25 XP   0   0   10

Indara Insurance Public Company Limited
Buy, Hold or Sell?

Let's analyse Indara together

PenkeI guess you are interested in Indara Insurance 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 Indara Insurance 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 Indara Insurance Public Company Limited

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

Quick analysis of Indara (30 sec.)










What can you expect buying and holding a share of Indara? (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?
0.0%

What is your share worth?

Current worth
฿111.36
Expected worth in 1 year
฿130.54
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
฿19.18
Return On Investment
17.0%

For what price can you sell your share?

Current Price per Share
฿113.00
Expected price per share
฿102.00 - ฿122.00
How sure are you?
50%

1. Valuation of Indara (5 min.)




Live pricePrice per Share (EOD)

฿113.00

Intrinsic Value Per Share

฿233.87 - ฿1,127.12

Total Value Per Share

฿345.24 - ฿1,238.48

2. Growth of Indara (5 min.)




Is Indara growing?

Current yearPrevious yearGrowGrow %
How rich?$30.4m$24.5m$117.7m82.7%

How much money is Indara making?

Current yearPrevious yearGrowGrow %
Making money$1.3m$4.8m-$3.4m-260.8%
Net Profit Margin9.6%24.2%--

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

3. Financial Health of Indara (5 min.)




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

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

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

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

Speculation

The Price per Share of Indara is ฿113.00. 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 Indara.
  • 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 Indara, 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 ฿111.36. Based on the TTM, the Book Value Change Per Share is ฿4.79 per quarter. Based on the YOY, the Book Value Change Per Share is ฿18.78 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 Indara.

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 Eps0.140.1%0.100.1%0.480.4%0.110.1%0.060.1%
Usd Book Value Change Per Share-22.53-19.9%0.130.1%0.510.5%0.130.1%0.070.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-22.53-19.9%0.130.1%0.510.5%0.130.1%0.070.1%
Usd Price Per Share3.41-3.68-4.74-2.27-1.80-
Price to Earnings Ratio6.20-10.87-1.68-740.89-371.20-
Price-to-Total Gains Ratio-0.15--20.19-0.34--137.04--61.64-
Price to Book Ratio1.12-0.75-1.89-1.86-2.23-
Price-to-Total Gains Ratio-0.15--20.19-0.34--137.04--61.64-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.0849
Number of shares324
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.130.13
Usd Total Gains Per Share0.130.13
Gains per Quarter (324 shares)42.4141.50
Gains per Year (324 shares)169.64166.02
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101701600166156
203393300332322
305095000498488
406796700664654
508488400830820
60101810100996986
7011871180011621152
8013571350013281318
9015271520014941484
10016961690016601650

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%10.02.00.083.3%13.07.00.065.0%21.019.00.052.5%52.033.00.061.2%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%10.010.00.050.0%19.021.00.047.5%40.044.01.047.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.085.00.0%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%10.010.00.050.0%19.021.00.047.5%40.044.01.047.1%

Fundamentals of Indara

About Indara Insurance Public Company Limited

Indara Insurance Public Company Limited provides non-life insurance services in Thailand. It offers fire, marine and transportation, motor, personal accident, and miscellaneous insurance products. The company was formerly known as Inter life Insurance Company Limited. Indara Insurance Public Company Limited was founded in 1949 and is headquartered in Bangkok, Thailand. Indara Insurance Public Company Limited operates as a subsidiary of Rod Dee Det Auto Company Limited.

Fundamental data was last updated by Penke on 2024-03-31 23:02:03.

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.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is unable 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 underpriced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Indara Insurance Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Indara to the Insurance - Property & Casualty industry mean.
  • A Net Profit Margin of 17.4% means that ฿0.17 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 17.4%. The company is making a huge profit. +2
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ17.4%TTM9.6%+7.8%
TTM9.6%YOY24.2%-14.7%
TTM9.6%5Y5.5%+4.1%
5Y5.5%10Y2.6%+2.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Indara to the Insurance - Property & Casualty industry mean.
  • 1.1% Return on Assets means that Indara generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM0.7%+0.4%
TTM0.7%YOY1.4%-0.8%
TTM0.7%5Y0.4%+0.3%
5Y0.4%10Y0.2%+0.2%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Indara to the Insurance - Property & Casualty industry mean.
  • 4.5% Return on Equity means Indara generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.5%TTM4.7%-0.2%
TTM4.7%YOY21.2%-16.5%
TTM4.7%5Y4.8%-0.1%
5Y4.8%10Y2.4%+2.4%

1.2. Operating Efficiency of Indara Insurance Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Indara is operating .

  • Measures how much profit Indara 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 Indara to the Insurance - Property & Casualty 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 Indara Insurance Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.6%-9.6%
TTM9.6%YOY23.6%-14.0%
TTM9.6%5Y7.8%+1.8%
5Y7.8%10Y4.9%+2.9%
1.2.2. Operating Ratio

Measures how efficient Indara is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • An Operation Ratio of 0.51 means that the operating costs are ฿0.51 for each ฿1 in net sales.

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

  • The MRQ is 0.507. The company is very efficient in keeping operating costs low. +2
  • The TTM is -0.563.
Trends
Current periodCompared to+/- 
MRQ0.507TTM-0.563+1.071
TTM-0.563YOY-0.766+0.203
TTM-0.5635Y-0.726+0.163
5Y-0.72610Y-0.692-0.034

1.3. Liquidity of Indara Insurance Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Insurance - Property & Casualty 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 Indara Insurance Public Company Limited:

  • The MRQ is 1.069. The company is just able to pay all its short-term debts.
  • The TTM is 3.205. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ1.069TTM3.205-2.136
TTM3.205YOY3.476-0.271
TTM3.2055Y2.662+0.543
5Y2.66210Y2.462+0.199
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Indara to the Insurance - Property & Casualty industry mean.
  • A Quick Ratio of 2.26 means the company can pay off ฿2.26 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 2.260. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 5.283. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.260TTM5.283-3.023
TTM5.283YOY5.311-0.028
TTM5.2835Y3.551+1.732
5Y3.55110Y2.927+0.624

1.4. Solvency of Indara Insurance Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Indara to Insurance - Property & Casualty industry mean.
  • A Debt to Asset Ratio of 0.76 means that Indara assets are financed with 76.0% credit (debt) and the remaining percentage (100% - 76.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.760. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.415. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.760TTM0.415+0.346
TTM0.415YOY0.919-0.504
TTM0.4155Y0.739-0.324
5Y0.73910Y0.784-0.045
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Indara to the Insurance - Property & Casualty industry mean.
  • A Debt to Equity ratio of 316.9% means that company has ฿3.17 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 3.169. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.947. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.169TTM2.947+0.222
TTM2.947YOY11.531-8.584
TTM2.9475Y5.125-2.177
5Y5.12510Y5.289-0.164

2. Market Valuation of Indara Insurance 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 Indara generates.

  • Above 15 is considered overpriced but always compare Indara to the Insurance - Property & Casualty industry mean.
  • A PE ratio of 6.20 means the investor is paying ฿6.20 for every ฿1 in earnings.

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

  • The EOD is 5.605. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.200. Based on the earnings, the company is cheap. +2
  • The TTM is 10.865. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD5.605MRQ6.200-0.595
MRQ6.200TTM10.865-4.665
TTM10.865YOY1.678+9.188
TTM10.8655Y740.889-730.023
5Y740.88910Y371.202+369.687
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 2.004. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.217. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -2.351. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD2.004MRQ2.217-0.213
MRQ2.217TTM-2.351+4.568
TTM-2.351YOY1.725-4.076
TTM-2.3515Y-249.956+247.605
5Y-249.95610Y-121.167-128.789
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Insurance - Property & Casualty industry mean).
  • A PB ratio of 1.12 means the investor is paying ฿1.12 for each ฿1 in book value.

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

  • The EOD is 1.015. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.122. Based on the equity, the company is underpriced. +1
  • The TTM is 0.753. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.015MRQ1.122-0.108
MRQ1.122TTM0.753+0.369
TTM0.753YOY1.885-1.132
TTM0.7535Y1.862-1.109
5Y1.86210Y2.232-0.370
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Indara Insurance 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---825.1324.795-17310%18.780-4494%4.692-17685%2.400-34477%
Book Value Per Share--111.363521.218-79%89.928+24%131.967-16%75.437+48%
Current Ratio--1.0693.205-67%3.476-69%2.662-60%2.462-57%
Debt To Asset Ratio--0.7600.415+83%0.919-17%0.739+3%0.784-3%
Debt To Equity Ratio--3.1692.947+8%11.531-73%5.125-38%5.289-40%
Dividend Per Share----0%-0%-0%-0%
Eps--5.0403.725+35%17.611-71%4.212+20%2.151+134%
Free Cash Flow Per Share--14.09412.175+16%17.593-20%5.891+139%2.965+375%
Free Cash Flow To Equity Per Share--14.04512.042+17%17.382-19%5.766+144%2.902+384%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1127.119--------
Intrinsic Value_10Y_min--233.873--------
Intrinsic Value_1Y_max--50.763--------
Intrinsic Value_1Y_min--13.914--------
Intrinsic Value_3Y_max--199.913--------
Intrinsic Value_3Y_min--50.301--------
Intrinsic Value_5Y_max--406.198--------
Intrinsic Value_5Y_min--95.719--------
Market Cap1130000000.000-11%1250000000.0001348750000.000-7%1736771653.750-28%833293320.925+50%660377389.369+89%
Net Profit Margin--0.1740.096+82%0.242-28%0.055+219%0.026+565%
Operating Margin---0.096-100%0.236-100%0.078-100%0.049-100%
Operating Ratio--0.507-0.563+211%-0.766+251%-0.726+243%-0.692+236%
Pb Ratio1.015-11%1.1220.753+49%1.885-40%1.862-40%2.232-50%
Pe Ratio5.605-11%6.20010.865-43%1.678+270%740.889-99%371.202-98%
Price Per Share113.000-11%125.000134.875-7%173.563-28%83.250+50%65.838+90%
Price To Free Cash Flow Ratio2.004-11%2.217-2.351+206%1.725+29%-249.956+11373%-121.167+5565%
Price To Total Gains Ratio-0.137+10%-0.151-20.191+13228%0.340-145%-137.040+90361%-61.641+40589%
Quick Ratio--2.2605.283-57%5.311-57%3.551-36%2.927-23%
Return On Assets--0.0110.007+66%0.014-24%0.004+204%0.002+484%
Return On Equity--0.0450.047-3%0.212-79%0.048-6%0.024+86%
Total Gains Per Share---825.1324.795-17310%18.780-4494%4.692-17685%2.400-34477%
Usd Book Value--30402140.987142292525.616-79%24562617.213+24%36035816.693-16%20614392.775+47%
Usd Book Value Change Per Share---22.5260.131-17310%0.513-4494%0.128-17685%0.066-34477%
Usd Book Value Per Share--3.04014.229-79%2.455+24%3.603-16%2.059+48%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.1380.102+35%0.481-71%0.115+20%0.059+134%
Usd Free Cash Flow--3847754.9023323666.790+16%4803004.616-20%1608253.048+139%809219.135+375%
Usd Free Cash Flow Per Share--0.3850.332+16%0.480-20%0.161+139%0.081+375%
Usd Free Cash Flow To Equity Per Share--0.3830.329+17%0.475-19%0.157+144%0.079+384%
Usd Market Cap30849000.000-11%34125000.00036820875.000-7%47413866.147-28%22748907.661+50%18028302.730+89%
Usd Price Per Share3.085-11%3.4133.682-7%4.738-28%2.273+50%1.797+90%
Usd Profit--1375947.3271332419.586+3%4807820.786-71%1212946.966+13%618670.857+122%
Usd Revenue--7911626.89616047703.219-51%21177417.950-63%8904885.422-11%6311261.048+25%
Usd Total Gains Per Share---22.5260.131-17310%0.513-4494%0.128-17685%0.066-34477%
 EOD+5 -3MRQTTM+13 -20YOY+7 -265Y+17 -1610Y+23 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.605
Price to Book Ratio (EOD)Between0-11.015
Net Profit Margin (MRQ)Greater than00.174
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.260
Current Ratio (MRQ)Greater than11.069
Debt to Asset Ratio (MRQ)Less than10.760
Debt to Equity Ratio (MRQ)Less than13.169
Return on Equity (MRQ)Greater than0.150.045
Return on Assets (MRQ)Greater than0.050.011
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.457
Ma 20Greater thanMa 50115.225
Ma 50Greater thanMa 100113.520
Ma 100Greater thanMa 200115.810
OpenGreater thanClose113.000
Total1/5 (20.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-12-312023-03-312023-06-302023-09-302023-12-31
Long-term Assets Other  -158,93430,633-128,30115,961-112,340-20,783-133,1232,439,7872,306,663
Total Operating Expenses  -1,059,326441,918-617,408-23,413-640,8215,722-635,098782,099147,001



Latest Balance Sheet

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

Summary
Total Assets4,642,487
Total Liabilities3,528,855
Total Stockholder Equity1,113,632
 As reported
Total Liabilities 3,528,855
Total Stockholder Equity+ 1,113,632
Total Assets = 4,642,487

Assets

Total Assets4,642,487
Total Current Assets2,075,932
Long-term Assets2,566,555
Total Current Assets
Cash And Cash Equivalents 860,227
Short-term Investments 64,000
Net Receivables 1,112,719
Other Current Assets 2,075,932
Total Current Assets  (as reported)2,075,932
Total Current Assets  (calculated)4,112,877
+/- 2,036,945
Long-term Assets
Property Plant Equipment 17,619
Long Term Investments 2,352,602
Other Assets 0
Long-term Assets  (as reported)2,566,555
Long-term Assets  (calculated)2,370,221
+/- 196,334

Liabilities & Shareholders' Equity

Total Current Liabilities1,942,548
Long-term Liabilities1,586,307
Total Stockholder Equity1,113,632
Total Current Liabilities
Accounts payable 577,072
Other Current Liabilities 1,365,476
Total Current Liabilities  (as reported)1,942,548
Total Current Liabilities  (calculated)1,942,548
+/-0
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt9,112
Long-term Liabilities  (as reported)1,586,307
Long-term Liabilities  (calculated)9,112
+/- 1,577,196
Total Stockholder Equity
Common Stock100,000
Retained Earnings 864,440
Accumulated Other Comprehensive Income 11,080
Other Stockholders Equity 138,111
Total Stockholder Equity (as reported)1,113,632
Total Stockholder Equity (calculated)1,113,632
+/-0
Other
Capital Stock100,000
Cash and Short Term Investments 3,213,042
Common Stock Shares Outstanding 10,000
Liabilities and Stockholders Equity 4,642,487
Net Debt -851,115
Net Invested Capital 1,113,632
Net Working Capital 133,384
Short Long Term Debt Total 9,112



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
421,243
412,291
422,242
421,564
414,802
406,373
413,767
414,283
419,715
421,031
420,985
424,185
457,242
461,920
441,527
445,725
460,861
436,193
423,308
407,959
397,696
391,711
397,780
408,450
452,035
471,413
474,133
486,272
482,397
468,081
466,396
483,398
474,456
454,361
491,145
549,385
576,080
525,965
544,197
592,054
636,135
820,096
993,866
1,367,830
1,366,917
2,203,000
2,151,609
2,035,040
1,900,451
1,818,746
1,807,797
1,785,386
1,683,309
1,407,934
1,389,262
1,433,926
1,433,417
1,397,200
1,464,361
1,400,426
1,246,525
1,167,411
1,043,970
1,039,981
1,035,706
992,033
967,328
1,010,543
1,066,885
1,053,119
1,052,725
992,027
962,534
951,949
890,490
849,761
818,190
789,981
779,667
749,295
750,267
744,928
726,542
705,295
690,197
705,343
12,641,973
11,272,641
10,367,166
10,466,125
9,534,242
9,388,961
9,375,711
4,642,487
4,642,4879,375,7119,388,9619,534,24210,466,12510,367,16611,272,64112,641,973705,343690,197705,295726,542744,928750,267749,295779,667789,981818,190849,761890,490951,949962,534992,0271,052,7251,053,1191,066,8851,010,543967,328992,0331,035,7061,039,9811,043,9701,167,4111,246,5251,400,4261,464,3611,397,2001,433,4171,433,9261,389,2621,407,9341,683,3091,785,3861,807,7971,818,7461,900,4512,035,0402,151,6092,203,0001,366,9171,367,830993,866820,096636,135592,054544,197525,965576,080549,385491,145454,361474,456483,398466,396468,081482,397486,272474,133471,413452,035408,450397,780391,711397,696407,959423,308436,193460,861445,725441,527461,920457,242424,185420,985421,031419,715414,283413,767406,373414,802421,564422,242412,291421,2430
   > 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
337,030
278,054
218,229
351,202
432,909
521,576
872,917
856,607
1,749,215
1,743,542
1,530,821
1,835,258
535,236
520,065
546,171
530,456
566,640
642,025
667,076
661,404
598,242
585,749
611,944
536,499
488,052
94,736
259,542
139,995
176,415
194,723
202,980
195,384
195,329
191,055
182,351
167,439
175,210
131,720
98,130
133,458
109,216
130,486
141,973
150,329
140,822
118,825
135,909
151,748
136,101
6,649,710
6,321,836
5,712,777
5,640,646
4,311,281
4,197,641
1,834,171
2,075,932
2,075,9321,834,1714,197,6414,311,2815,640,6465,712,7776,321,8366,649,710136,101151,748135,909118,825140,822150,329141,973130,486109,216133,45898,130131,720175,210167,439182,351191,055195,329195,384202,980194,723176,415139,995259,54294,736488,052536,499611,944585,749598,242661,404667,076642,025566,640530,456546,171520,065535,2361,835,2581,530,8211,743,5421,749,215856,607872,917521,576432,909351,202218,229278,054337,03000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
70,513
28,708
25,932
75,794
106,236
46,063
58,551
38,725
46,093
16,049
13,602
121,603
61,183
114,937
44,673
56,021
49,478
69,859
61,567
88,297
47,416
82,464
85,792
110,912
173,249
130,526
108,934
153,565
121,495
36,266
34,946
53,420
58,582
63,024
58,370
87,241
121,997
273,918
261,898
201,717
189,798
153,496
106,096
88,681
117,986
116,804
243,153
249,817
93,357
329,885
306,887
342,685
346,740
382,884
454,915
484,403
468,598
488,943
475,160
501,138
453,940
411,478
26,753
171,767
43,414
48,135
93,034
90,200
83,280
76,669
53,230
61,577
68,682
64,816
63,448
33,291
75,014
34,057
54,969
72,570
80,218
63,360
66,892
71,757
80,895
71,870
3,201,536
532,602
951,567
1,409,927
446,109
426,863
719,774
860,227
860,227719,774426,863446,1091,409,927951,567532,6023,201,53671,87080,89571,75766,89263,36080,21872,57054,96934,05775,01433,29163,44864,81668,68261,57753,23076,66983,28090,20093,03448,13543,414171,76726,753411,478453,940501,138475,160488,943468,598484,403454,915382,884346,740342,685306,887329,88593,357249,817243,153116,804117,98688,681106,096153,496189,798201,717261,898273,918121,99787,24158,37063,02458,58253,42034,94636,266121,495153,565108,934130,526173,249110,91285,79282,46447,41688,29761,56769,85949,47856,02144,673114,93761,183121,60313,60216,04946,09338,72558,55146,063106,23675,79425,93228,70870,5130
       Short-term Investments 
0
106,400
122,400
105,700
31,700
62,100
47,800
42,800
62,800
66,800
127,000
144,000
10,000
66,500
73,500
81,500
66,500
61,500
69,100
58,100
61,900
95,900
88,500
98,500
98,777
62,378
116,610
165,813
122,103
102,103
68,703
62,703
76,499
66,500
150,500
169,500
186,000
207,000
197,000
191,000
0
64,000
84,000
867
744
700
656
634
666
485,440
116,220
129,929
122,081
119,983
116,145
103,235
77,655
88,324
410
301
228
150
108
216
241
227
331
212
446
0
0
309
370
376
318
262
246
228
167
16,908
16,908
16,908
8,803
8,803
8,803
8,803
13,895
1,811,742
4,120,821
3,258,352
2,875,108
2,834,017
2,667,624
434
64,000
64,0004342,667,6242,834,0172,875,1083,258,3524,120,8211,811,74213,8958,8038,8038,8038,80316,90816,90816,9081672282462623183763703090044621233122724121610815022830141088,32477,655103,235116,145119,983122,081129,929116,220485,44066663465670074486784,00064,0000191,000197,000207,000186,000169,500150,50066,50076,49962,70368,703102,103122,103165,813116,61062,37898,77798,50088,50095,90061,90058,10069,10061,50066,50081,50073,50066,50010,000144,000127,00066,80062,80042,80047,80062,10031,700105,700122,400106,4000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,112
16,156
16,512
161,404
279,413
415,480
784,236
738,621
1,632,411
1,500,389
1,281,004
1,256,461
89,131
83,248
81,405
63,734
67,610
83,875
105,018
104,482
109,300
110,589
110,806
82,559
76,574
67,983
87,775
96,581
128,280
101,689
112,780
112,104
118,660
137,825
120,775
98,757
110,394
68,272
64,839
58,444
75,159
58,609
52,495
53,203
68,659
43,130
55,349
62,050
50,336
1,636,432
1,668,413
1,502,858
1,355,611
1,031,155
1,103,154
1,114,397
1,112,719
1,112,7191,114,3971,103,1541,031,1551,355,6111,502,8581,668,4131,636,43250,33662,05055,34943,13068,65953,20352,49558,60975,15958,44464,83968,272110,39498,757120,775137,825118,660112,104112,780101,689128,28096,58187,77567,98376,57482,559110,806110,589109,300104,482105,01883,87567,61063,73481,40583,24889,1311,256,4611,281,0041,500,3891,632,411738,621784,236415,480279,413161,40416,51216,15663,11200000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
375,354
294,634
301,427
289,522
289,225
296,160
288,676
250,350
259,929
225,938
220,562
209,238
212,437
224,624
182,093
183,704
206,811
157,691
156,468
118,844
95,955
6,029,787
5,450,429
2,505,185
2,800,990
1,505,196
1,556,795
1,867,093
2,075,932
2,075,9321,867,0931,556,7951,505,1962,800,9902,505,1855,450,4296,029,78795,955118,844156,468157,691206,811183,704182,093224,624212,437209,238220,562225,938259,929250,350288,676296,160289,225289,522301,427294,634375,354000000000000000000000000000000000000000000000000000000000000000000
   > 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
34,688
185,407
33,454
32,824
32,292
461,729
472,653
487,090
435,763
387,631
476,692
520,038
455,347
396,735
343,348
353,737
325,121
414,056
553,078
519,583
657,730
702,110
724,537
681,097
628,760
537,504
346,677
485,452
449,610
452,582
476,287
29,964
29,875
549,870
510,409
521,925
447,125
424,744
432,842
376,317
382,667
425,782
397,249
332,330
336,044
393,341
396,031
315,475
314,283
2,149,548
4,163,162
3,302,857
2,918,102
2,875,376
2,707,859
2,290,308
2,566,555
2,566,5552,290,3082,707,8592,875,3762,918,1023,302,8574,163,1622,149,548314,283315,475396,031393,341336,044332,330397,249425,782382,667376,317432,842424,744447,125521,925510,409549,87029,87529,964476,287452,582449,610485,452346,677537,504628,760681,097724,537702,110657,730519,583553,078414,056325,121353,737343,348396,735455,347520,038476,692387,631435,763487,090472,653461,72932,29232,82433,454185,40734,68800000000000000000000000000000000000000
       Property Plant Equipment 
0
46,005
45,089
44,609
45,365
44,664
43,858
43,277
42,677
42,244
41,600
43,896
43,192
42,696
41,956
41,295
40,922
40,327
39,539
38,806
38,126
37,556
38,988
39,207
38,519
38,714
38,879
38,134
37,700
37,896
37,684
37,091
36,757
36,076
35,736
36,172
35,678
35,022
34,273
33,711
33,092
32,488
31,982
35,358
34,479
34,827
35,829
35,373
35,077
34,376
33,240
32,697
32,203
31,735
31,202
33,963
33,474
32,740
32,068
33,384
34,026
33,213
32,671
32,414
31,946
31,559
31,149
30,717
30,239
29,630
29,558
29,192
29,364
29,071
28,872
28,794
29,402
29,455
29,288
42,630
41,153
39,685
39,888
38,491
37,002
35,505
34,067
45,944
42,991
45,166
42,914
41,289
40,176
38,657
17,619
17,61938,65740,17641,28942,91445,16642,99145,94434,06735,50537,00238,49139,88839,68541,15342,63029,28829,45529,40228,79428,87229,07129,36429,19229,55829,63030,23930,71731,14931,55931,94632,41432,67133,21334,02633,38432,06832,74033,47433,96331,20231,73532,20332,69733,24034,37635,07735,37335,82934,82734,47935,35831,98232,48833,09233,71134,27335,02235,67836,17235,73636,07636,75737,09137,68437,89637,70038,13438,87938,71438,51939,20738,98837,55638,12638,80639,53940,32740,92241,29541,95642,69643,19243,89641,60042,24442,67743,27743,85844,66445,36544,60945,08946,0050
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
85,389
85,878
107,489
107,921
55,889
61,089
30,689
2,089
2,389
395,708
403,210
346,643
353,171
382,955
355,910
292,468
295,991
354,695
358,885
279,837
280,093
2,103,492
4,120,070
3,257,601
2,875,108
2,834,017
2,667,624
2,251,602
2,352,602
2,352,6022,251,6022,667,6242,834,0172,875,1083,257,6014,120,0702,103,492280,093279,837358,885354,695295,991292,468355,910382,955353,171346,643403,210395,7082,3892,08930,68961,08955,889107,921107,48985,87885,389000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
740
715
689
664
639
614
589
564
539
513
488
463
438
413
388
363
439
411
393
365
475
421
391
369
345
321
421
396
414
388
362
336
310
295
282
270
258
245
233
222
212
202
192
182
172
291
340
326
311
296
374
491
470
450
445
409
389
370
352
333
317
302
287
272
257
243
231
219
208
0
0
0
165
0
0
0
0
0
0
91
80
70
59
0
0
00597080910000001650002082192312432572722873023173333523703894094454504704913742963113263402911721821922022122222332452582702822953103363623884143964213213453693914214753653934114393633884134384634885135395645896146396646897157400000000000
       Other Assets 
0
6,250
6,690
7,018
9,496
6,405
6,673
6,933
6,434
8,030
6,005
5,666
5,208
5,661
6,166
6,130
5,698
6,525
5,296
5,864
5,267
4,736
5,345
5,879
3,719
5,440
8,369
8,952
9,491
8,642
9,541
12,851
11,006
11,246
9,766
9,500
10,037
10,127
154,248
80,736
340,371
252,109
354,895
10,561
22,260
23,220
18,022
20,435
27,527
-454,845
828,163
890,996
895,867
799,116
516,173
333,181
213,772
252,430
141,228
176,502
63,944
28,928
50,598
411,730
433,762
410,259
366,008
320,023
331,276
841,538
827,914
311,801
299,267
273,170
329,613
334,025
318,789
308,416
298,098
223,399
210,073
267,609
268,063
214,377
173,355
222,974
254,959
3,842,715
787,643
1,351,531
1,907,377
2,347,585
2,483,461
5,251,232
0
05,251,2322,483,4612,347,5851,907,3771,351,531787,6433,842,715254,959222,974173,355214,377268,063267,609210,073223,399298,098308,416318,789334,025329,613273,170299,267311,801827,914841,538331,276320,023366,008410,259433,762411,73050,59828,92863,944176,502141,228252,430213,772333,181516,173799,116895,867890,996828,163-454,84527,52720,43518,02223,22022,26010,561354,895252,109340,37180,736154,24810,12710,0379,5009,76611,24611,00612,8519,5418,6429,4918,9528,3695,4403,7195,8795,3454,7365,2675,8645,2966,5255,6986,1306,1665,6615,2085,6666,0058,0306,4346,9336,6736,4059,4967,0186,6906,2500
> Total Liabilities 
0
144,805
136,711
142,121
146,845
144,193
128,109
127,294
130,152
142,013
134,981
126,956
122,232
153,794
151,084
143,174
156,177
181,417
150,108
137,054
122,550
124,419
115,088
118,082
135,907
195,320
223,420
226,077
226,543
219,352
202,745
205,350
241,522
248,228
246,525
294,804
336,151
361,125
326,262
349,811
387,193
421,556
591,986
769,563
1,126,865
1,137,068
2,022,609
1,994,432
1,884,451
1,763,420
1,688,611
1,613,750
1,607,142
1,516,501
1,254,401
1,238,569
1,299,605
1,295,841
1,271,043
1,324,384
1,205,142
1,031,789
960,218
834,441
831,191
835,263
776,831
749,237
799,796
860,149
829,752
837,516
779,634
759,780
776,771
718,891
673,956
642,783
619,292
620,125
582,925
590,072
592,045
578,904
557,651
536,406
534,682
11,825,588
10,359,850
9,420,129
9,543,420
8,540,906
12,154
10,764
3,528,855
3,528,85510,76412,1548,540,9069,543,4209,420,12910,359,85011,825,588534,682536,406557,651578,904592,045590,072582,925620,125619,292642,783673,956718,891776,771759,780779,634837,516829,752860,149799,796749,237776,831835,263831,191834,441960,2181,031,7891,205,1421,324,3841,271,0431,295,8411,299,6051,238,5691,254,4011,516,5011,607,1421,613,7501,688,6111,763,4201,884,4511,994,4322,022,6091,137,0681,126,865769,563591,986421,556387,193349,811326,262361,125336,151294,804246,525248,228241,522205,350202,745219,352226,543226,077223,420195,320135,907118,082115,088124,419122,550137,054150,108181,417156,177143,174151,084153,794122,232126,956134,981142,013130,152127,294128,109144,193146,845142,121136,711144,8050
   > Total Current 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
20,936
9,581
30,612
35,330
187,709
166,869
261,537
332,947
233,766
210,215
206,019
198,822
187,065
5,768
292,182
303,528
394,526
338,940
343,563
371,159
348,345
353,453
345,874
316,515
289,388
192,148
157,827
156,810
164,892
165,835
172,939
22,521
17,618
163,519
143,979
134,461
143,421
145,243
119,819
114,701
114,034
120,990
108,908
18,615
92,509
77,300
60,339
46,871
37,241
3,103,571
2,841,934
777,066
2,580,641
1,577,673
500,955
2,868,900
1,942,548
1,942,5482,868,900500,9551,577,6732,580,641777,0662,841,9343,103,57137,24146,87160,33977,30092,50918,615108,908120,990114,034114,701119,819145,243143,421134,461143,979163,51917,61822,521172,939165,835164,892156,810157,827192,148289,388316,515345,874353,453348,345371,159343,563338,940394,526303,528292,1825,768187,065198,822206,019210,215233,766332,947261,537166,869187,70935,33030,6129,58120,93600000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,936
9,581
30,612
35,330
187,709
166,869
261,537
332,947
233,766
210,215
206,019
198,822
187,065
5,768
292,182
303,528
394,526
338,940
343,563
371,159
348,345
353,453
345,874
316,515
289,388
192,148
157,827
156,810
164,892
165,835
172,939
22,521
17,618
163,519
143,979
134,461
143,421
145,243
119,819
114,701
114,034
120,990
108,908
18,615
92,509
77,300
60,339
46,871
37,241
3,103,571
2,841,934
777,066
2,580,641
1,577,673
500,955
430,186
577,072
577,072430,186500,9551,577,6732,580,641777,0662,841,9343,103,57137,24146,87160,33977,30092,50918,615108,908120,990114,034114,701119,819145,243143,421134,461143,979163,51917,61822,521172,939165,835164,892156,810157,827192,148289,388316,515345,874353,453348,345371,159343,563338,940394,526303,528292,1825,768187,065198,822206,019210,215233,766332,947261,537166,869187,70935,33030,6129,58120,93600000000000000000000000000000000000000
       Other Current 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
-20,936
-9,581
-30,612
-35,330
-187,709
-166,869
-261,537
-332,947
-233,766
-210,215
-206,019
-198,822
-187,065
-5,768
-292,182
-303,528
-394,526
-338,940
-343,563
-371,159
-348,345
-353,453
-345,874
-316,515
-289,388
-192,148
-157,827
-156,810
-164,892
-165,835
-172,939
-22,521
-17,618
-163,519
-143,979
-134,461
-143,421
-145,243
-119,819
-114,701
-114,034
-120,990
-108,908
-18,615
-92,509
-77,300
-60,339
-46,871
-37,241
-3,103,571
-2,841,934
-777,066
-2,580,641
-1,577,673
-500,955
2,438,714
1,365,476
1,365,4762,438,714-500,955-1,577,673-2,580,641-777,066-2,841,934-3,103,571-37,241-46,871-60,339-77,300-92,509-18,615-108,908-120,990-114,034-114,701-119,819-145,243-143,421-134,461-143,979-163,519-17,618-22,521-172,939-165,835-164,892-156,810-157,827-192,148-289,388-316,515-345,874-353,453-348,345-371,159-343,563-338,940-394,526-303,528-292,182-5,768-187,065-198,822-206,019-210,215-233,766-332,947-261,537-166,869-187,709-35,330-30,612-9,581-20,93600000000000000000000000000000000000000
   > 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
79,170
423
0
0
49,889
20,920
20,530
21,997
26,060
17,548
13,057
10,506
12,011
14,142
22,011
0
18,849
0
29,141
18,460
0
0
0
0
0
0
0
0
13,477
12,226
10,966
11,355
10,090
8,711
7,321
37,241
3,103,571
2,841,934
9,420,129
2,580,641
1,577,673
12,154
10,764
1,586,307
1,586,30710,76412,1541,577,6732,580,6419,420,1292,841,9343,103,57137,2417,3218,71110,09011,35510,96612,22613,4770000000018,46029,141018,849022,01114,14212,01110,50613,05717,54826,06021,99720,53020,92049,8890042379,170000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
47,695
47,054
56,626
59,709
60,389
50,024
50,708
52,941
57,279
51,892
47,217
41,005
58,923
48,788
44,760
44,022
53,625
35,030
34,783
34,881
41,165
37,543
43,390
47,391
63,663
109,528
116,393
124,909
123,861
112,519
115,603
127,788
138,503
126,078
124,419
149,820
136,330
132,133
115,023
137,794
158,872
325,216
211,259
332,244
399,403
295,250
256,456
249,144
242,755
236,036
311,118
349,104
356,062
448,977
401,912
418,618
450,231
433,585
438,542
420,556
362,860
334,669
236,669
197,784
200,782
218,329
217,348
226,124
241,264
233,176
229,060
29,824
31,915
31,869
23,129
27,132
26,349
28,242
26,811
32,107
37,774
31,557
59,714
30,971
43,246
38,687
271,490
203,779
133,810
141,228
0
208,516
0
0
00208,5160141,228133,810203,779271,49038,68743,24630,97159,71431,55737,77432,10726,81128,24226,34927,13223,12931,86931,91529,824229,060233,176241,264226,124217,348218,329200,782197,784236,669334,669362,860420,556438,542433,585450,231418,618401,912448,977356,062349,104311,118236,036242,755249,144256,456295,250399,403332,244211,259325,216158,872137,794115,023132,133136,330149,820124,419126,078138,503127,788115,603112,519123,861124,909116,393109,52863,66347,39143,39037,54341,16534,88134,78335,03053,62544,02244,76048,78858,92341,00547,21751,89257,27952,94150,70850,02460,38959,70956,62647,05447,6950
> Total Stockholder Equity
256,024
276,438
275,580
280,121
274,719
270,609
278,264
286,473
284,131
277,702
286,050
294,029
301,953
303,448
310,836
298,353
289,548
279,444
286,085
286,254
285,409
273,277
276,623
279,698
272,543
256,715
247,993
248,056
259,729
263,045
265,336
261,046
241,876
226,228
207,836
196,341
213,234
214,955
199,704
194,386
204,861
214,579
228,110
224,302
240,965
229,849
180,391
157,177
150,589
137,030
130,135
194,047
178,244
166,808
153,533
150,693
134,320
137,576
126,157
139,977
195,284
214,736
207,193
209,529
208,790
200,443
215,202
218,092
210,747
206,736
223,367
215,209
212,393
202,754
175,178
171,598
175,805
175,407
170,689
159,542
166,370
160,195
152,883
147,639
147,644
153,791
170,661
816,385
912,791
947,036
922,706
993,337
1,014,519
1,064,629
1,113,632
1,113,6321,064,6291,014,519993,337922,706947,036912,791816,385170,661153,791147,644147,639152,883160,195166,370159,542170,689175,407175,805171,598175,178202,754212,393215,209223,367206,736210,747218,092215,202200,443208,790209,529207,193214,736195,284139,977126,157137,576134,320150,693153,533166,808178,244194,047130,135137,030150,589157,177180,391229,849240,965224,302228,110214,579204,861194,386199,704214,955213,234196,341207,836226,228241,876261,046265,336263,045259,729248,056247,993256,715272,543279,698276,623273,277285,409286,254286,085279,444289,548298,353310,836303,448301,953294,029286,050277,702284,131286,473278,264270,609274,719280,121275,580276,438256,024
   Common Stock
0
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,000100,0000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-38,966
-38,262
-39,327
-28,663
-16,170
0
0
0
0
0
0
0
10,000
10,000
10,000
10,000
10,000
6,028
8,519
11,313
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
0
0
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
23,135
23,135
23,135
16,651
16,651
16,651
16,651
20,724
18,718
7,218
5,130
16,332
17,487
15,408
13,430
11,080
11,08013,43015,40817,48716,3325,1307,21818,71820,72416,65116,65116,65116,65123,13523,13523,13510,00010,00010,00010,00010,00010,00010,00010,0000010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00011,3138,5196,02810,00010,00010,00010,00010,0000000000-16,170-28,663-39,327-38,262-38,96600000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138,111
138,111
138,111
138,111
138,111
117,490
120,089
111,587
128,089
134,422
131,265
147,861
141,156
147,082
139,804
137,200
133,192
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
138,111
187,774
187,774
187,774
187,774
187,774
187,774
187,774
138,111
138,111187,774187,774187,774187,774187,774187,774187,774138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111138,111133,192137,200139,804147,082141,156147,861131,265134,422128,089111,587120,089117,490138,111138,111138,111138,111138,11100000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.