25 XP   0   0   10

Goodyear (Thailand) Public Company Limited
Buy, Hold or Sell?

Let's analyse Goodyear together

PenkeI guess you are interested in Goodyear (Thailand) 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 Goodyear (Thailand) 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 Goodyear (Thailand) Public Company Limited

I send you an email if I find something interesting about Goodyear (Thailand) Public Company Limited.

Quick analysis of Goodyear (30 sec.)










What can you expect buying and holding a share of Goodyear? (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?
47.5%

What is your share worth?

Current worth
฿496.66
Expected worth in 1 year
฿520.09
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
฿23.43
Return On Investment
12.7%

For what price can you sell your share?

Current Price per Share
฿185.00
Expected price per share
฿182.00 - ฿190.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Goodyear (5 min.)




Live pricePrice per Share (EOD)

฿185.00

Intrinsic Value Per Share

฿-1,303.04 - ฿1,793.23

Total Value Per Share

฿-806.38 - ฿2,289.89

2. Growth of Goodyear (5 min.)




Is Goodyear growing?

Current yearPrevious yearGrowGrow %
How rich?$105.8m$101.4m$2.8m2.7%

How much money is Goodyear making?

Current yearPrevious yearGrowGrow %
Making money$1.1m-$17.6k$1.1m101.6%
Net Profit Margin2.4%0.1%--

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

3. Financial Health of Goodyear (5 min.)




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




  Industry Rankings (Auto Parts)  


Richest
#372 / 564

Most Revenue
#398 / 564

Most Profit
#375 / 564

Most Efficient
#331 / 564
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Goodyear is ฿185.00. 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 Goodyear.
  • 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 Goodyear, 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 ฿496.66. Based on the TTM, the Book Value Change Per Share is ฿5.86 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.36 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 Goodyear.

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 Eps0.060.0%0.150.1%0.000.0%-0.020.0%0.100.1%
Usd Book Value Change Per Share0.060.0%0.170.1%0.010.0%-0.040.0%0.020.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.010.0%0.240.1%
Usd Total Gains Per Share0.060.0%0.170.1%0.010.0%-0.020.0%0.260.1%
Usd Price Per Share5.67-5.38-5.19-6.43-9.25-
Price to Earnings Ratio22.95-15.03-1.22-6.39-79.44-
Price-to-Total Gains Ratio91.79-58.66--0.16-26.77-48.50-
Price to Book Ratio0.40-0.38-0.38-0.45-0.63-
Price-to-Total Gains Ratio91.79-58.66--0.16-26.77-48.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.328
Number of shares187
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.17-0.04
Usd Total Gains Per Share0.17-0.02
Gains per Quarter (187 shares)31.55-4.02
Gains per Year (187 shares)126.20-16.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1012611611-27-26
2025224222-54-42
3037936832-81-58
4050549443-107-74
5063162054-134-90
6075774665-161-106
7088387275-188-122
80101099886-215-138
901136112497-242-154
10012621250108-268-170

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%8.04.00.066.7%12.08.00.060.0%31.09.00.077.5%59.09.011.074.7%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%25.015.00.062.5%48.031.00.060.8%
Dividend per Share0.00.04.00.0%0.00.012.00.0%2.00.018.010.0%19.00.021.047.5%42.00.037.053.2%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%12.08.00.060.0%32.08.00.080.0%63.016.00.079.7%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Goodyear

About Goodyear (Thailand) Public Company Limited

Goodyear (Thailand) Public Company Limited manufactures, distributes, and sells motor vehicle and aero tires in Thailand. It provides private automobile tires, and small and large truck tires for commercial use; and aviation tires and tire retreads. The company also exports its products. The company was incorporated in 1968 and is based in Pathum Thani, Thailand. Goodyear (Thailand) Public Company Limited operates as a subsidiary of The Goodyear Tire & Rubber Company.

Fundamental data was last updated by Penke on 2023-11-21 13:53:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Goodyear (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Goodyear to the Auto Parts industry mean.
  • A Net Profit Margin of 1.0% means that ฿0.01 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 1.0%. The company is not making a profit/loss.
  • The TTM is 2.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM2.4%-1.5%
TTM2.4%YOY0.1%+2.3%
TTM2.4%5Y-1.7%+4.1%
5Y-1.7%10Y2.1%-3.8%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%4.3%-3.3%
TTM2.4%3.4%-1.0%
YOY0.1%3.5%-3.4%
5Y-1.7%3.0%-4.7%
10Y2.1%4.0%-1.9%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Goodyear to the Auto Parts industry mean.
  • 0.2% Return on Assets means that Goodyear generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.5%-0.3%
TTM0.5%YOY0.0%+0.5%
TTM0.5%5Y-0.1%+0.6%
5Y-0.1%10Y0.5%-0.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.3%-1.1%
TTM0.5%1.0%-0.5%
YOY0.0%1.0%-1.0%
5Y-0.1%1.0%-1.1%
10Y0.5%1.3%-0.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Goodyear to the Auto Parts industry mean.
  • 0.4% Return on Equity means Goodyear generated ฿0.00 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM1.1%-0.7%
TTM1.1%YOY0.0%+1.1%
TTM1.1%5Y-0.2%+1.2%
5Y-0.2%10Y0.7%-0.8%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%2.7%-2.3%
TTM1.1%2.1%-1.0%
YOY0.0%2.0%-2.0%
5Y-0.2%1.9%-2.1%
10Y0.7%2.5%-1.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Goodyear (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Goodyear is operating .

  • Measures how much profit Goodyear 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 Goodyear to the Auto Parts industry mean.
  • An Operating Margin of 0.0% means the company generated ฿0.00  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.4%-1.4%
TTM1.4%YOY0.3%+1.1%
TTM1.4%5Y0.7%+0.7%
5Y0.7%10Y1.2%-0.5%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.1%-6.1%
TTM1.4%3.5%-2.1%
YOY0.3%4.5%-4.2%
5Y0.7%4.7%-4.0%
10Y1.2%4.6%-3.4%
1.2.2. Operating Ratio

Measures how efficient Goodyear is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are ฿1.84 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 1.836. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.819. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.836TTM1.819+0.016
TTM1.819YOY1.872-0.052
TTM1.8195Y1.886-0.066
5Y1.88610Y1.510+0.376
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8361.624+0.212
TTM1.8191.634+0.185
YOY1.8721.658+0.214
5Y1.8861.602+0.284
10Y1.5101.300+0.210
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Goodyear (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 0.69 means the company has ฿0.69 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.689. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.741. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.689TTM0.741-0.052
TTM0.741YOY0.676+0.065
TTM0.7415Y0.960-0.219
5Y0.96010Y0.860+0.101
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6891.598-0.909
TTM0.7411.601-0.860
YOY0.6761.619-0.943
5Y0.9601.583-0.623
10Y0.8601.349-0.489
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Goodyear to the Auto Parts industry mean.
  • A Quick Ratio of 0.18 means the company can pay off ฿0.18 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.176. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.179. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.176TTM0.179-0.003
TTM0.179YOY0.206-0.027
TTM0.1795Y0.285-0.106
5Y0.28510Y0.568-0.283
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1760.675-0.499
TTM0.1790.665-0.486
YOY0.2060.753-0.547
5Y0.2850.747-0.462
10Y0.5680.770-0.202
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Goodyear (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Goodyear to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.56 means that Goodyear assets are financed with 56.1% credit (debt) and the remaining percentage (100% - 56.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 0.561. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.563. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.561TTM0.563-0.002
TTM0.563YOY0.555+0.008
TTM0.5635Y0.488+0.075
5Y0.48810Y0.368+0.120
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5610.502+0.059
TTM0.5630.502+0.061
YOY0.5550.496+0.059
5Y0.4880.493-0.005
10Y0.3680.487-0.119
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Goodyear to the Auto Parts industry mean.
  • A Debt to Equity ratio of 127.7% means that company has ฿1.28 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The MRQ is 1.277. The company is able to pay all its debts with equity. +1
  • The TTM is 1.290. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.277TTM1.290-0.013
TTM1.290YOY1.255+0.035
TTM1.2905Y0.988+0.302
5Y0.98810Y0.661+0.327
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2771.051+0.226
TTM1.2901.034+0.256
YOY1.2551.023+0.232
5Y0.9881.029-0.041
10Y0.6611.042-0.381
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Goodyear (Thailand) 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 Goodyear generates.

  • Above 15 is considered overpriced but always compare Goodyear to the Auto Parts industry mean.
  • A PE ratio of 22.95 means the investor is paying ฿22.95 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The EOD is 21.550. Based on the earnings, the company is fair priced.
  • The MRQ is 22.947. Based on the earnings, the company is fair priced.
  • The TTM is 15.033. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD21.550MRQ22.947-1.398
MRQ22.947TTM15.033+7.915
TTM15.033YOY1.218+13.815
TTM15.0335Y6.392+8.641
5Y6.39210Y79.440-73.048
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD21.55014.722+6.828
MRQ22.94713.337+9.610
TTM15.03313.616+1.417
YOY1.21817.273-16.055
5Y6.39216.913-10.521
10Y79.44022.007+57.433
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The EOD is 3.784. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.029. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.262. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.784MRQ4.029-0.245
MRQ4.029TTM1.262+2.767
TTM1.262YOY-3.461+4.724
TTM1.2625Y-2.023+3.286
5Y-2.02310Y-0.617-1.407
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD3.7845.350-1.566
MRQ4.0294.996-0.967
TTM1.2622.760-1.498
YOY-3.4610.319-3.780
5Y-2.0232.191-4.214
10Y-0.6173.528-4.145
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.40 means the investor is paying ฿0.40 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Goodyear (Thailand) Public Company Limited:

  • The EOD is 0.372. Based on the equity, the company is cheap. +2
  • The MRQ is 0.397. Based on the equity, the company is cheap. +2
  • The TTM is 0.382. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.372MRQ0.397-0.024
MRQ0.397TTM0.382+0.015
TTM0.382YOY0.379+0.003
TTM0.3825Y0.454-0.072
5Y0.45410Y0.633-0.179
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.3721.656-1.284
MRQ0.3971.504-1.107
TTM0.3821.528-1.146
YOY0.3791.697-1.318
5Y0.4541.699-1.245
10Y0.6332.232-1.599
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Goodyear (Thailand) 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--2.1465.858-63%0.357+502%-1.246+158%0.623+245%
Book Value Per Share--496.656489.459+1%476.063+4%490.282+1%503.438-1%
Current Ratio--0.6890.741-7%0.676+2%0.960-28%0.860-20%
Debt To Asset Ratio--0.5610.5630%0.555+1%0.488+15%0.368+52%
Debt To Equity Ratio--1.2771.290-1%1.255+2%0.988+29%0.661+93%
Dividend Per Share----0%-0%0.500-100%8.375-100%
Eps--2.1465.332-60%-0.083+104%-0.695+132%3.497-39%
Free Cash Flow Per Share--12.22311.120+10%-16.849+238%-6.570+154%-6.206+151%
Free Cash Flow To Equity Per Share---5.018-3.894-22%7.643-166%0.155-3328%2.350-314%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1793.229--------
Intrinsic Value_10Y_min---1303.039--------
Intrinsic Value_1Y_max--8.140--------
Intrinsic Value_1Y_min---43.062--------
Intrinsic Value_3Y_max--155.202--------
Intrinsic Value_3Y_min---205.947--------
Intrinsic Value_5Y_max--459.890--------
Intrinsic Value_5Y_min---451.492--------
Market Cap1369000000.000-6%1457800000.0001381950000.000+5%1333850000.000+9%1653160000.000-12%2376142920.000-39%
Net Profit Margin--0.0100.024-60%0.001+882%-0.017+275%0.021-53%
Operating Margin---0.014-100%0.003-100%0.007-100%0.012-100%
Operating Ratio--1.8361.819+1%1.872-2%1.886-3%1.510+22%
Pb Ratio0.372-6%0.3970.382+4%0.379+5%0.454-13%0.633-37%
Pe Ratio21.550-6%22.94715.033+53%1.218+1784%6.392+259%79.440-71%
Price Per Share185.000-6%197.000186.750+5%180.250+9%223.400-12%321.100-39%
Price To Free Cash Flow Ratio3.784-6%4.0291.262+219%-3.461+186%-2.023+150%-0.617+115%
Price To Total Gains Ratio86.198-6%91.78958.656+56%-0.157+100%26.770+243%48.497+89%
Quick Ratio--0.1760.179-2%0.206-15%0.285-38%0.568-69%
Return On Assets--0.0020.005-60%0.000+6022%-0.001+152%0.005-64%
Return On Equity--0.0040.011-60%0.000+104%-0.002+135%0.007-36%
Total Gains Per Share--2.1465.858-63%0.357+502%-0.746+135%8.998-76%
Usd Book Value--105847315.200104313607.200+1%101458490.400+4%104488813.407+1%107292888.847-1%
Usd Book Value Change Per Share--0.0620.169-63%0.010+502%-0.036+158%0.018+245%
Usd Book Value Per Share--14.30414.096+1%13.711+4%14.120+1%14.499-1%
Usd Dividend Per Share----0%-0%0.014-100%0.241-100%
Usd Eps--0.0620.154-60%-0.002+104%-0.020+132%0.101-39%
Usd Free Cash Flow--2604988.8002369923.200+10%-3590877.600+238%-1400102.153+154%-1256545.485+148%
Usd Free Cash Flow Per Share--0.3520.320+10%-0.485+238%-0.189+154%-0.179+151%
Usd Free Cash Flow To Equity Per Share---0.145-0.112-22%0.220-166%0.004-3328%0.068-314%
Usd Market Cap39427200.000-6%41984640.00039800160.000+5%38414880.000+9%47611008.000-12%68432916.096-39%
Usd Price Per Share5.328-6%5.6745.378+5%5.191+9%6.434-12%9.248-39%
Usd Profit--457401.6001136268.000-60%-17625.600+104%-148109.625+132%745372.782-39%
Usd Revenue--47126966.40046000879.200+2%37462932.000+26%32915355.319+43%30367848.555+55%
Usd Total Gains Per Share--0.0620.169-63%0.010+502%-0.021+135%0.259-76%
 EOD+4 -4MRQTTM+13 -20YOY+23 -105Y+21 -1410Y+10 -25

3.2. Fundamental Score

Let's check the fundamental score of Goodyear (Thailand) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.550
Price to Book Ratio (EOD)Between0-10.372
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.176
Current Ratio (MRQ)Greater than10.689
Debt to Asset Ratio (MRQ)Less than10.561
Debt to Equity Ratio (MRQ)Less than11.277
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.002
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Goodyear (Thailand) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.285
Ma 20Greater thanMa 50184.350
Ma 50Greater thanMa 100190.550
Ma 100Greater thanMa 200189.990
OpenGreater thanClose186.500
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in THB. All numbers in thousands.

Summary
Total Assets8,367,772
Total Liabilities4,692,518
Total Stockholder Equity3,675,254
 As reported
Total Liabilities 4,692,518
Total Stockholder Equity+ 3,675,254
Total Assets = 8,367,772

Assets

Total Assets8,367,772
Total Current Assets2,416,279
Long-term Assets2,416,279
Total Current Assets
Cash And Cash Equivalents 422,595
Net Receivables 618,000
Inventory 1,188,000
Other Current Assets 54,378
Total Current Assets  (as reported)2,416,279
Total Current Assets  (calculated)2,282,973
+/- 133,306
Long-term Assets
Intangible Assets 1,284
Long-term Assets Other 11,241
Long-term Assets  (as reported)5,951,493
Long-term Assets  (calculated)12,525
+/- 5,938,968

Liabilities & Shareholders' Equity

Total Current Liabilities3,505,649
Long-term Liabilities1,186,869
Total Stockholder Equity3,675,254
Total Current Liabilities
Short Long Term Debt 1,309,014
Accounts payable 1,201,000
Other Current Liabilities 15,534
Total Current Liabilities  (as reported)3,505,649
Total Current Liabilities  (calculated)2,525,548
+/- 980,101
Long-term Liabilities
Long term Debt 798,227
Capital Lease Obligations Min Short Term Debt65,845
Long-term Liabilities  (as reported)1,186,869
Long-term Liabilities  (calculated)864,072
+/- 322,797
Total Stockholder Equity
Retained Earnings 3,501,854
Total Stockholder Equity (as reported)3,675,254
Total Stockholder Equity (calculated)3,501,854
+/- 173,400
Other
Capital Stock74,000
Common Stock Shares Outstanding 7,400
Net Debt 1,684,646
Net Invested Capital 5,782,495
Net Working Capital -1,089,370



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
2,726,803
2,778,151
2,880,493
2,981,525
3,209,517
2,969,886
3,106,270
3,161,830
3,147,450
3,266,029
3,371,333
3,478,961
3,481,985
3,476,232
3,647,302
3,655,660
3,645,464
3,658,326
3,790,529
3,801,146
3,683,812
3,765,215
4,213,242
4,405,846
4,279,674
4,580,552
3,842,491
3,443,286
3,336,290
3,450,739
3,627,312
4,168,207
4,185,368
4,211,754
4,115,326
4,308,155
4,294,387
4,350,125
4,149,077
4,256,315
4,514,094
4,692,627
4,445,970
4,427,408
4,248,701
4,369,447
4,477,986
4,541,609
4,418,068
4,666,217
4,703,162
4,741,265
4,718,558
5,010,679
5,160,131
5,143,613
4,933,886
5,096,964
5,284,645
5,319,157
5,288,243
5,469,680
5,675,992
5,526,226
5,946,016
5,943,425
6,124,166
6,217,785
6,457,708
6,495,575
6,302,302
7,115,313
6,583,711
6,421,734
6,620,055
6,804,009
6,922,525
6,869,264
7,559,342
7,611,335
8,166,933
8,426,943
8,358,822
8,115,862
8,326,729
8,367,772
8,367,7728,326,7298,115,8628,358,8228,426,9438,166,9337,611,3357,559,3426,869,2646,922,5256,804,0096,620,0556,421,7346,583,7117,115,3136,302,3026,495,5756,457,7086,217,7856,124,1665,943,4255,946,0165,526,2265,675,9925,469,6805,288,2435,319,1575,284,6455,096,9644,933,8865,143,6135,160,1315,010,6794,718,5584,741,2654,703,1624,666,2174,418,0684,541,6094,477,9864,369,4474,248,7014,427,4084,445,9704,692,6274,514,0944,256,3154,149,0774,350,1254,294,3874,308,1554,115,3264,211,7544,185,3684,168,2073,627,3123,450,7393,336,2903,443,2863,842,4914,580,5524,279,6744,405,8464,213,2423,765,2153,683,8123,801,1463,790,5293,658,3263,645,4643,655,6603,647,3023,476,2323,481,9853,478,9613,371,3333,266,0293,147,4503,161,8303,106,2702,969,8863,209,5172,981,5252,880,4932,778,1512,726,803
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,824,036
2,778,251
2,648,372
2,392,712
2,057,338
1,835,359
2,156,841
2,077,866
2,045,953
2,095,169
2,274,125
2,297,184
2,170,524
2,986,104
2,415,327
2,156,822
2,086,925
2,232,049
2,253,222
2,006,374
2,334,420
2,347,044
2,831,072
2,937,690
2,677,515
2,433,595
2,535,032
2,416,279
2,416,2792,535,0322,433,5952,677,5152,937,6902,831,0722,347,0442,334,4202,006,3742,253,2222,232,0492,086,9252,156,8222,415,3272,986,1042,170,5242,297,1842,274,1252,095,1692,045,9532,077,8662,156,8411,835,3592,057,3382,392,7122,648,3722,778,2512,824,0360000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,011,225
942,978
582,840
505,456
192,878
306,323
391,698
286,539
198,978
292,376
164,976
222,993
354,072
1,186,464
946,964
601,531
649,014
386,073
369,001
274,368
326,000
301,978
420,983
520,997
607,000
399,775
455,510
422,595
422,595455,510399,775607,000520,997420,983301,978326,000274,368369,001386,073649,014601,531946,9641,186,464354,072222,993164,976292,376198,978286,539391,698306,323192,878505,456582,840942,9781,011,2250000000000000000000000000000000000000000000000000000000000
       Net Receivables 
701,806
560,226
780,145
762,597
1,022,362
792,423
840,011
841,460
855,639
809,921
939,218
887,195
913,932
1,186,342
1,355,339
1,211,176
1,222,862
724,577
929,422
870,428
751,144
625,662
1,053,117
957,835
1,075,386
1,500,526
1,066,694
969,205
944,421
742,608
748,872
783,386
778,554
794,431
872,439
945,755
1,090,364
1,402,644
726,048
685,201
1,305,374
1,101,882
1,089,361
776,409
820,235
784,127
734,508
774,081
822,439
859,972
802,184
800,679
890,549
963,635
984,220
885,604
851,429
937,478
979,941
902,798
1,034,558
915,940
998,207
630,797
797,941
769,249
918,981
580,000
726,000
606,000
827,495
658,704
370,523
601,229
618,049
848,686
810,894
519,994
814,351
665,974
871,327
817,064
552,000
569,000
701,000
618,000
618,000701,000569,000552,000817,064871,327665,974814,351519,994810,894848,686618,049601,229370,523658,704827,495606,000726,000580,000918,981769,249797,941630,797998,207915,9401,034,558902,798979,941937,478851,429885,604984,220963,635890,549800,679802,184859,972822,439774,081734,508784,127820,235776,4091,089,3611,101,8821,305,374685,201726,0481,402,6441,090,364945,755872,439794,431778,554783,386748,872742,608944,421969,2051,066,6941,500,5261,075,386957,8351,053,117625,662751,144870,428929,422724,5771,222,8621,211,1761,355,3391,186,342913,932887,195939,218809,921855,639841,460840,011792,4231,022,362762,597780,145560,226701,806
       Other Current Assets 
0
25,591
39,080
40,964
36,378
32,129
26,351
45,974
33,228
23,369
22,911
20,734
45,702
31,016
48,021
99,864
237,502
137,325
74,955
58,399
73,431
31,860
29,125
56,462
39,714
42,073
25,852
29,360
30,789
28,513
35,806
42,818
46,500
32,498
38,278
34,056
40,698
62,244
65,645
72,215
24,133
22,482
26,882
28,897
29,217
38,340
35,918
42,724
38,653
38,317
27,978
23,711
18,499
22,684
19,648
34,851
14,696
39,512
19,298
20,850
25,260
25,564
12,764
31,351
7,786
12,842
8,125
4,023
4,269
4,742
11,870
14,191
11,916
9,770
11,515
12,143
11,377
8,881
9,431
13,889
18,360
21,213
9,809
1,299
27,991
54,378
54,37827,9911,2999,80921,21318,36013,8899,4318,88111,37712,14311,5159,77011,91614,19111,8704,7424,2694,0238,12512,8427,78631,35112,76425,56425,26020,85019,29839,51214,69634,85119,64822,68418,49923,71127,97838,31738,65342,72435,91838,34029,21728,89726,88222,48224,13372,21565,64562,24440,69834,05638,27832,49846,50042,81835,80628,51330,78929,36025,85242,07339,71456,46229,12531,86073,43158,39974,955137,325237,50299,86448,02131,01645,70220,73422,91123,36933,22845,97426,35132,12936,37840,96439,08025,5910
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,122,616
4,183,583
4,198,391
4,131,778
4,129,209
4,168,384
4,264,912
4,533,130
4,571,960
4,669,303
4,862,890
5,224,922
5,264,291
5,335,861
5,489,253
5,681,307
5,682,267
5,791,697
5,951,493
5,951,4935,791,6975,682,2675,681,3075,489,2535,335,8615,264,2915,224,9224,862,8904,669,3034,571,9604,533,1304,264,9124,168,3844,129,2094,131,7784,198,3914,183,5834,122,6160000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,296,627
1,230,971
1,144,612
964,218
837,082
745,279
666,098
634,980
618,582
602,524
609,026
619,693
687,806
716,560
1,004,889
1,137,277
1,384,684
1,453,408
1,565,017
1,533,670
1,675,068
1,680,743
1,770,420
1,763,341
1,802,847
1,736,982
1,743,366
1,671,275
1,572,400
1,481,079
1,420,171
1,316,956
1,284,336
1,344,577
1,502,770
1,591,302
1,770,168
1,839,282
1,895,365
1,931,431
1,936,476
1,976,321
1,956,507
1,898,844
1,906,174
1,915,199
2,006,496
1,987,634
1,959,577
1,941,373
1,983,502
1,974,892
1,996,471
2,015,160
2,185,196
2,194,188
2,212,033
2,251,765
2,456,845
2,535,000
2,631,407
2,885,914
3,429,151
3,510,025
3,577,544
3,670,672
3,873,494
3,919,818
3,965,402
3,960,537
4,038,433
4,036,697
4,080,864
4,174,167
4,453,738
4,480,540
4,573,220
4,763,143
5,124,278
5,142,303
5,203,203
5,352,407
0
0
0
0
00005,352,4075,203,2035,142,3035,124,2784,763,1434,573,2204,480,5404,453,7384,174,1674,080,8644,036,6974,038,4333,960,5373,965,4023,919,8183,873,4943,670,6723,577,5443,510,0253,429,1512,885,9142,631,4072,535,0002,456,8452,251,7652,212,0332,194,1882,185,1962,015,1601,996,4711,974,8921,983,5021,941,3731,959,5771,987,6342,006,4961,915,1991,906,1741,898,8441,956,5071,976,3211,936,4761,931,4311,895,3651,839,2821,770,1681,591,3021,502,7701,344,5771,284,3361,316,9561,420,1711,481,0791,572,4001,671,2751,743,3661,736,9821,802,8471,763,3411,770,4201,680,7431,675,0681,533,6701,565,0171,453,4081,384,6841,137,2771,004,889716,560687,806619,693609,026602,524618,582634,980666,098745,279837,082964,2181,144,6121,230,9711,296,627
       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
0
0
0
0
0
0
0
0
2,423
2,684
2,326
2,112
1,926
1,738
1,551
2,242
2,061
1,798
1,534
1,346
1,195
1,165
1,004
844
676
985
799
679
600
550
508
466
424
382
350
318
294
1,196
1,124
1,052
1,887
3,690
4,061
4,038
1,830
1,293
1,345
1,616
1,537
1,459
1,370
1,284
1,2841,3701,4591,5371,6161,3451,2931,8304,0384,0613,6901,8871,0521,1241,1962943183503824244665085506006797999856768441,0041,1651,1951,3461,5341,7982,0612,2421,5511,7381,9262,1122,3262,6842,423000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
374,459
359,555
348,965
344,227
341,418
342,040
444,724
466,493
132,945
133,949
138,272
137,309
470,926
475,070
465,749
475,313
454,646
481,068
305,595
310,286
4,035
4,398
3,983
4,412
3,198
5,384
5,441
5,294
6,079
5,618
5,942
5,733
6,424
5,765
5,502
4,560
4,372
4,386
4,383
4,187
4,342
3,764
5,906
8,464
191,054
189,502
180,842
211,123
194,421
204,295
202,416
217,831
237,536
93,051
91,316
86,396
89,693
77,505
87,730
92,022
95,709
98,814
120,695
131,313
135,230
0
0
0
0
0000135,230131,313120,69598,81495,70992,02287,73077,50589,69386,39691,31693,051237,536217,831202,416204,295194,421211,123180,842189,502191,0548,4645,9063,7644,3424,1874,3834,3864,3724,5605,5025,7656,4245,7335,9425,6186,0795,2945,4415,3843,1984,4123,9834,3984,035310,286305,595481,068454,646475,313465,749475,070470,926137,309138,272133,949132,945466,493444,724342,040341,418344,227348,965359,555374,45900000000000000000
> Total Liabilities 
789,384
716,787
695,013
709,174
802,733
719,517
742,036
866,138
899,732
898,878
920,606
968,838
1,010,242
932,208
1,063,871
891,710
994,051
926,412
1,045,157
1,012,693
879,096
954,417
1,335,278
1,486,042
1,472,662
1,576,655
1,008,477
705,279
641,007
709,949
745,086
935,243
991,530
1,048,286
1,009,249
1,114,791
1,190,892
1,123,615
1,310,812
1,720,294
2,017,600
1,199,044
1,034,230
948,665
818,514
878,547
888,750
929,524
893,046
1,071,225
1,024,755
1,016,497
1,076,253
1,203,442
1,254,921
1,179,933
1,066,573
1,176,804
1,261,020
1,295,205
1,400,838
1,556,244
1,667,917
1,502,910
2,059,635
2,083,805
2,264,627
2,350,984
2,686,168
2,795,088
2,563,965
3,349,874
2,993,237
2,901,378
3,072,758
3,234,858
3,361,011
3,377,981
4,031,533
4,069,795
4,646,669
4,925,099
4,788,663
4,532,646
4,667,357
4,692,518
4,692,5184,667,3574,532,6464,788,6634,925,0994,646,6694,069,7954,031,5333,377,9813,361,0113,234,8583,072,7582,901,3782,993,2373,349,8742,563,9652,795,0882,686,1682,350,9842,264,6272,083,8052,059,6351,502,9101,667,9171,556,2441,400,8381,295,2051,261,0201,176,8041,066,5731,179,9331,254,9211,203,4421,076,2531,016,4971,024,7551,071,225893,046929,524888,750878,547818,514948,6651,034,2301,199,0442,017,6001,720,2941,310,8121,123,6151,190,8921,114,7911,009,2491,048,286991,530935,243745,086709,949641,007705,2791,008,4771,576,6551,472,6621,486,0421,335,278954,417879,0961,012,6931,045,157926,412994,051891,7101,063,871932,2081,010,242968,838920,606898,878899,732866,138742,036719,517802,733709,174695,013716,787789,384
   > Total Current Liabilities 
696,210
621,621
593,010
607,939
696,429
609,817
619,679
642,458
653,816
646,640
670,114
718,676
754,760
670,096
788,961
773,845
880,359
814,740
930,038
915,853
781,706
862,239
1,242,999
1,404,942
1,390,685
1,492,578
903,654
610,867
541,875
610,544
670,369
864,438
917,610
972,557
931,826
1,038,587
1,111,756
1,041,125
1,225,335
1,632,429
1,926,352
1,104,446
937,324
827,419
694,317
748,425
755,885
791,402
747,318
925,717
882,567
873,589
903,264
1,026,301
1,089,894
1,013,470
897,690
1,005,087
1,076,999
1,121,581
1,224,153
1,378,114
1,480,149
1,319,890
1,283,735
1,204,706
1,332,347
1,437,703
1,803,132
1,949,076
1,594,361
2,498,203
2,164,477
2,096,593
2,293,758
2,486,795
2,646,963
2,693,393
3,407,882
3,502,900
4,117,397
4,433,720
3,399,948
3,247,344
3,434,950
3,505,649
3,505,6493,434,9503,247,3443,399,9484,433,7204,117,3973,502,9003,407,8822,693,3932,646,9632,486,7952,293,7582,096,5932,164,4772,498,2031,594,3611,949,0761,803,1321,437,7031,332,3471,204,7061,283,7351,319,8901,480,1491,378,1141,224,1531,121,5811,076,9991,005,087897,6901,013,4701,089,8941,026,301903,264873,589882,567925,717747,318791,402755,885748,425694,317827,419937,3241,104,4461,926,3521,632,4291,225,3351,041,1251,111,7561,038,587931,826972,557917,610864,438670,369610,544541,875610,867903,6541,492,5781,390,6851,404,9421,242,999862,239781,706915,853930,038814,740880,359773,845788,961670,096754,760718,676670,114646,640653,816642,458619,679609,817696,429607,939593,010621,621696,210
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
588,288
0
0
396,000
788,896
980,602
630,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000630,000980,602788,896396,00000588,2880000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
588,288
0
0
396,000
788,896
980,602
630,000
1,297,224
1,327,968
1,174,906
1,170,777
1,174,088
1,255,916
1,340,682
1,669,412
1,734,061
2,084,183
2,305,823
1,358,230
1,403,985
1,309,749
1,309,014
1,309,0141,309,7491,403,9851,358,2302,305,8232,084,1831,734,0611,669,4121,340,6821,255,9161,174,0881,170,7771,174,9061,327,9681,297,224630,000980,602788,896396,00000588,2880000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
411,417
361,936
351,047
379,002
432,846
378,791
358,950
397,768
404,212
433,483
392,231
392,187
370,818
414,438
414,012
472,311
579,274
567,095
664,623
568,313
491,126
506,607
651,909
639,544
717,110
756,394
503,806
403,368
387,454
434,796
443,117
531,199
624,206
681,002
620,607
825,433
757,612
780,353
486,950
627,956
806,917
648,410
475,722
475,365
471,966
497,980
460,013
534,005
513,133
611,231
571,452
556,546
598,981
698,310
697,811
664,658
626,391
690,011
637,174
720,589
833,124
770,522
686,384
635,000
781,000
818,000
738,085
648,000
673,000
657,000
646,224
769,000
448,000
461,000
700,171
916,013
948,165
781,168
1,056,065
1,123,000
1,223,001
1,372,645
1,127,000
1,130,000
1,190,000
1,201,000
1,201,0001,190,0001,130,0001,127,0001,372,6451,223,0011,123,0001,056,065781,168948,165916,013700,171461,000448,000769,000646,224657,000673,000648,000738,085818,000781,000635,000686,384770,522833,124720,589637,174690,011626,391664,658697,811698,310598,981556,546571,452611,231513,133534,005460,013497,980471,966475,365475,722648,410806,917627,956486,950780,353757,612825,433620,607681,002624,206531,199443,117434,796387,454403,368503,806756,394717,110639,544651,909506,607491,126568,313664,623567,095579,274472,311414,012414,438370,818392,187392,231433,483404,212397,768358,950378,791432,846379,002351,047361,936411,417
       Other Current Liabilities 
230,730
259,685
179,408
228,937
211,835
231,026
260,729
244,690
249,604
213,157
277,883
326,489
383,942
255,658
374,949
301,534
301,085
247,645
265,415
347,540
290,580
355,632
591,090
765,398
673,575
736,184
399,849
207,499
154,421
175,748
227,251
333,239
293,404
291,555
311,220
213,154
354,144
260,772
738,385
1,004,473
1,119,435
456,036
461,602
352,054
222,351
250,445
295,872
257,397
234,185
314,486
311,115
317,043
304,283
327,991
392,083
348,812
271,299
315,076
439,825
400,992
391,029
607,592
793,765
684,890
310,735
173,706
206,975
2,617
2,917
4,741
94,437
52,926
76,315
163,999
177,029
139,682
142,528
266,094
253,731
204,766
117,206
97,085
5,728
14,387
12,133
15,534
15,53412,13314,3875,72897,085117,206204,766253,731266,094142,528139,682177,029163,99976,31552,92694,4374,7412,9172,617206,975173,706310,735684,890793,765607,592391,029400,992439,825315,076271,299348,812392,083327,991304,283317,043311,115314,486234,185257,397295,872250,445222,351352,054461,602456,0361,119,4351,004,473738,385260,772354,144213,154311,220291,555293,404333,239227,251175,748154,421207,499399,849736,184673,575765,398591,090355,632290,580347,540265,415247,645301,085301,534374,949255,658383,942326,489277,883213,157249,604244,690260,729231,026211,835228,937179,408259,685230,730
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
913,281
883,036
846,012
969,604
851,671
828,760
804,785
779,000
748,063
714,048
684,588
623,651
566,895
529,272
491,379
1,388,715
1,285,302
1,232,407
1,186,869
1,186,8691,232,4071,285,3021,388,715491,379529,272566,895623,651684,588714,048748,063779,000804,785828,760851,671969,604846,012883,036913,2810000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
102,003
0
106,304
0
122,357
223,680
245,916
252,238
250,492
250,162
255,482
262,112
274,910
117,865
113,692
111,672
115,119
96,840
97,390
92,178
92,278
81,100
81,977
84,077
104,823
94,412
99,132
99,405
74,717
70,805
73,920
75,729
77,423
76,204
79,136
82,490
85,477
87,865
91,248
94,598
96,905
94,116
98,766
103,720
108,948
111,695
116,199
120,595
125,620
125,970
163,034
168,117
155,489
155,052
157,582
161,929
181,875
172,295
176,685
178,130
187,768
183,020
187,612
191,817
244,609
232,100
254,597
260,800
305,225
295,962
299,545
303,526
328,809
332,770
341,239
349,731
339,003
332,549
340,853
349,127
0
0
0
0
0000349,127340,853332,549339,003349,731341,239332,770328,809303,526299,545295,962305,225260,800254,597232,100244,609191,817187,612183,020187,768178,130176,685172,295181,875161,929157,582155,052155,489168,117163,034125,970125,620120,595116,199111,695108,948103,72098,76694,11696,90594,59891,24887,86585,47782,49079,13676,20477,42375,72973,92070,80574,71799,40599,13294,412104,82384,07781,97781,10092,27892,17897,39096,840115,119111,672113,692117,865274,910262,112255,482250,162250,492252,238245,916223,680122,3570106,3040102,00300
> Total Stockholder Equity
1,937,419
2,061,364
2,185,480
2,272,351
2,406,784
2,250,369
2,364,234
2,407,532
2,370,676
2,493,270
2,575,974
2,635,204
2,599,484
2,675,080
2,720,886
2,763,950
2,651,413
2,731,914
2,745,373
2,788,453
2,804,716
2,810,798
2,877,964
2,919,804
2,807,012
3,003,897
2,834,015
2,738,007
2,695,283
2,740,790
2,882,226
3,232,964
3,193,838
3,163,468
3,106,077
3,193,364
3,103,495
3,226,510
2,838,265
2,536,021
2,496,494
3,493,583
3,411,740
3,478,743
3,430,187
3,490,900
3,589,236
3,612,085
3,525,022
3,594,992
3,678,407
3,724,768
3,642,305
3,807,237
3,905,211
3,963,680
3,867,313
3,920,160
4,023,625
4,023,952
3,887,405
3,913,436
4,008,074
4,023,316
3,886,381
3,859,620
3,859,539
3,866,801
3,771,540
3,700,487
3,738,337
3,765,439
3,590,474
3,520,356
3,547,297
3,569,151
3,561,514
3,491,283
3,527,809
3,541,540
3,520,264
3,501,844
3,570,159
3,583,216
3,659,372
3,675,254
3,675,2543,659,3723,583,2163,570,1593,501,8443,520,2643,541,5403,527,8093,491,2833,561,5143,569,1513,547,2973,520,3563,590,4743,765,4393,738,3373,700,4873,771,5403,866,8013,859,5393,859,6203,886,3814,023,3164,008,0743,913,4363,887,4054,023,9524,023,6253,920,1603,867,3133,963,6803,905,2113,807,2373,642,3053,724,7683,678,4073,594,9923,525,0223,612,0853,589,2363,490,9003,430,1873,478,7433,411,7403,493,5832,496,4942,536,0212,838,2653,226,5103,103,4953,193,3643,106,0773,163,4683,193,8383,232,9642,882,2262,740,7902,695,2832,738,0072,834,0153,003,8972,807,0122,919,8042,877,9642,810,7982,804,7162,788,4532,745,3732,731,9142,651,4132,763,9502,720,8862,675,0802,599,4842,635,2042,575,9742,493,2702,370,6762,407,5322,364,2342,250,3692,406,7842,272,3512,185,4802,061,3641,937,419
   Common Stock
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
0
0
0
0
000074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,00074,000
   Retained Earnings 
1,764,019
1,887,964
2,012,080
2,098,951
2,233,384
2,076,969
2,190,834
2,234,132
2,197,276
2,319,870
2,402,574
2,461,804
2,426,084
2,501,680
2,547,486
2,597,950
2,485,413
2,565,914
2,579,373
2,622,453
2,638,716
2,644,798
2,711,964
2,753,804
2,641,012
2,837,897
2,668,015
2,572,007
2,529,283
2,574,790
2,716,226
3,066,964
3,027,838
2,997,468
2,940,077
3,027,364
2,937,495
3,060,510
2,672,265
2,370,021
2,330,494
3,327,583
3,245,740
3,312,743
3,264,187
3,324,900
3,423,236
3,446,085
3,359,022
3,428,992
3,512,407
3,558,768
3,476,305
3,641,237
3,739,211
3,797,680
3,701,313
3,754,160
3,857,625
3,857,952
3,721,405
3,747,436
3,842,074
3,857,316
3,720,381
3,693,620
3,693,539
3,693,401
3,598,140
3,527,087
3,572,337
3,599,439
3,424,474
3,354,356
3,381,297
3,403,151
3,395,514
3,325,283
3,361,809
3,375,540
3,354,264
3,335,844
3,396,759
3,409,816
3,485,972
3,501,854
3,501,8543,485,9723,409,8163,396,7593,335,8443,354,2643,375,5403,361,8093,325,2833,395,5143,403,1513,381,2973,354,3563,424,4743,599,4393,572,3373,527,0873,598,1403,693,4013,693,5393,693,6203,720,3813,857,3163,842,0743,747,4363,721,4053,857,9523,857,6253,754,1603,701,3133,797,6803,739,2113,641,2373,476,3053,558,7683,512,4073,428,9923,359,0223,446,0853,423,2363,324,9003,264,1873,312,7433,245,7403,327,5832,330,4942,370,0212,672,2653,060,5102,937,4953,027,3642,940,0772,997,4683,027,8383,066,9642,716,2262,574,7902,529,2832,572,0072,668,0152,837,8972,641,0122,753,8042,711,9642,644,7982,638,7162,622,4532,579,3732,565,9142,485,4132,597,9502,547,4862,501,6802,426,0842,461,8042,402,5742,319,8702,197,2762,234,1322,190,8342,076,9692,233,3842,098,9512,012,0801,887,9641,764,019
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.