25 XP   0   0   10

Gunkul Engineering Public Company Limited
Buy, Hold or Sell?

Let's analyse Gunkul together

PenkeI guess you are interested in Gunkul Engineering 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 Gunkul Engineering 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 Gunkul Engineering Public Company Limited

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

Quick analysis of Gunkul (30 sec.)










What can you expect buying and holding a share of Gunkul? (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?
92.5%

What is your share worth?

Current worth
฿1.59
Expected worth in 1 year
฿1.59
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
฿0.18
Return On Investment
6.9%

For what price can you sell your share?

Current Price per Share
฿2.56
Expected price per share
฿2.189501754386 - ฿2.8
How sure are you?
50%

1. Valuation of Gunkul (5 min.)




Live pricePrice per Share (EOD)

฿2.56

Intrinsic Value Per Share

฿-0.23 - ฿12.13

Total Value Per Share

฿1.36 - ฿13.72

2. Growth of Gunkul (5 min.)




Is Gunkul growing?

Current yearPrevious yearGrowGrow %
How rich?$377.7m$372.7m$16m4.1%

How much money is Gunkul making?

Current yearPrevious yearGrowGrow %
Making money$9.9m$20.3m-$10.3m-104.2%
Net Profit Margin19.4%39.0%--

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

3. Financial Health of Gunkul (5 min.)




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




  Industry Rankings (Conglomerates)  


Richest
#128 / 246

Most Revenue
#172 / 246

Most Profit
#116 / 246

What can you expect buying and holding a share of Gunkul? (5 min.)

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

What can you expect buying and holding a share of Gunkul?

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

Speculation

The Price per Share of Gunkul is ฿2.56. 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 Gunkul.
  • 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 Gunkul, 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 ฿1.59. 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 ฿0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Gunkul.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.1%0.000.1%0.000.0%
Usd Book Value Change Per Share0.00-0.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.1%0.000.0%0.000.1%0.000.1%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.08-0.09-0.15-0.10-0.12-
Price to Earnings Ratio58.69-27.30-28.04-20.15-50.63-
Price-to-Total Gains Ratio-198.64--4.30--469.54-2.69-134.67-
Price to Book Ratio1.76-2.02-3.59-2.67-5.14-
Price-to-Total Gains Ratio-198.64--4.30--469.54-2.69-134.67-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.06912
Number of shares14467
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 (14467 shares)17.3033.31
Gains per Year (14467 shares)69.20133.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
171-1599341123
2141-312818581256
3212-4197278122389
4282-5266370163522
5353-7335463204655
6423-8404555244788
7494-9473648285921
8564-105427403261054
9635-126118333671187
10705-136809254071320

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%56.02.00.096.6%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%40.016.02.069.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%37.00.03.092.5%48.00.010.082.8%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%35.05.00.087.5%49.07.02.084.5%

Fundamentals of Gunkul

About Gunkul Engineering Public Company Limited

Gunkul Engineering Public Company Limited, together with its subsidiaries, engages in manufacturing, distribution, import, and export of equipment for electrical systems in Thailand, Japan, Vietnam, and internationally. It operates through four segments: Manufacturing and Selling of Equipments for Electrical Systems; Generating and Selling Electricity; Construction Service; and Maintenance Service, Rental Service, and Others. The company is involved in the construction and investing in the generating and selling electricity business; generating and selling electricity; construction; manufacturing and selling of energy - saving products; and investing in real estate, as well as provision of training services. It also offers cables and accessories, fuses and switches, hardware and connectors, insulators, lightning protection products and systems, service and maintenance equipment, tools and instruments, hoists, pulling and wire grips, ground rods and clamps, welding powder and molds, fuses, switchgears, circuit breakers, instrument transformers, street lighting, live part covers and animal protection systems, and meters and accessories. The company was incorporated in 1982 and is based in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-04-22 02:30:03.

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 very efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

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

1.1. Profitability of Gunkul Engineering Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Gunkul earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Gunkul to the Conglomerates industry mean.
  • A Net Profit Margin of 5.8% means that ฿0.06 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 5.8%. The company is making a profit. +1
  • The TTM is 19.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ5.8%TTM19.4%-13.6%
TTM19.4%YOY39.0%-19.6%
TTM19.4%5Y29.5%-10.1%
5Y29.5%10Y23.3%+6.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%3.6%+2.2%
TTM19.4%3.6%+15.8%
YOY39.0%3.8%+35.2%
5Y29.5%3.3%+26.2%
10Y23.3%3.7%+19.6%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Gunkul to the Conglomerates industry mean.
  • 0.3% Return on Assets means that Gunkul generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.3%TTM1.1%-0.8%
TTM1.1%YOY2.0%-0.9%
TTM1.1%5Y1.6%-0.5%
5Y1.6%10Y1.3%+0.2%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.8%-0.5%
TTM1.1%0.9%+0.2%
YOY2.0%1.1%+0.9%
5Y1.6%0.8%+0.8%
10Y1.3%0.9%+0.4%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Gunkul to the Conglomerates industry mean.
  • 0.8% Return on Equity means Gunkul generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM2.6%-1.8%
TTM2.6%YOY5.4%-2.9%
TTM2.6%5Y5.0%-2.5%
5Y5.0%10Y3.9%+1.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.9%-1.1%
TTM2.6%2.4%+0.2%
YOY5.4%3.4%+2.0%
5Y5.0%2.4%+2.6%
10Y3.9%2.6%+1.3%

1.2. Operating Efficiency of Gunkul Engineering Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Gunkul is operating .

  • Measures how much profit Gunkul 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 Gunkul to the Conglomerates 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 Gunkul Engineering Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM25.4%-25.4%
TTM25.4%YOY29.9%-4.5%
TTM25.4%5Y31.7%-6.3%
5Y31.7%10Y30.6%+1.1%
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.8%-7.8%
TTM25.4%4.7%+20.7%
YOY29.9%6.5%+23.4%
5Y31.7%5.3%+26.4%
10Y30.6%5.6%+25.0%
1.2.2. Operating Ratio

Measures how efficient Gunkul is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Conglomerates industry mean).
  • An Operation Ratio of 1.55 means that the operating costs are ฿1.55 for each ฿1 in net sales.

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

  • The MRQ is 1.548. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.999. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.548TTM0.999+0.549
TTM0.999YOY0.774+0.225
TTM0.9995Y0.782+0.217
5Y0.78210Y0.798-0.017
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5481.521+0.027
TTM0.9991.495-0.496
YOY0.7741.385-0.611
5Y0.7821.378-0.596
10Y0.7981.260-0.462

1.3. Liquidity of Gunkul Engineering Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Conglomerates industry mean).
  • A Current Ratio of 1.07 means the company has ฿1.07 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.070. The company is just able to pay all its short-term debts.
  • The TTM is 1.371. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.070TTM1.371-0.301
TTM1.371YOY1.145+0.226
TTM1.3715Y0.971+0.400
5Y0.97110Y0.925+0.046
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0701.453-0.383
TTM1.3711.464-0.093
YOY1.1451.464-0.319
5Y0.9711.561-0.590
10Y0.9251.500-0.575
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Gunkul to the Conglomerates industry mean.
  • A Quick Ratio of 0.19 means the company can pay off ฿0.19 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.193. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.789. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.193TTM0.789-0.596
TTM0.789YOY0.801-0.012
TTM0.7895Y0.604+0.186
5Y0.60410Y0.678-0.074
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1930.704-0.511
TTM0.7890.736+0.053
YOY0.8010.797+0.004
5Y0.6040.849-0.245
10Y0.6780.838-0.160

1.4. Solvency of Gunkul Engineering Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Gunkul to Conglomerates industry mean.
  • A Debt to Asset Ratio of 0.57 means that Gunkul assets are financed with 57.4% credit (debt) and the remaining percentage (100% - 57.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.574. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.564. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.574TTM0.564+0.010
TTM0.564YOY0.626-0.062
TTM0.5645Y0.670-0.105
5Y0.67010Y0.634+0.036
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5740.560+0.014
TTM0.5640.560+0.004
YOY0.6260.566+0.060
5Y0.6700.566+0.104
10Y0.6340.558+0.076
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Gunkul to the Conglomerates industry mean.
  • A Debt to Equity ratio of 135.4% means that company has ฿1.35 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.354. The company is able to pay all its debts with equity. +1
  • The TTM is 1.302. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.354TTM1.302+0.051
TTM1.302YOY1.762-0.460
TTM1.3025Y2.207-0.904
5Y2.20710Y1.964+0.243
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3541.353+0.001
TTM1.3021.342-0.040
YOY1.7621.417+0.345
5Y2.2071.587+0.620
10Y1.9641.528+0.436

2. Market Valuation of Gunkul Engineering 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 Gunkul generates.

  • Above 15 is considered overpriced but always compare Gunkul to the Conglomerates industry mean.
  • A PE ratio of 58.69 means the investor is paying ฿58.69 for every ฿1 in earnings.

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

  • The EOD is 53.662. Based on the earnings, the company is expensive. -2
  • The MRQ is 58.692. Based on the earnings, the company is expensive. -2
  • The TTM is 27.296. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD53.662MRQ58.692-5.031
MRQ58.692TTM27.296+31.396
TTM27.296YOY28.040-0.744
TTM27.2965Y20.148+7.149
5Y20.14810Y50.634-30.487
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD53.6627.761+45.901
MRQ58.6927.358+51.334
TTM27.2967.487+19.809
YOY28.0407.115+20.925
5Y20.1489.276+10.872
10Y50.63414.780+35.854
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Gunkul Engineering Public Company Limited:

  • The EOD is 8.014. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.765. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -45.814. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.014MRQ8.765-0.751
MRQ8.765TTM-45.814+54.579
TTM-45.814YOY106.004-151.817
TTM-45.8145Y54.303-100.117
5Y54.30310Y61.239-6.937
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD8.0142.129+5.885
MRQ8.7652.155+6.610
TTM-45.8140.929-46.743
YOY106.0040.488+105.516
5Y54.3031.054+53.249
10Y61.2390.539+60.700
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Gunkul is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Conglomerates industry mean).
  • A PB ratio of 1.76 means the investor is paying ฿1.76 for each ฿1 in book value.

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

  • The EOD is 1.612. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.763. Based on the equity, the company is underpriced. +1
  • The TTM is 2.020. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.612MRQ1.763-0.151
MRQ1.763TTM2.020-0.258
TTM2.020YOY3.594-1.574
TTM2.0205Y2.672-0.652
5Y2.67210Y5.141-2.469
Compared to industry (Conglomerates)
PeriodCompanyIndustry (mean)+/- 
EOD1.6120.963+0.649
MRQ1.7630.975+0.788
TTM2.0200.978+1.042
YOY3.5941.110+2.484
5Y2.6721.175+1.497
10Y5.1411.413+3.728
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Gunkul Engineering 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---0.075-0.001-99%0.024-409%0.026-386%0.031-343%
Book Value Per Share--1.5891.625-2%1.554+2%1.420+12%1.142+39%
Current Ratio--1.0701.371-22%1.145-7%0.971+10%0.925+16%
Debt To Asset Ratio--0.5740.564+2%0.626-8%0.670-14%0.634-9%
Debt To Equity Ratio--1.3541.302+4%1.762-23%2.207-39%1.964-31%
Dividend Per Share--0.0600.045+34%0.075-19%0.059+2%0.035+71%
Eps--0.0120.041-71%0.085-86%0.069-83%0.045-73%
Free Cash Flow Per Share--0.080-0.022+127%0.033+140%0.013+498%-0.053+166%
Free Cash Flow To Equity Per Share---0.020-0.055+179%-0.128+547%-0.054+173%-0.016-22%
Gross Profit Margin--1.0000.969+3%0.955+5%0.910+10%0.922+8%
Intrinsic Value_10Y_max--12.130--------
Intrinsic Value_10Y_min---0.226--------
Intrinsic Value_1Y_max--0.256--------
Intrinsic Value_1Y_min---0.180--------
Intrinsic Value_3Y_max--1.499--------
Intrinsic Value_3Y_min---0.407--------
Intrinsic Value_5Y_max--3.625--------
Intrinsic Value_5Y_min---0.487--------
Market Cap22129153146.880-11%24660426767.20029126449326.800-15%49409078687.500-50%33706091451.860-27%38541768974.240-36%
Net Profit Margin--0.0580.194-70%0.390-85%0.295-80%0.233-75%
Operating Margin---0.254-100%0.299-100%0.317-100%0.306-100%
Operating Ratio--1.5480.999+55%0.774+100%0.782+98%0.798+94%
Pb Ratio1.612-9%1.7632.020-13%3.594-51%2.672-34%5.141-66%
Pe Ratio53.662-9%58.69227.296+115%28.040+109%20.148+191%50.634+16%
Price Per Share2.560-9%2.8003.285-15%5.563-50%3.813-27%4.379-36%
Price To Free Cash Flow Ratio8.014-9%8.765-45.814+623%106.004-92%54.303-84%61.239-86%
Price To Total Gains Ratio-181.618+9%-198.645-4.301-98%-469.536+136%2.686-7497%134.670-248%
Quick Ratio--0.1930.789-76%0.801-76%0.604-68%0.678-71%
Return On Assets--0.0030.011-71%0.020-84%0.016-80%0.013-76%
Return On Equity--0.0080.026-70%0.054-86%0.050-85%0.039-81%
Total Gains Per Share---0.0140.044-132%0.099-114%0.085-117%0.066-121%
Usd Book Value--377742174.273388880391.818-3%372792898.557+1%338639863.632+12%272422271.897+39%
Usd Book Value Change Per Share---0.0020.000-99%0.001-409%0.001-386%0.001-343%
Usd Book Value Per Share--0.0430.044-2%0.042+2%0.038+12%0.031+39%
Usd Dividend Per Share--0.0020.001+34%0.002-19%0.002+2%0.001+71%
Usd Eps--0.0000.001-71%0.002-86%0.002-83%0.001-73%
Usd Free Cash Flow--18991060.227-5268276.443+128%7967168.262+138%3174772.782+498%-12553729.806+166%
Usd Free Cash Flow Per Share--0.002-0.001+127%0.001+140%0.000+498%-0.001+166%
Usd Free Cash Flow To Equity Per Share---0.001-0.001+179%-0.003+547%-0.001+173%0.000-22%
Usd Market Cap597487134.966-11%665831522.714786414131.824-15%1334045124.563-50%910064469.200-27%1040627762.304-36%
Usd Price Per Share0.069-9%0.0760.089-15%0.150-50%0.103-27%0.118-36%
Usd Profit--2836106.2989952665.575-72%20321004.803-86%16569797.850-83%10621273.635-73%
Usd Revenue--49016770.67751335383.169-5%50663410.632-3%54233319.710-10%41601774.672+18%
Usd Total Gains Per Share--0.0000.001-132%0.003-114%0.002-117%0.002-121%
 EOD+5 -3MRQTTM+10 -26YOY+15 -215Y+17 -1910Y+16 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1553.662
Price to Book Ratio (EOD)Between0-11.612
Net Profit Margin (MRQ)Greater than00.058
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.193
Current Ratio (MRQ)Greater than11.070
Debt to Asset Ratio (MRQ)Less than10.574
Debt to Equity Ratio (MRQ)Less than11.354
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.003
Total3/10 (30.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.655
Ma 20Greater thanMa 502.724
Ma 50Greater thanMa 1002.846
Ma 100Greater thanMa 2002.818
OpenGreater thanClose2.580
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets32,850,336
Total Liabilities18,859,885
Total Stockholder Equity13,932,788
 As reported
Total Liabilities 18,859,885
Total Stockholder Equity+ 13,932,788
Total Assets = 32,850,336

Assets

Total Assets32,850,336
Total Current Assets6,795,689
Long-term Assets26,054,646
Total Current Assets
Cash And Cash Equivalents 1,384,112
Short-term Investments 183,040
Net Receivables 1,044,721
Inventory 1,176,369
Other Current Assets 227,349
Total Current Assets  (as reported)6,795,689
Total Current Assets  (calculated)4,015,592
+/- 2,780,098
Long-term Assets
Property Plant Equipment 15,336,560
Goodwill 80,925
Long Term Investments 5,662,978
Intangible Assets 1,109,892
Long-term Assets Other 378,439
Long-term Assets  (as reported)26,054,646
Long-term Assets  (calculated)22,568,794
+/- 3,485,853

Liabilities & Shareholders' Equity

Total Current Liabilities6,348,581
Long-term Liabilities12,511,304
Total Stockholder Equity13,932,788
Total Current Liabilities
Short Long Term Debt 3,727,301
Accounts payable 1,874,244
Other Current Liabilities 139,481
Total Current Liabilities  (as reported)6,348,581
Total Current Liabilities  (calculated)5,741,026
+/- 607,555
Long-term Liabilities
Long term Debt 11,518,319
Capital Lease Obligations Min Short Term Debt441,152
Long-term Liabilities Other 25,139
Long-term Liabilities  (as reported)12,511,304
Long-term Liabilities  (calculated)11,984,611
+/- 526,693
Total Stockholder Equity
Retained Earnings 7,819,523
Total Stockholder Equity (as reported)13,932,788
Total Stockholder Equity (calculated)7,819,523
+/- 6,113,265
Other
Capital Stock2,220,633
Common Stock Shares Outstanding 8,807,295
Net Debt 13,861,508
Net Invested Capital 29,178,408
Net Working Capital 447,109
Property Plant and Equipment Gross 20,039,621



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-03-312008-12-312007-12-31
> Total Assets 
1,137,244
1,051,350
0
856,999
0
951,675
998,302
1,789,712
1,782,938
2,916,699
6,094,382
5,539,780
3,682,686
4,523,379
5,747,788
6,958,271
4,808,220
4,574,350
4,466,727
4,579,609
5,971,613
5,767,392
5,942,791
7,259,202
7,599,228
9,657,311
19,755,858
18,815,258
21,639,624
21,284,363
22,714,120
25,662,152
25,609,880
26,724,870
28,419,388
30,377,016
33,388,322
35,121,660
34,873,799
35,624,750
35,040,909
37,477,962
38,752,494
39,041,540
41,143,268
40,503,708
41,658,478
46,032,156
43,310,244
43,339,416
42,522,241
42,485,354
42,309,683
42,705,842
33,585,354
32,331,462
32,354,726
33,432,850
33,655,416
32,850,336
32,850,33633,655,41633,432,85032,354,72632,331,46233,585,35442,705,84242,309,68342,485,35442,522,24143,339,41643,310,24446,032,15641,658,47840,503,70841,143,26839,041,54038,752,49437,477,96235,040,90935,624,75034,873,79935,121,66033,388,32230,377,01628,419,38826,724,87025,609,88025,662,15222,714,12021,284,36321,639,62418,815,25819,755,8589,657,3117,599,2287,259,2025,942,7915,767,3925,971,6134,579,6094,466,7274,574,3504,808,2206,958,2715,747,7884,523,3793,682,6865,539,7806,094,3822,916,6991,782,9381,789,712998,302951,6750856,99901,051,3501,137,244
   > Total Current Assets 
0
0
0
0
0
0
0
1,035,231
0
1,172,974
3,175,216
1,716,513
2,160,915
1,885,934
2,551,951
2,546,777
2,141,354
1,571,786
1,298,565
1,322,639
2,098,272
1,783,343
2,070,820
2,605,482
2,859,130
3,638,258
7,337,590
6,174,806
6,951,790
5,860,737
5,702,224
6,637,804
5,343,288
5,162,390
5,485,445
5,386,175
5,708,133
5,350,788
5,766,688
5,538,598
5,348,656
5,836,452
7,006,643
7,285,161
6,526,839
6,339,751
7,990,118
11,782,486
9,181,978
8,862,786
7,331,908
7,566,816
7,586,183
8,074,634
7,580,469
7,219,860
7,167,920
7,106,486
7,138,273
6,795,689
6,795,6897,138,2737,106,4867,167,9207,219,8607,580,4698,074,6347,586,1837,566,8167,331,9088,862,7869,181,97811,782,4867,990,1186,339,7516,526,8397,285,1617,006,6435,836,4525,348,6565,538,5985,766,6885,350,7885,708,1335,386,1755,485,4455,162,3905,343,2886,637,8045,702,2245,860,7376,951,7906,174,8067,337,5903,638,2582,859,1302,605,4822,070,8201,783,3432,098,2721,322,6391,298,5651,571,7862,141,3542,546,7772,551,9511,885,9342,160,9151,716,5133,175,2161,172,97401,035,2310000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
214,801
0
76,385
626,585
314,964
268,896
228,436
308,612
581,933
250,321
691,113
402,779
224,892
421,221
624,704
664,780
1,508,778
2,002,799
1,870,935
2,812,257
3,570,790
3,670,416
2,566,133
2,210,272
2,468,236
2,227,884
1,670,748
1,548,984
1,048,230
1,399,191
1,392,351
909,445
892,653
833,372
834,028
1,275,172
1,600,220
1,707,799
1,616,940
2,489,789
4,391,925
1,388,199
1,853,888
1,696,627
1,728,926
1,362,333
1,455,236
1,737,059
2,199,152
1,654,999
1,752,539
1,450,433
1,384,112
1,384,1121,450,4331,752,5391,654,9992,199,1521,737,0591,455,2361,362,3331,728,9261,696,6271,853,8881,388,1994,391,9252,489,7891,616,9401,707,7991,600,2201,275,172834,028833,372892,653909,4451,392,3511,399,1911,048,2301,548,9841,670,7482,227,8842,468,2362,210,2722,566,1333,670,4163,570,7902,812,2571,870,9352,002,7991,508,778664,780624,704421,221224,892402,779691,113250,321581,933308,612228,436268,896314,964626,58576,3850214,8010000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
38,339
0
29,246
29,246
29,246
26,940
0
0
0
0
0
0
0
0
367,226
637,645
940,265
660,661
964,357
363,120
216,565
219,297
605,020
96,318
352,951
262,704
606,089
164,790
84,649
534,163
23,553
101,882
26,340
22,272
162,315
220,383
437,705
19,179
19,198
84,253
49,283
870,111
498,688
415,753
86,792
126,852
183,040
183,040126,85286,792415,753498,688870,11149,28384,25319,19819,179437,705220,383162,31522,27226,340101,88223,553534,16384,649164,790606,089262,704352,95196,318605,020219,297216,565363,120964,357660,661940,265637,645367,2260000000026,94029,24629,24629,246038,3390000000000000
       Net Receivables 
393,088
376,884
0
229,456
0
309,578
222,910
397,123
346,228
1,962
996,844
781,516
1,058,923
1,021,653
1,602,659
1,338,806
1,424,448
517,008
533,633
621,703
1,218,905
683,255
949,815
755,956
485,384
1,152,886
3,871,076
1,815,442
2,269,931
1,590,722
1,286,564
1,609,235
1,518,221
2,052,951
2,899,510
2,365,103
2,728,725
2,097,181
2,734,585
1,998,668
1,976,592
2,225,112
2,460,986
2,414,722
2,020,973
2,105,167
2,875,830
3,581,897
3,251,612
2,974,718
2,335,041
2,670,191
2,523,707
2,808,496
2,627,439
2,267,734
2,648,260
2,745,150
2,804,918
1,044,721
1,044,7212,804,9182,745,1502,648,2602,267,7342,627,4392,808,4962,523,7072,670,1912,335,0412,974,7183,251,6123,581,8972,875,8302,105,1672,020,9732,414,7222,460,9862,225,1121,976,5921,998,6682,734,5852,097,1812,728,7252,365,1032,899,5102,052,9511,518,2211,609,2351,286,5641,590,7222,269,9311,815,4423,871,0761,152,886485,384755,956949,815683,2551,218,905621,703533,633517,0081,424,4481,338,8061,602,6591,021,6531,058,923781,516996,8441,962346,228397,123222,910309,5780229,4560376,884393,088
       Other Current Assets 
19,940
19,073
0
15,131
0
39,185
55,732
25,989
74,560
681,440
694,275
214,212
459,087
51,241
238,240
55,823
4,277
3,838
2,529
96,674
65,266
13,582
18,462
4,836
18,214
15,928
159,218
3,700
2,198
8,118
22,765
93
363,120
6,025
5,607
0
1,056,030
979,574
1,266,586
0
1,805,513
2,119,550
2,124,315
0
211,753
215,973
262,317
328,108
313,834
308,314
228,948
217,890
276,171
260,711
268,953
242,055
252,104
263,526
236,330
227,349
227,349236,330263,526252,104242,055268,953260,711276,171217,890228,948308,314313,834328,108262,317215,973211,75302,124,3152,119,5501,805,51301,266,586979,5741,056,03005,6076,025363,1209322,7658,1182,1983,700159,21815,92818,2144,83618,46213,58265,26696,6742,5293,8384,27755,823238,24051,241459,087214,212694,275681,44074,56025,98955,73239,185015,131019,07319,940
   > Long-term Assets 
0
0
0
0
0
0
0
754,482
0
1,743,725
2,919,166
3,823,267
1,521,772
2,637,445
3,195,836
4,411,493
2,666,866
3,002,564
3,168,162
3,256,971
3,873,340
3,984,049
3,871,972
4,653,720
4,740,098
6,019,053
12,418,268
12,640,452
14,687,834
15,423,626
17,011,895
19,024,347
20,266,592
21,562,480
22,933,943
24,990,842
27,680,189
29,770,872
29,107,111
30,086,152
29,692,253
31,641,510
31,745,851
31,756,379
34,616,429
34,163,957
33,668,360
34,249,670
34,128,266
34,476,630
35,190,333
34,918,538
34,723,500
34,631,208
26,004,885
25,111,601
25,186,806
26,326,364
26,517,143
26,054,646
26,054,64626,517,14326,326,36425,186,80625,111,60126,004,88534,631,20834,723,50034,918,53835,190,33334,476,63034,128,26634,249,67033,668,36034,163,95734,616,42931,756,37931,745,85131,641,51029,692,25330,086,15229,107,11129,770,87227,680,18924,990,84222,933,94321,562,48020,266,59219,024,34717,011,89515,423,62614,687,83412,640,45212,418,2686,019,0534,740,0984,653,7203,871,9723,984,0493,873,3403,256,9713,168,1623,002,5642,666,8664,411,4933,195,8362,637,4451,521,7723,823,2672,919,1661,743,7250754,4820000000
       Property Plant Equipment 
132,130
207,846
0
190,593
0
200,833
273,498
505,418
552,733
940,887
2,488,520
3,243,468
1,030,320
1,396,537
1,925,141
2,763,895
585,981
588,661
640,474
657,668
763,415
816,102
832,843
913,202
928,618
1,505,633
5,858,839
7,646,248
9,814,767
10,465,328
11,870,299
13,604,875
14,296,716
15,675,283
16,853,768
18,124,997
20,392,559
23,012,549
22,694,961
23,018,093
22,750,192
24,889,778
24,815,799
24,567,137
27,903,897
27,496,476
26,859,043
27,625,316
27,276,255
27,456,066
27,445,063
27,079,514
26,361,584
26,005,845
15,611,518
15,136,877
14,634,971
15,943,396
15,641,231
15,336,560
15,336,56015,641,23115,943,39614,634,97115,136,87715,611,51826,005,84526,361,58427,079,51427,445,06327,456,06627,276,25527,625,31626,859,04327,496,47627,903,89724,567,13724,815,79924,889,77822,750,19223,018,09322,694,96123,012,54920,392,55918,124,99716,853,76815,675,28314,296,71613,604,87511,870,29910,465,3289,814,7677,646,2485,858,8391,505,633928,618913,202832,843816,102763,415657,668640,474588,661585,9812,763,8951,925,1411,396,5371,030,3203,243,4682,488,520940,887552,733505,418273,498200,8330190,5930207,846132,130
       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
390,215
0
0
0
220,950
0
0
0
163,476
163,476
163,476
163,476
326,952
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
163,476
80,925
80,925
80,925
80,925
80,925
80,925
80,92580,92580,92580,92580,92580,925163,476163,476163,476163,476163,476163,476163,476163,476163,476163,476163,476163,476163,476163,476326,952163,476163,476163,476163,476000220,950000390,215000000000000000000000000000
       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
1,295,934
1,364,626
1,346,147
1,344,490
1,386,640
1,433,761
1,493,661
1,451,693
1,505,617
1,678,209
1,677,665
1,667,380
1,731,032
1,918,165
1,905,085
1,882,647
1,698,613
1,753,498
1,802,274
1,815,281
1,988,194
2,032,724
2,051,163
5,886,617
5,663,836
5,992,356
5,699,938
5,621,733
5,662,978
5,662,9785,621,7335,699,9385,992,3565,663,8365,886,6172,051,1632,032,7241,988,1941,815,2811,802,2741,753,4981,698,6131,882,6471,905,0851,918,1651,731,0321,667,3801,677,6651,678,2091,505,6171,451,6931,493,6611,433,7611,386,6401,344,4901,346,1471,364,6261,295,9340000000000000000000000000000000
       Intangible Assets 
1,163
1,996
0
1,611
0
1,570
1,756
66,580
66,423
66,371
66,211
66,051
949
681,673
681,614
681,501
872,894
879,608
920,247
967,422
1,517,726
1,516,367
1,536,540
2,214,182
2,261,678
2,840,738
2,948,793
2,562,016
3,005,851
3,063,427
3,075,110
3,137,644
3,373,264
3,522,838
3,724,793
4,267,793
4,268,357
4,264,160
3,981,604
4,213,229
4,082,491
4,135,820
4,018,674
3,953,069
4,023,845
3,926,817
3,212,182
3,414,650
3,383,080
3,359,537
3,361,468
3,300,020
3,238,359
3,202,920
1,219,782
1,171,816
1,143,281
1,134,269
1,144,947
1,109,892
1,109,8921,144,9471,134,2691,143,2811,171,8161,219,7823,202,9203,238,3593,300,0203,361,4683,359,5373,383,0803,414,6503,212,1823,926,8174,023,8453,953,0694,018,6744,135,8204,082,4914,213,2293,981,6044,264,1604,268,3574,267,7933,724,7933,522,8383,373,2643,137,6443,075,1103,063,4273,005,8512,562,0162,948,7932,840,7382,261,6782,214,1821,536,5401,516,3671,517,726967,422920,247879,608872,894681,501681,614681,67394966,05166,21166,37166,42366,5801,7561,57001,61101,9961,163
       Long-term Assets Other 
0
0
0
0
0
0
0
19,139
0
18,544
16,958
19,847
192,784
269,440
267,856
613,501
126,795
157,481
285,918
268,065
151,143
178,549
64,784
53,584
55,286
137,244
2,116,001
517,884
306,568
337,277
412,847
392,926
859,340
719,024
722,044
1,026,430
1,344,857
760,034
736,475
946,795
943,603
700,369
1,006,000
1,265,717
510,720
566,418
1,453,315
1,290,852
1,497,714
1,641,329
2,356,528
2,333,972
2,869,851
3,157,179
3,164,556
3,002,944
3,276,353
3,411,595
3,972,771
378,439
378,4393,972,7713,411,5953,276,3533,002,9443,164,5563,157,1792,869,8512,333,9722,356,5281,641,3291,497,7141,290,8521,453,315566,418510,7201,265,7171,006,000700,369943,603946,795736,475760,0341,344,8571,026,430722,044719,024859,340392,926412,847337,277306,568517,8842,116,001137,24455,28653,58464,784178,549151,143268,065285,918157,481126,795613,501267,856269,440192,78419,84716,95818,544019,1390000000
> Total Liabilities 
670,740
428,156
0
351,789
0
437,462
442,565
657,507
600,957
1,712,438
4,915,335
4,356,176
2,103,801
2,651,351
3,708,669
5,798,684
3,159,765
1,691,957
1,479,532
1,458,878
2,631,695
2,642,893
2,661,798
3,899,502
4,181,958
6,103,766
11,577,820
10,225,033
11,941,203
11,583,915
12,862,689
15,912,896
15,723,922
17,009,362
18,648,252
20,574,361
23,602,846
25,736,591
25,819,184
26,124,702
25,398,050
27,473,303
27,847,976
27,708,626
30,259,812
30,797,569
30,689,510
33,556,843
30,146,669
30,717,218
29,506,206
29,202,132
28,904,382
29,717,659
18,889,999
18,191,723
17,845,717
19,092,718
18,883,098
18,859,885
18,859,88518,883,09819,092,71817,845,71718,191,72318,889,99929,717,65928,904,38229,202,13229,506,20630,717,21830,146,66933,556,84330,689,51030,797,56930,259,81227,708,62627,847,97627,473,30325,398,05026,124,70225,819,18425,736,59123,602,84620,574,36118,648,25217,009,36215,723,92215,912,89612,862,68911,583,91511,941,20310,225,03311,577,8206,103,7664,181,9583,899,5022,661,7982,642,8932,631,6951,458,8781,479,5321,691,9573,159,7655,798,6843,708,6692,651,3512,103,8014,356,1764,915,3351,712,438600,957657,507442,565437,4620351,7890428,156670,740
   > Total Current Liabilities 
653,785
417,539
0
343,316
0
430,205
435,928
651,463
583,323
1,692,529
4,563,768
3,440,002
1,598,293
1,975,762
2,815,642
3,180,848
1,440,942
1,198,050
1,211,490
1,068,536
2,203,822
2,220,258
2,313,297
3,432,886
3,669,620
5,488,817
11,038,546
6,371,823
6,283,698
5,047,583
5,927,868
6,821,462
5,886,798
6,228,458
6,020,006
6,466,470
7,347,167
5,519,728
5,648,639
8,504,661
7,997,620
10,223,283
10,435,296
8,205,059
9,799,546
10,022,679
9,910,104
12,982,573
10,140,969
9,111,707
8,762,276
9,053,597
9,272,540
11,189,684
4,924,777
4,804,035
4,538,680
4,348,447
5,943,381
6,348,581
6,348,5815,943,3814,348,4474,538,6804,804,0354,924,77711,189,6849,272,5409,053,5978,762,2769,111,70710,140,96912,982,5739,910,10410,022,6799,799,5468,205,05910,435,29610,223,2837,997,6208,504,6615,648,6395,519,7287,347,1676,466,4706,020,0066,228,4585,886,7986,821,4625,927,8685,047,5836,283,6986,371,82311,038,5465,488,8173,669,6203,432,8862,313,2972,220,2582,203,8221,068,5361,211,4901,198,0501,440,9423,180,8482,815,6421,975,7621,598,2933,440,0024,563,7681,692,529583,323651,463435,928430,2050343,3160417,539653,785
       Short-term Debt 
0
0
0
0
0
0
0
253,015
0
1,055,134
1,879,254
2,663,384
865,963
1,162,269
1,222,319
1,813,210
544,780
678,494
670,986
405,274
942,477
995,131
1,142,294
2,280,062
2,563,930
3,621,830
3,781,224
3,929,881
3,758,149
3,924,985
4,705,592
4,822,004
3,932,529
4,020,044
3,431,592
3,156,642
3,855,783
3,030,597
3,291,647
6,633,215
6,358,535
6,098,974
6,240,555
3,327,920
3,531,413
5,165,046
4,522,841
8,016,703
5,667,587
4,857,665
6,284,342
6,158,002
6,416,031
8,386,652
2,207,920
2,296,293
1,988,923
1,926,021
3,529,459
0
03,529,4591,926,0211,988,9232,296,2932,207,9208,386,6526,416,0316,158,0026,284,3424,857,6655,667,5878,016,7034,522,8415,165,0463,531,4133,327,9206,240,5556,098,9746,358,5356,633,2153,291,6473,030,5973,855,7833,156,6423,431,5924,020,0443,932,5294,822,0044,705,5923,924,9853,758,1493,929,8813,781,2243,621,8302,563,9302,280,0621,142,294995,131942,477405,274670,986678,494544,7801,813,2101,222,3191,162,269865,9632,663,3841,879,2541,055,1340253,0150000000
       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
13,413,026
13,257,646
14,208,430
531,307
912,316
1,140,547
1,405,210
1,628,651
4,312,495
6,343,959
6,082,476
6,224,688
3,312,410
3,497,329
5,129,712
4,492,489
7,974,548
5,622,302
4,818,484
6,239,594
6,114,114
6,371,315
8,342,946
2,157,642
2,247,972
1,944,151
1,887,581
3,493,277
3,727,301
3,727,3013,493,2771,887,5811,944,1512,247,9722,157,6428,342,9466,371,3156,114,1146,239,5944,818,4845,622,3027,974,5484,492,4895,129,7123,497,3293,312,4106,224,6886,082,4766,343,9594,312,4951,628,6511,405,2101,140,547912,316531,30714,208,43013,257,64613,413,0260000000000000000000000000000000
       Accounts payable 
386,095
75,336
0
74,097
0
80,663
69,840
153,307
79,499
146,740
2,266,549
434,277
430,214
463,711
1,240,872
699,102
368,792
182,933
181,373
311,304
565,072
354,801
397,777
259,666
268,430
834,442
2,215,329
366,233
340,494
356,126
391,766
605,491
698,983
374,332
964,313
1,034,274
1,219,199
896,523
862,124
873,237
827,330
811,800
749,944
1,140,748
1,389,252
1,659,362
2,270,591
2,750,044
2,334,746
2,146,773
1,800,461
2,021,983
2,006,981
2,060,480
1,990,548
1,769,316
1,899,625
1,794,608
1,717,935
1,874,244
1,874,2441,717,9351,794,6081,899,6251,769,3161,990,5482,060,4802,006,9812,021,9831,800,4612,146,7732,334,7462,750,0442,270,5911,659,3621,389,2521,140,748749,944811,800827,330873,237862,124896,5231,219,1991,034,274964,313374,332698,983605,491391,766356,126340,494366,2332,215,329834,442268,430259,666397,777354,801565,072311,304181,373182,933368,792699,1021,240,872463,711430,214434,2772,266,549146,74079,499153,30769,84080,663074,097075,336386,095
       Other Current Liabilities 
163,953
65,839
0
129,631
0
162,535
117,245
29,486
105,879
109,409
223,578
12,498
217,126
270,863
274,068
665,091
526,803
336,008
62,860
281,905
593,622
743,878
715,531
876,197
832,679
1,030,986
5,037,513
2,072,406
2,178,633
755,675
827,367
1,386,316
1,030,295
1,823,853
1,341,182
2,079,344
2,161,902
1,526,863
1,426,928
893,992
701,981
3,215,746
3,334,813
3,334,071
4,391,419
2,717,456
2,648,979
1,816,153
1,759,439
1,787,779
360,522
469,986
414,704
370,682
383,627
384,238
328,464
181,556
189,161
139,481
139,481189,161181,556328,464384,238383,627370,682414,704469,986360,5221,787,7791,759,4391,816,1532,648,9792,717,4564,391,4193,334,0713,334,8133,215,746701,981893,9921,426,9281,526,8632,161,9022,079,3441,341,1821,823,8531,030,2951,386,316827,367755,6752,178,6332,072,4065,037,5131,030,986832,679876,197715,531743,878593,622281,90562,860336,008526,803665,091274,068270,863217,12612,498223,578109,409105,87929,486117,245162,5350129,631065,839163,953
   > Long-term Liabilities 
0
0
0
0
0
0
0
6,044
0
19,909
351,567
916,174
505,508
675,589
893,027
2,617,836
1,718,823
493,908
268,042
390,341
427,873
422,635
348,501
466,617
512,338
614,948
539,274
3,853,210
5,657,506
6,536,332
6,934,821
9,091,435
9,837,124
10,780,904
12,628,246
14,107,890
16,255,679
20,216,863
20,170,545
17,620,041
17,400,430
17,250,020
17,412,680
19,503,567
20,460,266
20,774,890
20,779,406
20,574,270
20,005,700
21,605,511
20,743,930
20,148,536
19,631,842
18,527,975
13,965,222
13,387,688
13,307,037
14,744,271
12,939,717
12,511,304
12,511,30412,939,71714,744,27113,307,03713,387,68813,965,22218,527,97519,631,84220,148,53620,743,93021,605,51120,005,70020,574,27020,779,40620,774,89020,460,26619,503,56717,412,68017,250,02017,400,43017,620,04120,170,54520,216,86316,255,67914,107,89012,628,24610,780,9049,837,1249,091,4356,934,8216,536,3325,657,5063,853,210539,274614,948512,338466,617348,501422,635427,873390,341268,042493,9081,718,8232,617,836893,027675,589505,508916,174351,56719,90906,0440000000
       Other Liabilities 
0
0
0
1,282
0
1,958
1,964
2,010
10,230
10,486
13,334
10,325
10,548
183,329
197,420
253,072
278,052
302,268
77,629
37,613
43,630
40,565
46,196
37,412
64,234
51,948
57,526
81,878
150,379
193,337
212,625
213,142
224,737
328,402
502,716
351,180
349,192
647,740
697,422
652,326
744,567
724,553
720,099
495,606
503,037
532,443
552,532
656,419
682,966
698,658
723,251
737,782
747,180
776,740
542,406
488,432
0
473,901
0
0
00473,9010488,432542,406776,740747,180737,782723,251698,658682,966656,419552,532532,443503,037495,606720,099724,553744,567652,326697,422647,740349,192351,180502,716328,402224,737213,142212,625193,337150,37981,87857,52651,94864,23437,41246,19640,56543,63037,61377,629302,268278,052253,072197,420183,32910,54810,32513,33410,48610,2302,0101,9641,95801,282000
> Total Stockholder Equity
337,947
481,634
623,193
505,209
505,209
514,213
555,738
1,132,205
1,181,981
1,204,261
1,179,047
1,183,604
1,578,885
1,650,273
1,821,342
1,082,721
1,418,964
2,656,605
2,711,806
2,848,688
3,055,355
3,123,677
3,278,622
3,357,125
3,409,656
3,546,865
7,910,071
8,063,380
9,147,864
9,101,546
9,226,989
9,107,963
9,283,282
9,113,888
9,176,736
9,204,551
9,156,023
8,747,130
8,456,812
8,910,512
9,046,258
9,383,871
10,298,925
10,712,207
10,792,966
9,613,956
10,871,192
12,349,843
13,015,106
12,469,900
12,856,943
13,121,609
13,341,603
12,925,478
14,627,542
14,077,001
14,447,570
14,277,764
14,713,196
13,932,788
13,932,78814,713,19614,277,76414,447,57014,077,00114,627,54212,925,47813,341,60313,121,60912,856,94312,469,90013,015,10612,349,84310,871,1929,613,95610,792,96610,712,20710,298,9259,383,8719,046,2588,910,5128,456,8128,747,1309,156,0239,204,5519,176,7369,113,8889,283,2829,107,9639,226,9899,101,5469,147,8648,063,3807,910,0713,546,8653,409,6563,357,1253,278,6223,123,6773,055,3552,848,6882,711,8062,656,6051,418,9641,082,7211,821,3421,650,2731,578,8851,183,6041,179,0471,204,2611,181,9811,132,205555,738514,213505,209505,209623,193481,634337,947
   Common Stock
75,000
240,000
0
300,000
0
300,000
300,000
400,000
400,000
400,000
400,000
400,000
400,000
440,000
440,000
440,000
440,000
660,000
660,000
660,000
660,000
879,990
879,990
879,990
879,990
1,099,924
1,283,245
1,283,245
1,324,745
1,589,694
1,589,694
1,589,694
1,589,694
1,854,641
1,854,655
1,854,655
1,854,655
1,854,655
1,854,655
1,854,655
1,854,655
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
2,220,633
0
02,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6332,220,6331,854,6551,854,6551,854,6551,854,6551,854,6551,854,6551,854,6551,854,6411,589,6941,589,6941,589,6941,589,6941,324,7451,283,2451,283,2451,099,924879,990879,990879,990879,990660,000660,000660,000660,000440,000440,000440,000440,000400,000400,000400,000400,000400,000400,000300,000300,0000300,0000240,00075,000
   Retained Earnings 
196,752
148,417
0
111,587
0
120,591
162,115
35,000
263,238
285,519
260,304
264,861
660,143
651,530
862,600
79,978
416,222
1,433,863
1,489,066
1,603,787
1,810,493
1,658,799
1,813,806
1,870,423
1,918,643
1,848,909
2,139,453
2,265,008
2,358,376
1,923,575
2,049,005
2,176,590
2,348,574
1,939,288
2,079,427
2,241,132
2,132,019
1,631,256
2,114,533
2,452,440
2,674,995
2,672,805
3,630,966
4,134,471
4,002,746
3,087,332
4,088,580
5,781,434
6,390,025
5,619,858
5,676,083
6,172,752
6,676,099
6,388,530
7,927,980
7,584,421
8,040,222
7,959,009
8,420,922
7,819,523
7,819,5238,420,9227,959,0098,040,2227,584,4217,927,9806,388,5306,676,0996,172,7525,676,0835,619,8586,390,0255,781,4344,088,5803,087,3324,002,7464,134,4713,630,9662,672,8052,674,9952,452,4402,114,5331,631,2562,132,0192,241,1322,079,4271,939,2882,348,5742,176,5902,049,0051,923,5752,358,3762,265,0082,139,4531,848,9091,918,6431,870,4231,813,8061,658,7991,810,4931,603,7871,489,0661,433,863416,22279,978862,600651,530660,143264,861260,304285,519263,23835,000162,115120,5910111,5870148,417196,752
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000-287,746-287,7460000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
425,120
0
825,120
918,742
518,742
918,742
425,120
518,742
425,120
425,120
425,120
425,118
425,279
425,239
425,266
425,204
425,090
429,400
416,409
4,305,751
4,292,505
5,242,120
5,352,655
5,352,667
5,089,057
5,092,392
5,050,337
4,973,032
4,816,842
4,877,427
4,681,551
4,001,578
4,100,442
4,013,634
3,987,459
3,944,352
3,829,870
4,042,354
3,778,758
4,034,746
3,820,542
3,877,215
4,406,850
4,737,668
4,505,665
4,222,312
4,093,756
4,256,370
4,049,388
3,964,156
3,875,563
3,849,082
0
03,849,0823,875,5633,964,1564,049,3884,256,3704,093,7564,222,3124,505,6654,737,6684,406,8503,877,2153,820,5424,034,7463,778,7584,042,3543,829,8703,944,3523,987,4594,013,6344,100,4424,001,5784,681,5514,877,4274,816,8424,973,0325,050,3375,092,3925,089,0575,352,6675,352,6555,242,1204,292,5054,305,751416,409429,400425,090425,204425,266425,239425,279425,118425,120425,120425,120518,742425,120918,742518,742918,742825,1200425,1200000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.