,668968,286518,526774,493702,111744,348843,601800,638681,148646,678530,317508,796567,064553,606569,176577,919559,140584,767537,531545,753498,158476,536492,507461,750461,651389,649434,253428,683455,795000000000000000000000000000000000
       Property Plant Equipment 
60,715
57,103
51,041
47,500
41,970
41,770
34,618
31,578
31,578
15,735
16,817
20,653
24,176
37,817
48,119
48,783
47,774
45,753
44,831
43,058
40,898
50,151
50,877
74,399
123,836
139,573
148,890
150,106
148,523
144,367
139,768
136,116
128,908
125,785
121,492
118,135
113,714
115,319
114,454
118,997
125,317
122,462
120,131
121,748
182,320
176,621
169,415
163,490
155,649
181,614
173,395
212,675
205,651
208,184
197,080
257,014
354,421
278,285
159,619
166,433
625,953
589,235
638,999
637,875
158,130
854,713
955,163
933,767
921,861
921,518
909,174
155,868
163,997
170,538
175,546
174,594
172,346
169,569
165,623
162,004
158,396
155,250
159,758
158,346
167,662
172,886
168,524
161,438
156,472
156,305
122,935
118,078
118,078122,935156,305156,472161,438168,524172,886167,662158,346159,758155,250158,396162,004165,623169,569172,346174,594175,546170,538163,997155,868909,174921,518921,861933,767955,163854,713158,130637,875638,999589,235625,953166,433159,619278,285354,421257,014197,080208,184205,651212,675173,395181,614155,649163,490169,415176,621182,320121,748120,131122,462125,317118,997114,454115,319113,714118,135121,492125,785128,908136,116139,768144,367148,523150,106148,890139,573123,83674,39950,87750,15140,89843,05844,83145,75347,77448,78348,11937,81724,17620,65316,81715,73531,57831,57834,61841,77041,97047,50051,04157,10360,715
       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
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,466
2,103
1,267
2,336
714
712
712
712
158
1,585
186
25,158
25,158
25,000
25,000
23,627
22,412
22,107
20,959
20,514
20,069
19,623
19,178
17,860
17,141
16,422
16,422
16,422
16,422
16,422
16,422
16,42216,42216,42216,42216,42216,42217,14117,86019,17819,62320,06920,51420,95922,10722,41223,62725,00025,00025,15825,1581861,5851587127127127142,3361,2672,1033,4660000000000000000000000000000000000000000000000000000000000000
       Intangible 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
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
4,500
0
0
0
0
0
0
0
0
10,215
7,129
24,006
26,061
28,216
4,630
5,165
5,025
4,850
4,693
4,534
4,377
4,537
4,340
4,129
3,938
3,758
3,667
3,532
3,386
3,236
3,215
3,404
3,768
3,826
3,669
3,530
3,645
3,721
3,603
3,495
3,662
3,474
3,291
3,106
2,920
9,933
9,749
9,565
9,5659,7499,9332,9203,1063,2913,4743,6623,4953,6033,7213,6453,5303,6693,8263,7683,4043,2153,2363,3863,5323,6673,7583,9384,1294,3404,5374,3774,5344,6934,8505,0255,1654,63028,21626,06124,0067,12910,215000000004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5004,5000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,585
15,999
17,007
15,755
16,813
18,325
23,290
20,388
21,548
24,779
26,623
25,716
370,245
370,473
365,457
336,288
320,737
271,728
254,633
251,349
367,604
501,099
307,650
297,359
219,104
404,131
209,910
198,012
208,876
146,306
159,746
169,596
272,828
184,125
173,192
172,670
183,524
147,364
129,420
128,229
109,254
105,304
107,926
201,014
213,073
175,195
178,836
79,231
70,448
1,227,974
1,244,578
1,236,063
1,223,590
1,229,235
104,842
95,289
95,208
79,837
68,473
68,47379,83795,20895,289104,8421,229,2351,223,5901,236,0631,244,5781,227,97470,44879,231178,836175,195213,073201,014107,926105,304109,254128,229129,420147,364183,524172,670173,192184,125272,828169,596159,746146,306208,876198,012209,910404,131219,104297,359307,650501,099367,604251,349254,633271,728320,737336,288365,457370,473370,24525,71626,62324,77921,54820,38823,29018,32516,81315,75517,00715,99912,585000000000000000000000000000000000
> Total Liabilities 
1,296,178
1,325,868
1,330,560
1,348,725
841,394
841,394
642,021
681,861
681,861
543,791
398,559
491,403
639,024
685,068
977,287
883,091
730,429
768,466
739,147
793,462
901,697
1,026,905
1,000,010
1,032,356
1,100,190
1,090,542
1,055,555
1,099,794
1,119,856
1,005,669
1,058,764
990,767
1,178,293
1,057,032
1,252,934
1,181,261
1,154,194
1,314,633
1,351,110
1,408,916
1,460,832
1,716,788
1,736,110
1,789,854
1,834,116
1,986,125
1,738,512
1,541,430
1,798,924
1,679,059
1,577,208
1,213,054
1,362,084
1,181,534
1,132,138
1,017,558
922,666
917,445
757,968
808,209
610,994
918,612
959,151
1,047,443
1,139,465
1,412,966
1,496,337
1,656,964
1,595,598
1,706,988
1,499,791
1,386,819
1,177,205
1,235,562
1,247,287
1,504,728
1,475,239
960,328
1,028,215
963,330
912,857
790,396
896,137
1,013,224
1,133,055
1,246,536
1,244,707
1,268,810
1,326,941
1,414,664
1,269,065
1,128,280
1,128,2801,269,0651,414,6641,326,9411,268,8101,244,7071,246,5361,133,0551,013,224896,137790,396912,857963,3301,028,215960,3281,475,2391,504,7281,247,2871,235,5621,177,2051,386,8191,499,7911,706,9881,595,5981,656,9641,496,3371,412,9661,139,4651,047,443959,151918,612610,994808,209757,968917,445922,6661,017,5581,132,1381,181,5341,362,0841,213,0541,577,2081,679,0591,798,9241,541,4301,738,5121,986,1251,834,1161,789,8541,736,1101,716,7881,460,8321,408,9161,351,1101,314,6331,154,1941,181,2611,252,9341,057,0321,178,293990,7671,058,7641,005,6691,119,8561,099,7941,055,5551,090,5421,100,1901,032,3561,000,0101,026,905901,697793,462739,147768,466730,429883,091977,287685,068639,024491,403398,559543,791681,861681,861642,021841,394841,3941,348,7251,330,5601,325,8681,296,178
   > Total Current Liabilities 
1,282,458
1,313,605
1,316,666
291,944
486,605
481,979
327,009
367,438
367,438
508,671
362,959
455,323
602,464
648,028
939,350
845,583
725,261
764,105
735,605
790,680
899,466
1,020,288
993,906
1,026,481
1,093,529
1,084,614
1,050,490
1,095,589
1,116,491
1,002,948
945,878
875,371
1,060,709
929,372
1,121,351
1,047,902
1,036,550
1,193,128
1,230,941
1,275,796
1,322,894
1,573,083
1,595,766
1,662,734
1,709,022
1,849,083
1,610,021
1,410,517
1,660,074
1,528,977
1,422,949
1,058,193
1,002,994
946,066
964,184
868,863
780,220
774,445
641,849
681,154
480,358
696,100
714,209
761,118
916,096
1,230,824
1,313,338
1,465,740
1,405,754
1,503,630
1,292,697
1,171,019
942,739
1,001,992
1,008,777
1,265,844
1,223,030
552,172
654,526
612,665
622,005
552,354
680,399
794,676
916,605
953,673
1,016,645
918,920
1,111,572
1,212,737
1,087,287
948,162
948,1621,087,2871,212,7371,111,572918,9201,016,645953,673916,605794,676680,399552,354622,005612,665654,526552,1721,223,0301,265,8441,008,7771,001,992942,7391,171,0191,292,6971,503,6301,405,7541,465,7401,313,3381,230,824916,096761,118714,209696,100480,358681,154641,849774,445780,220868,863964,184946,0661,002,9941,058,1931,422,9491,528,9771,660,0741,410,5171,610,0211,849,0831,709,0221,662,7341,595,7661,573,0831,322,8941,275,7961,230,9411,193,1281,036,5501,047,9021,121,351929,3721,060,709875,371945,8781,002,9481,116,4911,095,5891,050,4901,084,6141,093,5291,026,481993,9061,020,288899,466790,680735,605764,105725,261845,583939,350648,028602,464455,323362,959508,671367,438367,438327,009481,979486,605291,9441,316,6661,313,6051,282,458
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
543,439
791,113
732,562
723,391
770,141
794,210
774,551
827,489
172,768
132,980
310,094
250,780
248,968
156,845
303,698
276,516
359,867
242,272
114,296
163,705
231,105
350,280
303,838
276,214
190,736
177,121
168,114
11,083
220,063
257,250
290,120
403,779
569,494
727,761
852,360
685,137
590,366
515,370
443,292
273,171
547,014
584,541
660,490
682,642
167,484
163,596
196,305
278,117
233,508
386,287
416,379
457,682
437,870
507,432
524,703
707,865
0
0
0
000707,865524,703507,432437,870457,682416,379386,287233,508278,117196,305163,596167,484682,642660,490584,541547,014273,171443,292515,370590,366685,137852,360727,761569,494403,779290,120257,250220,06311,083168,114177,121190,736276,214303,838350,280231,105163,705114,296242,272359,867276,516303,698156,845248,968250,780310,094132,980172,768827,489774,551794,210770,141723,391732,562791,113543,439000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
298,162
354,560
420,083
222,876
316,190
443,863
508,615
382,593
154,112
512,524
440,665
270,264
544,451
580,231
656,347
678,714
163,532
159,902
192,806
274,616
229,994
381,853
411,922
451,782
431,073
500,169
518,257
702,033
698,363
629,037
581,945
581,945629,037698,363702,033518,257500,169431,073451,782411,922381,853229,994274,616192,806159,902163,532678,714656,347580,231544,451270,264440,665512,524154,112382,593508,615443,863316,190222,876420,083354,560298,1620000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
229,569
230,382
234,494
115,664
48,253
48,253
54,115
66,012
66,012
70,242
71,002
149,455
237,183
293,789
378,483
484,134
262,807
268,596
362,749
322,373
437,430
433,736
450,336
375,985
470,381
456,748
523,397
375,325
442,611
335,387
347,342
341,494
315,607
313,193
259,473
253,780
246,688
346,081
370,247
434,558
412,337
735,422
710,684
643,666
99,507
923,623
784,237
586,666
610,289
643,097
599,516
433,443
334,962
237,736
169,829
122,135
153,301
154,120
114,192
197,965
153,835
125,269
150,894
168,744
193,857
251,685
178,740
196,400
262,893
256,891
306,114
263,223
260,095
137,922
148,134
352,745
259,659
195,335
273,812
250,636
170,170
163,917
142,802
139,509
229,710
328,841
329,494
244,772
247,097
280,647
229,493
209,912
209,912229,493280,647247,097244,772329,494328,841229,710139,509142,802163,917170,170250,636273,812195,335259,659352,745148,134137,922260,095263,223306,114256,891262,893196,400178,740251,685193,857168,744150,894125,269153,835197,965114,192154,120153,301122,135169,829237,736334,962433,443599,516643,097610,289586,666784,237923,62399,507643,666710,684735,422412,337434,558370,247346,081246,688253,780259,473313,193315,607341,494347,342335,387442,611375,325523,397456,748470,381375,985450,336433,736437,430322,373362,749268,596262,807484,134378,483293,789237,183149,45571,00270,24266,01266,01254,11548,25348,253115,664234,494230,382229,569
       Other Current Liabilities 
603,023
638,359
638,649
143,671
411,949
407,323
237,954
273,059
273,059
364,481
212,730
193,816
211,254
265,026
364,945
220,656
319,943
349,975
311,292
352,186
367,919
463,872
494,857
614,540
549,342
564,089
489,784
532,666
481,810
513,670
454,422
385,505
600,382
69,913
66,041
58,734
61,569
73,093
63,653
63,856
495,405
1,400,315
98,324
70,744
320,952
110,145
97,463
69,383
128,734
137,962
154,588
130,153
129,728
152,939
148,709
177,244
167,723
185,040
98,159
103,872
98,728
96,318
92,663
94,150
90,546
132,368
143,259
141,526
151,979
151,712
125,585
163,756
157,031
130,192
128,127
102,609
129,091
113,280
144,519
96,692
105,632
86,706
82,902
69,556
84,764
83,955
75,943
78,391
86,477
8,601
5,150
10,478
10,4785,1508,60186,47778,39175,94383,95584,76469,55682,90286,706105,63296,692144,519113,280129,091102,609128,127130,192157,031163,756125,585151,712151,979141,526143,259132,36890,54694,15092,66396,31898,728103,87298,159185,040167,723177,244148,709152,939129,728130,153154,588137,962128,73469,38397,463110,145320,95270,74498,3241,400,315495,40563,85663,65373,09361,56958,73466,04169,913600,382385,505454,422513,670481,810532,666489,784564,089549,342614,540494,857463,872367,919352,186311,292349,975319,943220,656364,945265,026211,254193,816212,730364,481273,059273,059237,954407,323411,949143,671638,649638,359603,023
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
127,659
131,583
133,359
117,644
121,505
120,169
133,120
137,938
143,705
140,344
127,120
125,094
137,043
128,491
130,913
138,850
150,082
154,259
154,861
359,090
235,468
167,954
148,695
142,446
143,000
116,119
127,055
130,636
222,512
244,942
286,325
223,369
182,142
182,999
191,224
189,844
203,358
207,094
215,800
234,466
233,570
238,510
238,884
252,209
408,156
373,689
350,665
290,852
238,042
215,738
218,548
216,450
292,862
228,062
349,890
215,369
201,928
181,778
180,118
180,118181,778201,928215,369349,890228,062292,862216,450218,548215,738238,042290,852350,665373,689408,156252,209238,884238,510233,570234,466215,800207,094203,358189,844191,224182,999182,142223,369286,325244,942222,512130,636127,055116,119143,000142,446148,695167,954235,468359,090154,861154,259150,082138,850130,913128,491137,043125,094127,120140,344143,705137,938133,120120,169121,505117,644133,359131,583127,659000000000000000000000000000000000
       Other Liabilities 
0
0
0
1,053,157
323,509
323,509
282,772
281,223
281,223
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,947
114,075
116,808
127,284
131,356
133,283
117,644
120,650
118,980
132,054
136,990
143,464
140,157
126,991
124,750
135,490
127,164
129,761
137,890
140,395
144,923
145,882
145,538
145,483
139,392
135,958
133,859
134,698
107,944
112,980
117,257
125,279
128,661
137,556
144,387
155,197
157,636
185,610
185,690
198,778
201,607
211,115
222,706
222,335
223,301
224,684
201,440
190,672
185,599
194,443
180,665
174,121
169,539
173,080
169,237
161,810
0
161,628
0
0
0
0
0000161,6280161,810169,237173,080169,539174,121180,665194,443185,599190,672201,440224,684223,301222,335222,706211,115201,607198,778185,690185,610157,636155,197144,387137,556128,661125,279117,257112,980107,944134,698133,859135,958139,392145,483145,538145,882144,923140,395137,890129,761127,164135,490124,750126,991140,157143,464136,990132,054118,980120,650117,644133,283131,356127,284116,808114,075110,947000000000000000000000281,223281,223282,772323,509323,5091,053,157000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
91,099
104,058
138,862
542,246
575,493
600,775
635,873
597,056
612,149
625,406
620,189
673,738
683,280
697,288
732,508
782,910
843,087
920,753
995,726
1,019,395
1,025,488
979,630
987,788
914,955
934,846
867,976
819,064
843,568
870,065
874,709
886,613
876,411
918,750
933,469
948,626
938,077
1,562,853
1,532,057
374,211
234,473
235,002
832,035
934,062
1,219,141
1,197,244
1,778,256
1,768,573
2,528,433
2,524,936
2,461,018
2,414,200
2,303,481
2,257,644
2,176,778
1,640,159
1,629,424
1,624,169
1,635,673
1,702,252
1,999,393
2,046,991
2,055,184
2,019,593
2,005,256
1,992,039
2,026,438
2,031,998
2,064,346
2,079,891
2,093,016
2,099,796
1,987,414
1,935,110
1,927,512
1,867,060
1,644,231
1,588,064
1,558,232
1,485,399
1,085,365
1,112,417
1,403,383
1,403,3831,112,4171,085,3651,485,3991,558,2321,588,0641,644,2311,867,0601,927,5121,935,1101,987,4142,099,7962,093,0162,079,8912,064,3462,031,9982,026,4381,992,0392,005,2562,019,5932,055,1842,046,9911,999,3931,702,2521,635,6731,624,1691,629,4241,640,1592,176,7782,257,6442,303,4812,414,2002,461,0182,524,9362,528,4331,768,5731,778,2561,197,2441,219,141934,062832,035235,002234,473374,2111,532,0571,562,853938,077948,626933,469918,750876,411886,613874,709870,065843,568819,064867,976934,846914,955987,788979,6301,025,4881,019,395995,726920,753843,087782,910732,508697,288683,280673,738620,189625,406612,149597,056635,873600,775575,493542,246138,862104,05891,0990000000000
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,940
52,222
60,329
21,513
36,605
37,154
18,094
49,638
56,780
71,620
101,753
152,813
173,144
155,359
167,214
203,266
221,009
176,288
186,917
113,801
97,069
30,682
-18,335
42,926
69,489
74,223
85,798
63,061
77,664
92,383
107,540
80,508
118,746
87,950
-1,069,926
-1,245,361
-1,244,374
-1,233,346
-1,434,733
-1,449,051
-1,472,857
-1,443,881
-1,452,966
-1,746,254
-1,750,421
-1,813,571
-1,859,782
-2,017,979
-2,063,163
-2,143,369
-2,679,321
-2,689,395
-2,693,997
-2,681,833
-2,614,587
-2,316,779
-2,268,528
-2,259,675
-2,294,599
-2,308,270
-2,320,829
-2,285,772
-2,279,546
-2,246,532
-2,230,335
-2,216,550
-2,209,103
-2,320,819
-2,372,469
-2,379,411
-2,439,196
-2,661,358
-2,716,872
-2,746,044
-2,818,210
-3,217,618
-3,189,908
-3,187,845
-3,187,845-3,189,908-3,217,618-2,818,210-2,746,044-2,716,872-2,661,358-2,439,196-2,379,411-2,372,469-2,320,819-2,209,103-2,216,550-2,230,335-2,246,532-2,279,546-2,285,772-2,320,829-2,308,270-2,294,599-2,259,675-2,268,528-2,316,779-2,614,587-2,681,833-2,693,997-2,689,395-2,679,321-2,143,369-2,063,163-2,017,979-1,859,782-1,813,571-1,750,421-1,746,254-1,452,966-1,443,881-1,472,857-1,449,051-1,434,733-1,233,346-1,244,374-1,245,361-1,069,92687,950118,74680,508107,54092,38377,66463,06185,79874,22369,48942,926-18,33530,68297,069113,801186,917176,288221,009203,266167,214155,359173,144152,813101,75371,62056,78049,63818,09437,15436,60521,51360,32952,22226,94000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-11,758
-12,183
-12,666
-12,561
-12,271
-12,336
-12,426
-12,535
0
0
0
0
16,483
16,483
16,483
16,483
16,483
16,482
16,482
16,482
16,483
16,482
16,482
16,482
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
102,226
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
16,483
0
0
0
00016,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,483102,22616,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48316,48216,48216,48216,48316,48216,48216,48216,48316,48316,48316,48316,4830000-12,535-12,426-12,336-12,271-12,561-12,666-12,183-11,758000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-21,765-11,09000000000000000000000000000000



6.3. Balance Sheets

Currency in THB. All numbers in thousands.