25 XP   0   0   10

Ichitan Group Public Company Limited
Buy, Hold or Sell?

Let's analyse Ichitan Group Public Company Limited together

PenkeI guess you are interested in Ichitan Group 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 Ichitan Group 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 Ichitan Group Public Company Limited

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

Quick analysis of Ichitan Group Public Company Limited (30 sec.)










What can you expect buying and holding a share of Ichitan Group Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.02
When do you have the money?
1 year
How often do you get paid?
65.0%

What is your share worth?

Current worth
฿4.78
Expected worth in 1 year
฿4.94
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
฿0.77
Return On Investment
5.2%

For what price can you sell your share?

Current Price per Share
฿14.80
Expected price per share
฿13.74 - ฿15.77
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Ichitan Group Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿14.80

Intrinsic Value Per Share

฿11.28 - ฿14.91

Total Value Per Share

฿16.06 - ฿19.69

2. Growth of Ichitan Group Public Company Limited (5 min.)




Is Ichitan Group Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$178.7m$174.6m$2.8m1.6%

How much money is Ichitan Group Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$7.1m$4.1m$3m41.8%
Net Profit Margin13.1%9.6%--

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

3. Financial Health of Ichitan Group Public Company Limited (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Ichitan Group Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Ichitan Group Public Company Limited?

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

Speculation

The Price per Share of Ichitan Group Public Company Limited is ฿14.80. 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 Ichitan Group Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Ichitan Group Public Company Limited, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿4.78. Based on the TTM, the Book Value Change Per Share is ฿0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ichitan Group Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.010.0%0.010.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.010.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.1%0.010.1%0.010.1%
Usd Total Gains Per Share0.010.0%0.010.0%0.010.1%0.010.1%0.010.1%
Usd Price Per Share0.48-0.40-0.28-0.27-0.31-
Price to Earnings Ratio16.65-18.18-23.18-23.79-26.40-
Price-to-Total Gains Ratio66.71-73.25-40.03-51.94-52.80-
Price to Book Ratio3.52-2.91-2.05-1.99-2.26-
Price-to-Total Gains Ratio66.71-73.25-40.03-51.94-52.80-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.42624
Number of shares2346
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (2346 shares)12.9619.17
Gains per Year (2346 shares)51.8276.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
141114273467
28123941467144
31223414621911221
41624519829215298
52035625036519375
62436830243822452
72847935451126529
83249040658430606
936510245865733683
1040511351073037760

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%38.02.00.095.0%41.02.00.095.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%29.011.00.072.5%31.011.01.072.1%
Dividend per Share1.00.03.025.0%8.00.04.066.7%13.00.07.065.0%26.00.014.065.0%26.00.017.060.5%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%41.01.01.095.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Ichitan Group Public Company Limited

About Ichitan Group Public Company Limited

Ichitan Group Public Company Limited engages in manufacture and sale of beverages in Thailand and internationally. The company offers ready to drink green tea under the Ichitan Green Tea; herbal drink under the Yen Yen by Ichitan brand; green tea with chewy cube of coconut under the Ichitan Chew Chew brand; and fruit juices and jellies under the Bireley's brand. It also provides ready to drink black tea. The company was formerly known as Mai Tan Company Limited. Ichitan Group Public Company Limited was incorporated in 2010 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-21 19:00:09.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Ichitan Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Ichitan Group Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • A Net Profit Margin of 15.8% means that ฿0.16 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 15.8%. The company is making a huge profit. +2
  • The TTM is 13.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.8%TTM13.1%+2.7%
TTM13.1%YOY9.6%+3.5%
TTM13.1%5Y9.7%+3.4%
5Y9.7%10Y9.3%+0.5%
1.1.2. Return on Assets

Shows how efficient Ichitan Group Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • 4.3% Return on Assets means that Ichitan Group Public Company Limited generated ฿0.04 profit for each $1 in assets.

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

  • The MRQ is 4.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM3.3%+1.0%
TTM3.3%YOY2.0%+1.3%
TTM3.3%5Y2.0%+1.4%
5Y2.0%10Y1.8%+0.2%
1.1.3. Return on Equity

Shows how efficient Ichitan Group Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • 5.3% Return on Equity means Ichitan Group Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 5.3%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM4.1%+1.2%
TTM4.1%YOY2.4%+1.6%
TTM4.1%5Y2.4%+1.7%
5Y2.4%10Y2.6%-0.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Ichitan Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Ichitan Group Public Company Limited is operating .

  • Measures how much profit Ichitan Group Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic 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 Ichitan Group Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.7%-3.7%
TTM3.7%YOY10.8%-7.2%
TTM3.7%5Y11.3%-7.6%
5Y11.3%10Y6.7%+4.6%
1.2.2. Operating Ratio

Measures how efficient Ichitan Group Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Beverages - Non-Alcoholic 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 Ichitan Group Public Company Limited:

  • The MRQ is 1.552. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.594. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.552TTM1.594-0.043
TTM1.594YOY1.692-0.098
TTM1.5945Y1.680-0.086
5Y1.68010Y1.355+0.325
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Ichitan Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Ichitan Group Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Beverages - Non-Alcoholic industry mean).
  • A Current Ratio of 2.55 means the company has ฿2.55 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.553. The company is able to pay all its short-term debts. +1
  • The TTM is 2.387. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.553TTM2.387+0.165
TTM2.387YOY2.225+0.163
TTM2.3875Y1.809+0.579
5Y1.80910Y1.069+0.739
1.3.2. Quick Ratio

Measures if Ichitan Group Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • A Quick Ratio of 1.95 means the company can pay off ฿1.95 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.954. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.778. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.954TTM1.778+0.176
TTM1.778YOY1.603+0.175
TTM1.7785Y1.197+0.581
5Y1.19710Y0.924+0.273
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Ichitan Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Ichitan Group Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ichitan Group Public Company Limited to Beverages - Non-Alcoholic industry mean.
  • A Debt to Asset Ratio of 0.18 means that Ichitan Group Public Company Limited assets are financed with 18.2% credit (debt) and the remaining percentage (100% - 18.2%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.182. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.179. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.182TTM0.179+0.003
TTM0.179YOY0.152+0.027
TTM0.1795Y0.182-0.003
5Y0.18210Y0.271-0.089
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • A Debt to Equity ratio of 22.3% means that company has ฿0.22 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.223. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.218. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.223TTM0.218+0.005
TTM0.218YOY0.179+0.039
TTM0.2185Y0.227-0.008
5Y0.22710Y0.445-0.219
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Ichitan Group 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 Ichitan Group Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Ichitan Group Public Company Limited to the Beverages - Non-Alcoholic industry mean.
  • A PE ratio of 16.65 means the investor is paying ฿16.65 for every ฿1 in earnings.

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

  • The EOD is 14.664. Based on the earnings, the company is underpriced. +1
  • The MRQ is 16.646. Based on the earnings, the company is fair priced.
  • The TTM is 18.181. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.664MRQ16.646-1.982
MRQ16.646TTM18.181-1.535
TTM18.181YOY23.184-5.003
TTM18.1815Y23.787-5.606
5Y23.78710Y26.400-2.614
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 10.384. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.787. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.545. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.384MRQ11.787-1.403
MRQ11.787TTM12.545-0.759
TTM12.545YOY14.218-1.673
TTM12.5455Y17.448-4.903
5Y17.44810Y5.997+11.451
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 Ichitan Group Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Beverages - Non-Alcoholic industry mean).
  • A PB ratio of 3.52 means the investor is paying ฿3.52 for each ฿1 in book value.

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

  • The EOD is 3.099. Based on the equity, the company is fair priced.
  • The MRQ is 3.518. Based on the equity, the company is fair priced.
  • The TTM is 2.913. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.099MRQ3.518-0.419
MRQ3.518TTM2.913+0.605
TTM2.913YOY2.048+0.865
TTM2.9135Y1.992+0.921
5Y1.99210Y2.260-0.268
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 Ichitan Group 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--0.2520.042+503%-0.013+105%0.014+1735%0.085+196%
Book Value Per Share--4.7754.741+1%4.665+2%4.712+1%4.526+6%
Current Ratio--2.5532.387+7%2.225+15%1.809+41%1.069+139%
Debt To Asset Ratio--0.1820.179+2%0.152+20%0.182+0%0.271-33%
Debt To Equity Ratio--0.2230.218+2%0.179+25%0.227-2%0.445-50%
Dividend Per Share---0.150-100%0.375-100%0.270-100%0.257-100%
Eps--0.2520.192+31%0.112+126%0.113+124%0.110+129%
Free Cash Flow Per Share--0.3560.281+27%0.194+84%0.210+70%0.213+68%
Free Cash Flow To Equity Per Share--0.3530.127+177%0.066+435%0.045+685%0.212+67%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--14.914--------
Intrinsic Value_10Y_min--11.282--------
Intrinsic Value_1Y_max--1.001--------
Intrinsic Value_1Y_min--0.904--------
Intrinsic Value_3Y_max--3.384--------
Intrinsic Value_3Y_min--2.929--------
Intrinsic Value_5Y_max--6.220--------
Intrinsic Value_5Y_min--5.170--------
Market Cap19240000000.000-14%21840000000.00017940000000.000+22%12463750000.000+75%12225708402.900+79%13823077986.700+58%
Net Profit Margin--0.1580.131+21%0.096+64%0.097+62%0.093+70%
Operating Margin---0.037-100%0.108-100%0.113-100%0.067-100%
Operating Ratio--1.5521.594-3%1.692-8%1.680-8%1.355+15%
Pb Ratio3.099-14%3.5182.913+21%2.048+72%1.992+77%2.260+56%
Pe Ratio14.664-14%16.64618.181-8%23.184-28%23.787-30%26.400-37%
Price Per Share14.800-14%16.80013.800+22%9.588+75%9.404+79%10.632+58%
Price To Free Cash Flow Ratio10.384-14%11.78712.545-6%14.218-17%17.448-32%5.997+97%
Price To Total Gains Ratio58.767-14%66.70973.248-9%40.034+67%51.942+28%52.800+26%
Quick Ratio--1.9541.778+10%1.603+22%1.197+63%0.924+111%
Return On Assets--0.0430.033+30%0.020+112%0.020+119%0.018+143%
Return On Equity--0.0530.041+30%0.024+119%0.024+121%0.026+100%
Total Gains Per Share--0.2520.192+31%0.362-30%0.284-11%0.343-27%
Usd Book Value--178794691.200177521154.235+1%174665577.024+2%176425887.980+1%169492987.630+5%
Usd Book Value Change Per Share--0.0070.001+503%0.000+105%0.000+1735%0.002+196%
Usd Book Value Per Share--0.1380.137+1%0.134+2%0.136+1%0.130+6%
Usd Dividend Per Share---0.004-100%0.011-100%0.008-100%0.007-100%
Usd Eps--0.0070.006+31%0.003+126%0.003+124%0.003+129%
Usd Free Cash Flow--13340880.00010504175.234+27%7269268.406+84%7861771.820+70%7965700.750+67%
Usd Free Cash Flow Per Share--0.0100.008+27%0.006+84%0.006+70%0.006+68%
Usd Free Cash Flow To Equity Per Share--0.0100.004+177%0.002+435%0.001+685%0.006+67%
Usd Market Cap554112000.000-14%628992000.000516672000.000+22%358956000.000+75%352100402.004+79%398104646.017+58%
Usd Price Per Share0.426-14%0.4840.397+22%0.276+75%0.271+79%0.306+58%
Usd Profit--9446774.4007187332.450+31%4185721.195+126%4225387.249+124%4120999.798+129%
Usd Revenue--59807289.60054404891.107+10%43285655.707+38%41535697.827+44%41490295.921+44%
Usd Total Gains Per Share--0.0070.006+31%0.010-30%0.008-11%0.010-27%
 EOD+4 -4MRQTTM+27 -8YOY+26 -95Y+27 -810Y+26 -9

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.664
Price to Book Ratio (EOD)Between0-13.099
Net Profit Margin (MRQ)Greater than00.158
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.954
Current Ratio (MRQ)Greater than12.553
Debt to Asset Ratio (MRQ)Less than10.182
Debt to Equity Ratio (MRQ)Less than10.223
Return on Equity (MRQ)Greater than0.150.053
Return on Assets (MRQ)Greater than0.050.043
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.673
Ma 20Greater thanMa 5014.747
Ma 50Greater thanMa 10015.342
Ma 100Greater thanMa 20015.029
OpenGreater thanClose14.800
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets7,592,073
Total Liabilities1,383,924
Total Stockholder Equity6,208,149
 As reported
Total Liabilities 1,383,924
Total Stockholder Equity+ 6,208,149
Total Assets = 7,592,073

Assets

Total Assets7,592,073
Total Current Assets3,265,942
Long-term Assets3,265,942
Total Current Assets
Cash And Cash Equivalents 211,745
Short-term Investments 1,030,521
Net Receivables 1,469,206
Inventory 475,461
Other Current Assets 66
Total Current Assets  (as reported)3,265,942
Total Current Assets  (calculated)3,186,999
+/- 78,943
Long-term Assets
Long Term Investments 244,661
Long-term Assets Other 3,841
Long-term Assets  (as reported)4,326,131
Long-term Assets  (calculated)248,502
+/- 4,077,629

Liabilities & Shareholders' Equity

Total Current Liabilities1,279,362
Long-term Liabilities104,562
Total Stockholder Equity6,208,149
Total Current Liabilities
Accounts payable 671,006
Total Current Liabilities  (as reported)1,279,362
Total Current Liabilities  (calculated)671,006
+/- 608,356
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt76,209
Long-term Liabilities  (as reported)104,562
Long-term Liabilities  (calculated)76,209
+/- 28,353
Total Stockholder Equity
Retained Earnings 1,252,717
Total Stockholder Equity (as reported)6,208,149
Total Stockholder Equity (calculated)1,252,717
+/- 4,955,432
Other
Capital Stock1,300,000
Common Stock Shares Outstanding 1,300,000
Net Invested Capital 6,208,149
Net Working Capital 1,986,580



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-03-312012-12-31
> Total Assets 
5,371,017
0
6,372,308
6,540,936
7,451,715
9,527,261
8,941,189
9,008,234
9,622,067
9,564,267
8,914,058
8,851,603
9,232,304
8,832,270
8,509,152
8,626,862
8,804,723
8,743,924
8,786,542
8,626,302
8,975,730
8,521,467
8,219,778
8,176,776
8,303,102
8,125,559
7,856,663
7,686,943
7,756,254
7,607,975
7,368,204
7,404,551
7,352,452
6,979,117
6,943,099
7,106,270
7,360,130
6,963,903
7,157,752
7,385,713
7,722,540
7,326,735
7,592,073
7,592,0737,326,7357,722,5407,385,7137,157,7526,963,9037,360,1307,106,2706,943,0996,979,1177,352,4527,404,5517,368,2047,607,9757,756,2547,686,9437,856,6638,125,5598,303,1028,176,7768,219,7788,521,4678,975,7308,626,3028,786,5428,743,9248,804,7238,626,8628,509,1528,832,2709,232,3048,851,6038,914,0589,564,2679,622,0679,008,2348,941,1899,527,2617,451,7156,540,9366,372,30805,371,017
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,460,428
1,764,259
1,615,361
1,593,388
1,573,100
1,926,280
1,632,297
1,464,663
1,565,918
1,724,999
1,640,007
1,474,045
1,455,555
1,548,454
1,576,947
1,486,840
1,663,320
1,760,125
1,545,230
1,630,449
1,922,848
2,314,787
2,020,288
2,257,398
2,626,751
3,079,925
2,808,676
3,265,942
3,265,9422,808,6763,079,9252,626,7512,257,3982,020,2882,314,7871,922,8481,630,4491,545,2301,760,1251,663,3201,486,8401,576,9471,548,4541,455,5551,474,0451,640,0071,724,9991,565,9181,464,6631,632,2971,926,2801,573,1001,593,3881,615,3611,764,2591,460,428000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,830
132,385
139,457
107,652
109,846
114,104
146,128
64,974
114,558
130,830
62,298
53,182
97,683
101,986
54,641
44,619
17,869
50,653
28,058
31,362
41,304
46,465
96,972
158,693
162,218
142,689
209,673
211,745
211,745209,673142,689162,218158,69396,97246,46541,30431,36228,05850,65317,86944,61954,641101,98697,68353,18262,298130,830114,55864,974146,128114,104109,846107,652139,457132,38533,830000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
10
10
10
10
10
10
10
0
0
0
184,795
208,355
0
95,914
296,362
481,478
154,973
332,037
572,727
909,893
477,476
1,030,521
1,030,521477,476909,893572,727332,037154,973481,478296,36295,9140208,355184,795000101010101010101000000000000000000000
       Net Receivables 
764,289
0
1,292,111
996,258
1,477,584
1,430,589
1,273,570
1,064,748
1,751,535
1,331,836
1,018,036
1,091,056
1,531,359
1,155,902
928,996
896,183
1,099,320
819,425
885,596
724,192
1,025,477
730,614
730,367
782,180
830,324
1,007,937
660,187
780,897
835,105
892,587
878,955
833,506
1,044,314
1,006,575
904,600
950,585
1,336,327
1,334,839
1,278,520
1,228,703
1,490,979
1,612,416
1,469,206
1,469,2061,612,4161,490,9791,228,7031,278,5201,334,8391,336,327950,585904,6001,006,5751,044,314833,506878,955892,587835,105780,897660,1871,007,937830,324782,180730,367730,6141,025,477724,192885,596819,4251,099,320896,183928,9961,155,9021,531,3591,091,0561,018,0361,331,8361,751,5351,064,7481,273,5701,430,5891,477,584996,2581,292,1110764,289
       Other Current Assets 
105,937
0
16,907
15,463
13,129
21,051
16,634
23,240
15,029
17,391
9,271
29,956
10,795
9,084
6,008
16,375
113
113
113
2,233
113
113
113
113
113
66
0
0
0
0
0
0
0
0
0
100
49
42
42
42
35
73
66
66733542424249100000000000661131131131131132,23311311311316,3756,0089,08410,79529,9569,27117,39115,02923,24016,63421,05113,12915,46316,9070105,937
   > 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
6,578,103
6,485,552
6,382,618
6,231,389
6,207,800
6,031,028
5,881,364
5,741,231
5,592,327
5,433,887
5,312,650
5,183,421
5,045,343
4,943,615
4,900,354
4,758,961
4,642,615
4,518,059
4,326,131
4,326,1314,518,0594,642,6154,758,9614,900,3544,943,6155,045,3435,183,4215,312,6505,433,8875,592,3275,741,2315,881,3646,031,0286,207,8006,231,3896,382,6186,485,5526,578,103000000000000000000000000
       Property Plant Equipment 
3,937,633
0
4,150,617
4,981,922
5,411,302
6,171,176
6,343,206
6,795,181
6,873,973
6,940,136
6,849,450
6,741,134
6,647,870
6,576,646
6,463,528
6,499,527
6,383,385
6,885,809
6,843,817
6,808,968
6,676,144
6,536,413
6,400,314
6,264,043
6,137,691
6,037,071
5,939,728
5,794,233
5,762,607
5,625,556
5,490,992
5,348,386
5,203,015
5,072,205
4,932,502
4,777,881
4,636,157
4,521,801
4,455,403
0
0
0
0
00004,455,4034,521,8014,636,1574,777,8814,932,5025,072,2055,203,0155,348,3865,490,9925,625,5565,762,6075,794,2335,939,7286,037,0716,137,6916,264,0436,400,3146,536,4136,676,1446,808,9686,843,8176,885,8096,383,3856,499,5276,463,5286,576,6466,647,8706,741,1346,849,4506,940,1366,873,9736,795,1816,343,2066,171,1765,411,3024,981,9224,150,61703,937,633
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
94,727
49,873
10,593
105,582
61,202
166,135
112,391
96,884
86,934
181,376
173,251
173,198
153,700
153,182
163,577
169,130
179,439
195,196
207,185
227,829
253,916
269,941
287,606
316,108
312,312
326,841
336,234
244,661
244,661336,234326,841312,312316,108287,606269,941253,916227,829207,185195,196179,439169,130163,577153,182153,700173,198173,251181,37686,93496,884112,391166,13561,202105,58210,59349,87394,727000000000000000
       Intangible Assets 
2,671
0
2,578
2,518
2,440
114,784
152,080
86,574
86,493
86,762
88,901
88,759
88,608
88,456
88,244
47,840
56,507
56,388
56,066
26,081
25,850
26,174
26,023
21,345
20,940
20,862
20,443
9,995
0
9,815
0
10,854
0
0
0
11,953
0
0
0
0
0
0
0
000000011,95300010,85409,81509,99520,44320,86220,94021,34526,02326,17425,85026,08156,06656,38856,50747,84088,24488,45688,60888,75988,90186,76286,49386,574152,080114,7842,4402,5182,57802,671
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,732
1,912
5,267
3,526
3,516
3,516
3,516
3,516
3,516
3,596
3,596
3,596
3,596
3,596
3,851
3,852
3,841
3,841
3,841
3,8413,8413,8413,8523,8513,5963,5963,5963,5963,5963,5163,5163,5163,5163,5163,5265,2671,9121,732000000000000000000000000
> Total Liabilities 
4,297,122
0
4,593,186
4,572,623
5,281,014
3,134,594
2,932,324
2,813,300
3,110,394
3,376,696
2,936,395
2,819,160
2,949,742
2,731,863
2,707,981
2,875,611
2,992,048
2,840,852
2,822,132
2,570,127
2,909,103
2,678,469
2,357,006
2,291,291
2,306,926
2,060,911
1,720,706
1,466,586
1,385,601
1,533,995
1,173,584
1,125,875
950,041
1,059,023
883,002
915,296
1,074,366
1,172,567
1,166,718
1,215,693
1,325,750
1,445,978
1,383,924
1,383,9241,445,9781,325,7501,215,6931,166,7181,172,5671,074,366915,296883,0021,059,023950,0411,125,8751,173,5841,533,9951,385,6011,466,5861,720,7062,060,9112,306,9262,291,2912,357,0062,678,4692,909,1032,570,1272,822,1322,840,8522,992,0482,875,6112,707,9812,731,8632,949,7422,819,1602,936,3953,376,6963,110,3942,813,3002,932,3243,134,5945,281,0144,572,6234,593,18604,297,122
   > Total Current Liabilities 
1,761,534
0
1,173,359
1,214,012
3,812,085
2,675,665
2,107,161
1,021,902
1,316,835
1,674,056
1,329,089
1,304,824
1,565,541
1,402,797
1,509,050
1,806,815
2,053,308
2,053,503
2,208,939
1,772,848
2,267,547
1,949,084
1,710,353
1,721,264
1,803,101
1,629,071
1,333,103
1,105,507
961,818
1,188,725
891,156
870,188
828,068
939,053
762,013
796,020
957,442
1,057,559
1,047,707
1,110,438
1,215,791
1,338,706
1,279,362
1,279,3621,338,7061,215,7911,110,4381,047,7071,057,559957,442796,020762,013939,053828,068870,188891,1561,188,725961,8181,105,5071,333,1031,629,0711,803,1011,721,2641,710,3531,949,0842,267,5471,772,8482,208,9392,053,5032,053,3081,806,8151,509,0501,402,7971,565,5411,304,8241,329,0891,674,0561,316,8351,021,9022,107,1612,675,6653,812,0851,214,0121,173,35901,761,534
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,280,474
1,989,469
1,748,463
589,456
647,531
673,232
656,990
563,545
444,225
948,605
700,785
412,189
475,990
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000475,990412,189700,785948,605444,225563,545656,990673,232647,531589,4561,748,4631,989,4692,280,474000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,280,474
1,989,469
1,748,463
589,456
647,531
673,232
656,990
563,545
444,225
948,605
700,785
412,189
475,990
108,225
438,225
198,038
98,038
0
0
0
0
0
0
0
0
0
0
0
0000000000098,038198,038438,225108,225475,990412,189700,785948,605444,225563,545656,990673,232647,531589,4561,748,4631,989,4692,280,474000000000000000
       Accounts payable 
459,244
0
498,689
288,858
479,188
626,761
546,337
529,578
605,498
550,107
409,661
401,962
557,800
443,280
384,898
268,632
617,982
547,021
479,846
429,115
479,311
478,667
371,812
391,427
426,248
415,766
435,524
272,671
428,257
320,694
291,704
313,714
383,301
449,942
325,902
338,493
439,215
466,504
537,515
503,787
548,727
636,994
671,006
671,006636,994548,727503,787537,515466,504439,215338,493325,902449,942383,301313,714291,704320,694428,257272,671435,524415,766426,248391,427371,812478,667479,311429,115479,846547,021617,982268,632384,898443,280557,800401,962409,661550,107605,498529,578546,337626,761479,188288,858498,6890459,244
       Other Current Liabilities 
652,565
0
484,017
338,523
414,368
551,641
422,483
310,260
451,932
546,348
379,992
326,681
425,140
435,496
350,131
300,444
357,587
517,409
495,919
456,203
485,004
241,878
233,567
243,641
243,695
269,048
271,247
211,517
272,156
270,520
253,549
283,938
290,319
276,551
313,195
311,063
337,035
367,093
336,923
0
0
0
0
0000336,923367,093337,035311,063313,195276,551290,319283,938253,549270,520272,156211,517271,247269,048243,695243,641233,567241,878485,004456,203495,919517,409357,587300,444350,131435,496425,140326,681379,992546,348451,932310,260422,483551,641414,368338,523484,0170652,565
   > 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
503,825
431,840
387,603
361,079
423,783
345,270
282,428
255,687
121,973
119,970
120,989
119,275
116,924
115,008
119,011
105,255
109,959
107,272
104,562
104,562107,272109,959105,255119,011115,008116,924119,275120,989119,970121,973255,687282,428345,270423,783361,079387,603431,840503,825000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,280,474
-1,989,469
-1,748,463
-589,456
-647,531
-673,232
-656,990
-563,545
-444,225
-948,605
-700,785
-412,189
-475,990
99,373
96,665
98,858
95,630
92,383
89,119
89,956
87,198
83,557
79,898
82,229
78,564
83,907
80,178
76,209
76,20980,17883,90778,56482,22979,89883,55787,19889,95689,11992,38395,63098,85896,66599,373-475,990-412,189-700,785-948,605-444,225-563,545-656,990-673,232-647,531-589,456-1,748,463-1,989,469-2,280,474000000000000000
> Total Stockholder Equity
1,073,896
1,073,896
1,779,122
1,968,313
2,170,701
6,392,667
6,008,865
6,194,934
6,511,673
6,187,571
5,977,663
6,032,443
6,282,562
6,100,407
5,801,171
5,751,252
5,812,675
5,903,072
5,964,410
6,056,174
6,066,627
5,842,998
5,862,772
5,885,485
5,996,176
6,064,648
6,135,957
6,220,358
6,370,653
6,073,980
6,194,620
6,278,676
6,402,411
5,920,094
6,060,097
6,190,974
6,285,764
5,791,336
5,991,034
6,170,020
6,396,790
5,880,757
6,208,149
6,208,1495,880,7576,396,7906,170,0205,991,0345,791,3366,285,7646,190,9746,060,0975,920,0946,402,4116,278,6766,194,6206,073,9806,370,6536,220,3586,135,9576,064,6485,996,1765,885,4855,862,7725,842,9986,066,6276,056,1745,964,4105,903,0725,812,6755,751,2525,801,1716,100,4076,282,5626,032,4435,977,6636,187,5716,511,6736,194,9346,008,8656,392,6672,170,7011,968,3131,779,1221,073,8961,073,896
   Common Stock
1,000,000
0
1,000,000
1,000,000
1,000,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
0
0
0
0
00001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,300,0001,000,0001,000,0001,000,00001,000,000
   Retained Earnings 
30,582
0
751,615
912,234
1,114,622
1,521,165
1,137,363
1,341,395
1,657,803
1,333,121
1,125,323
1,173,317
1,423,116
1,240,230
947,140
891,798
954,261
1,044,501
1,113,749
1,206,953
1,239,862
1,014,491
1,038,197
1,059,276
1,043,517
1,115,267
1,187,878
1,402,008
1,561,206
1,255,536
1,378,473
1,462,541
1,584,119
1,098,413
1,226,668
1,359,313
1,463,243
965,786
1,158,018
1,227,415
1,449,144
924,704
1,252,717
1,252,717924,7041,449,1441,227,4151,158,018965,7861,463,2431,359,3131,226,6681,098,4131,584,1191,462,5411,378,4731,255,5361,561,2061,402,0081,187,8781,115,2671,043,5171,059,2761,038,1971,014,4911,239,8621,206,9531,113,7491,044,501954,261891,798947,1401,240,2301,423,1161,173,3171,125,3231,333,1211,657,8031,341,3951,137,3631,521,1651,114,622912,234751,615030,582
   Capital Surplus 0000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000
   Other Stockholders Equity 0000-38,486-45,952-48,981-39,841-38,073-49,821-53,210-55,368-55,355-53,058-62,055-53,153-53,423-52,121-48,843-45,294-46,927-42,995-44,737-22,281-20,841-12,931-13,088-12,049000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.




Income Statement

Currency in THB. All numbers in thousands.