25 XP   0   0   10

IRPC Public Company Limited
Buy, Hold or Sell?

Let's analyse Irpc together

PenkeI guess you are interested in IRPC 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 IRPC 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 IRPC Public Company Limited

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

Quick analysis of Irpc (30 sec.)










What can you expect buying and holding a share of Irpc? (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?
80.0%

What is your share worth?

Current worth
฿3.90
Expected worth in 1 year
฿3.54
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
฿-0.29
Return On Investment
-14.2%

For what price can you sell your share?

Current Price per Share
฿2.02
Expected price per share
฿1.89 - ฿2.16
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Irpc (5 min.)




Live pricePrice per Share (EOD)

฿2.02

Intrinsic Value Per Share

฿-1.08 - ฿0.48

Total Value Per Share

฿2.82 - ฿4.38

2. Growth of Irpc (5 min.)




Is Irpc growing?

Current yearPrevious yearGrowGrow %
How rich?$2.2b$2.5b-$268.6m-11.9%

How much money is Irpc making?

Current yearPrevious yearGrowGrow %
Making money-$47.4m$35.4m-$82.8m-174.8%
Net Profit Margin-3.0%1.5%--

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

3. Financial Health of Irpc (5 min.)




4. Comparing to competitors in the Oil & Gas Refining & Marketing industry (5 min.)




  Industry Rankings (Oil & Gas Refining & Marketing)  


Richest
#30 / 106

Most Revenue
#40 / 106

Most Profit
#102 / 106
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Irpc is ฿2.02. 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 Irpc.
  • 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 Irpc, 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 ฿3.90. Based on the TTM, the Book Value Change Per Share is ฿-0.09 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Irpc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.2%0.00-0.1%0.000.1%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.2%0.00-0.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.2%0.00-0.1%0.000.1%0.000.0%0.000.1%
Usd Price Per Share0.06-0.07-0.10-0.10-0.12-
Price to Earnings Ratio4.31-10.36-4.77-11.79-35.40-
Price-to-Total Gains Ratio17.22-41.27-11.49-89.80-80.36-
Price to Book Ratio0.53-0.64-0.79-0.86-1.05-
Price-to-Total Gains Ratio17.22-41.27-11.49-89.80-80.36-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.05757
Number of shares17370
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (17370 shares)-35.5714.51
Gains per Year (17370 shares)-142.2758.05
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
135-177-152104-4648
269-354-294208-92106
3104-531-436312-138164
4139-708-578416-184222
5173-885-720520-229280
6208-1061-862624-275338
7243-1238-1004728-321396
8277-1415-1146832-367454
9312-1592-1288935-413512
10346-1769-14301039-459570

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%9.03.00.075.0%12.08.00.060.0%31.08.01.077.5%62.08.09.078.5%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%11.09.00.055.0%26.014.00.065.0%54.025.00.068.4%
Dividend per Share2.00.02.050.0%9.00.03.075.0%15.00.05.075.0%32.00.08.080.0%52.00.027.065.8%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%33.07.00.082.5%66.013.00.083.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Irpc

About IRPC Public Company Limited

IRPC Public Company Limited, together with its subsidiaries, provides petroleum and petrochemical products in Thailand, Singapore, Cambodia, Laos, and internationally. The company operates through Petroleum Products, Petrochemical Products, and Other Business segments. It offers liquefied petroleum gas, naphtha, gasohol, diesel, gasoline, fuel oil, sulfur fuel oil, lube base oil, treated distillate aromatic extract and residue aromatic extract, asphalt, acetylene black, toluene, xylene, benzene; and polyethylene, polypropylene, acrylonitrile-butadiene-styrene, acrylonitrile styrene, polystyrene, expandable polystyrene, and additives. It also generates and distributes electricity, power, steam, industrial water, and air systems; and wastewater treatment services for industrial customers. In addition, the company offers port services and storage tank services. Further, it is involved in the provision of asset management; manufacture and distribution of plastic resins; operation of vocational schools; production and distribution of nonwoven fabric products and medical consumables; offers engineering consultancy services; and distribution of petrochemical products. The company was formerly known as Thai Petrochemical Industry Public Company Limited and changed its name to IRPC Public Company Limited in October 2006. IRPC Public Company Limited was incorporated in 1978 and is headquartered in Rayong, Thailand.

Fundamental data was last updated by Penke on 2023-11-21 23:45:03.

Financial Health

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

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

1.1. Profitability of IRPC Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • A Net Profit Margin of 3.0% means that ฿0.03 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is -3.0%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM-3.0%+6.0%
TTM-3.0%YOY1.5%-4.5%
TTM-3.0%5Y-0.1%-2.9%
5Y-0.1%10Y1.8%-1.9%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%3.0%0.0%
TTM-3.0%2.4%-5.4%
YOY1.5%3.6%-2.1%
5Y-0.1%1.8%-1.9%
10Y1.8%2.6%-0.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • 1.2% Return on Assets means that Irpc generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is -0.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.2%TTM-0.8%+2.1%
TTM-0.8%YOY0.6%-1.4%
TTM-0.8%5Y0.0%-0.9%
5Y0.0%10Y0.6%-0.6%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.4%-1.2%
TTM-0.8%1.5%-2.3%
YOY0.6%2.2%-1.6%
5Y0.0%1.3%-1.3%
10Y0.6%1.3%-0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • 3.1% Return on Equity means Irpc generated ฿0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ3.1%TTM-2.1%+5.2%
TTM-2.1%YOY1.4%-3.5%
TTM-2.1%5Y0.0%-2.1%
5Y0.0%10Y1.3%-1.3%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%6.7%-3.6%
TTM-2.1%4.4%-6.5%
YOY1.4%6.3%-4.9%
5Y0.0%3.0%-3.0%
10Y1.3%3.4%-2.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of IRPC Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Irpc is operating .

  • Measures how much profit Irpc 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 Irpc to the Oil & Gas Refining & Marketing 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 IRPC Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-3.6%+3.6%
TTM-3.6%YOY4.1%-7.8%
TTM-3.6%5Y1.5%-5.1%
5Y1.5%10Y1.9%-0.4%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.4%-6.4%
TTM-3.6%2.5%-6.1%
YOY4.1%5.0%-0.9%
5Y1.5%2.6%-1.1%
10Y1.9%2.8%-0.9%
1.2.2. Operating Ratio

Measures how efficient Irpc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • An Operation Ratio of 1.89 means that the operating costs are ฿1.89 for each ฿1 in net sales.

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

  • The MRQ is 1.888. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.045. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.888TTM2.045-0.157
TTM2.045YOY1.896+0.149
TTM2.0455Y1.967+0.078
5Y1.96710Y1.624+0.343
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8881.799+0.089
TTM2.0451.760+0.285
YOY1.8961.677+0.219
5Y1.9671.603+0.364
10Y1.6241.415+0.209
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of IRPC Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A Current Ratio of 1.21 means the company has ฿1.21 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.215. The company is just able to pay all its short-term debts.
  • The TTM is 1.170. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.215TTM1.170+0.045
TTM1.170YOY1.414-0.244
TTM1.1705Y1.129+0.041
5Y1.12910Y0.741+0.388
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2151.372-0.157
TTM1.1701.434-0.264
YOY1.4141.453-0.039
5Y1.1291.436-0.307
10Y0.7411.395-0.654
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • A Quick Ratio of 0.33 means the company can pay off ฿0.33 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.326. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.284. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.326TTM0.284+0.042
TTM0.284YOY0.442-0.159
TTM0.2845Y0.312-0.028
5Y0.31210Y0.301+0.011
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3260.611-0.285
TTM0.2840.654-0.370
YOY0.4420.730-0.288
5Y0.3120.717-0.405
10Y0.3010.718-0.417
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of IRPC Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Irpc to Oil & Gas Refining & Marketing industry mean.
  • A Debt to Asset Ratio of 0.59 means that Irpc assets are financed with 59.3% credit (debt) and the remaining percentage (100% - 59.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.593. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.596. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.593TTM0.596-0.002
TTM0.596YOY0.569+0.027
TTM0.5965Y0.562+0.034
5Y0.56210Y0.552+0.009
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5930.593+0.000
TTM0.5960.580+0.016
YOY0.5690.605-0.036
5Y0.5620.590-0.028
10Y0.5520.547+0.005
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • A Debt to Equity ratio of 146.3% means that company has ฿1.46 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.463. The company is able to pay all its debts with equity. +1
  • The TTM is 1.478. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.463TTM1.478-0.015
TTM1.478YOY1.326+0.152
TTM1.4785Y1.295+0.183
5Y1.29510Y1.245+0.050
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4631.505-0.042
TTM1.4781.406+0.072
YOY1.3261.601-0.275
5Y1.2951.534-0.239
10Y1.2451.379-0.134
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of IRPC 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 Irpc generates.

  • Above 15 is considered overpriced but always compare Irpc to the Oil & Gas Refining & Marketing industry mean.
  • A PE ratio of 4.31 means the investor is paying ฿4.31 for every ฿1 in earnings.

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

  • The EOD is 4.227. Based on the earnings, the company is cheap. +2
  • The MRQ is 4.310. Based on the earnings, the company is cheap. +2
  • The TTM is 10.358. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD4.227MRQ4.310-0.084
MRQ4.310TTM10.358-6.047
TTM10.358YOY4.768+5.589
TTM10.3585Y11.790-1.433
5Y11.79010Y35.399-23.609
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD4.2276.873-2.646
MRQ4.3105.985-1.675
TTM10.3585.691+4.667
YOY4.7687.979-3.211
5Y11.7908.789+3.001
10Y35.39911.112+24.287
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 4.724. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.817. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 0.635. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.724MRQ4.817-0.094
MRQ4.817TTM0.635+4.182
TTM0.635YOY3.151-2.516
TTM0.6355Y1.845-1.210
5Y1.84510Y-0.329+2.175
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD4.7243.760+0.964
MRQ4.8173.794+1.023
TTM0.6352.678-2.043
YOY3.1512.916+0.235
5Y1.8450.256+1.589
10Y-0.3291.452-1.781
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 Irpc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A PB ratio of 0.53 means the investor is paying ฿0.53 for each ฿1 in book value.

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

  • The EOD is 0.518. Based on the equity, the company is cheap. +2
  • The MRQ is 0.529. Based on the equity, the company is cheap. +2
  • The TTM is 0.644. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.518MRQ0.529-0.010
MRQ0.529TTM0.644-0.115
TTM0.644YOY0.792-0.149
TTM0.6445Y0.857-0.213
5Y0.85710Y1.046-0.189
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD0.5181.173-0.655
MRQ0.5291.153-0.624
TTM0.6441.153-0.509
YOY0.7921.313-0.521
5Y0.8571.466-0.609
10Y1.0461.732-0.686
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 IRPC 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--0.120-0.089+175%0.020+496%-0.023+119%0.006+1947%
Book Value Per Share--3.8973.874+1%4.336-10%4.029-3%3.951-1%
Current Ratio--1.2151.170+4%1.414-14%1.129+8%0.741+64%
Debt To Asset Ratio--0.5930.5960%0.569+4%0.562+6%0.552+7%
Debt To Equity Ratio--1.4631.478-1%1.326+10%1.295+13%1.245+18%
Dividend Per Share---0.017-100%0.070-100%0.052-100%0.098-100%
Eps--0.119-0.082+168%0.061+96%0.004+2801%0.052+128%
Free Cash Flow Per Share--0.107-0.035+133%-0.075+170%0.035+203%0.016+589%
Free Cash Flow To Equity Per Share---0.009-0.013+54%-0.102+1078%0.002-450%0.043-120%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max--0.484--------
Intrinsic Value_10Y_min---1.080--------
Intrinsic Value_1Y_max--0.060--------
Intrinsic Value_1Y_min---0.030--------
Intrinsic Value_3Y_max--0.172--------
Intrinsic Value_3Y_min---0.157--------
Intrinsic Value_5Y_max--0.273--------
Intrinsic Value_5Y_min---0.360--------
Market Cap41229410836.480-2%42045834813.44050924445562.880-17%70110409021.440-40%71138966305.224-41%85090721803.868-51%
Net Profit Margin--0.030-0.030+201%0.015+101%-0.001+103%0.018+66%
Operating Margin----0.0360%0.041-100%0.015-100%0.019-100%
Operating Ratio--1.8882.045-8%1.8960%1.967-4%1.624+16%
Pb Ratio0.518-2%0.5290.644-18%0.792-33%0.857-38%1.046-49%
Pe Ratio4.227-2%4.31010.358-58%4.768-10%11.790-63%35.399-88%
Price Per Share2.020-2%2.0602.495-17%3.435-40%3.485-41%4.162-50%
Price To Free Cash Flow Ratio4.724-2%4.8170.635+658%3.151+53%1.845+161%-0.329+107%
Price To Total Gains Ratio16.890-2%17.22441.274-58%11.494+50%89.797-81%80.357-79%
Quick Ratio--0.3260.284+15%0.442-26%0.312+5%0.301+8%
Return On Assets--0.012-0.008+168%0.006+112%0.000+2881%0.006+105%
Return On Equity--0.031-0.021+169%0.014+123%0.000+40709%0.013+141%
Total Gains Per Share--0.120-0.072+160%0.090+33%0.029+308%0.104+15%
Usd Book Value--2266751604.0002253530929.010+1%2522165122.034-10%2344092988.739-3%2300815176.963-1%
Usd Book Value Change Per Share--0.003-0.003+175%0.001+496%-0.001+119%0.000+1947%
Usd Book Value Per Share--0.1110.110+1%0.124-10%0.115-3%0.113-1%
Usd Dividend Per Share---0.000-100%0.002-100%0.001-100%0.003-100%
Usd Eps--0.003-0.002+168%0.002+96%0.000+2801%0.001+128%
Usd Free Cash Flow--62186116.500-20324933.852+133%-43817894.045+170%20529280.123+203%8965789.469+594%
Usd Free Cash Flow Per Share--0.003-0.001+133%-0.002+170%0.001+203%0.000+589%
Usd Free Cash Flow To Equity Per Share--0.0000.000+54%-0.003+1078%0.000-450%0.001-120%
Usd Market Cap1175038208.840-2%1198306292.1831451346698.542-17%1998146657.111-40%2027460539.699-41%2425085571.410-51%
Usd Price Per Share0.058-2%0.0590.071-17%0.098-40%0.099-41%0.119-50%
Usd Profit--69500100.000-47417665.319+168%35476964.424+96%2396951.925+2800%30530215.367+128%
Usd Revenue--2326807801.5002116088284.391+10%2424195283.533-4%1857367321.357+25%1779260421.348+31%
Usd Total Gains Per Share--0.003-0.002+160%0.003+33%0.001+308%0.003+15%
 EOD+4 -4MRQTTM+27 -7YOY+20 -155Y+20 -1510Y+20 -16

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-154.227
Price to Book Ratio (EOD)Between0-10.518
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.326
Current Ratio (MRQ)Greater than11.215
Debt to Asset Ratio (MRQ)Less than10.593
Debt to Equity Ratio (MRQ)Less than11.463
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.012
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.000
Total0/1 (0.0%)



Reversals in quarterly reports

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

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Total Other Income Expense Net 1,288,896-741,302547,594-294,492253,10270,603323,705-471,418-147,713



Latest Balance Sheet

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

Summary
Total Assets195,628,752
Total Liabilities116,093,608
Total Stockholder Equity79,328,353
 As reported
Total Liabilities 116,093,608
Total Stockholder Equity+ 79,328,353
Total Assets = 195,628,752

Assets

Total Assets195,628,752
Total Current Assets65,928,430
Long-term Assets65,928,430
Total Current Assets
Cash And Cash Equivalents 3,287,411
Net Receivables 17,700,000
Inventory 36,296,658
Other Current Assets 2,029,983
Total Current Assets  (as reported)65,928,430
Total Current Assets  (calculated)59,314,052
+/- 6,614,378
Long-term Assets
Long Term Investments 11,371,658
Long-term Assets Other 58,131
Long-term Assets  (as reported)129,700,322
Long-term Assets  (calculated)11,429,789
+/- 118,270,533

Liabilities & Shareholders' Equity

Total Current Liabilities54,280,524
Long-term Liabilities61,813,084
Total Stockholder Equity79,328,353
Total Current Liabilities
Short Long Term Debt 14,973,797
Accounts payable 33,510,475
Other Current Liabilities 544,882
Total Current Liabilities  (as reported)54,280,524
Total Current Liabilities  (calculated)49,029,154
+/- 5,251,370
Long-term Liabilities
Long term Debt 56,982,313
Capital Lease Obligations Min Short Term Debt184,918
Long-term Liabilities Other 32,834
Long-term Liabilities  (as reported)61,813,084
Long-term Liabilities  (calculated)57,200,065
+/- 4,613,019
Total Stockholder Equity
Retained Earnings 28,415,363
Total Stockholder Equity (as reported)79,328,353
Total Stockholder Equity (calculated)28,415,363
+/- 50,912,990
Other
Capital Stock20,434,419
Common Stock Shares Outstanding 20,410,591
Net Debt 68,668,699
Net Invested Capital 151,284,463
Net Working Capital 11,647,906



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 
137,706,000
137,528,621
132,627,000
134,831,783
132,316,000
130,825,237
140,972,175
140,052,255
143,131,594
143,866,313
146,723,111
153,427,827
155,299,469
156,167,898
152,676,572
155,378,134
163,995,413
157,655,963
128,098,244
128,538,936
115,588,461
127,511,186
130,814,018
133,422,187
148,994,025
139,015,611
104,112,166
107,249,180
111,480,931
117,434,819
114,194,307
120,673,424
123,185,808
119,686,184
120,458,198
133,108,673
136,081,928
137,244,670
132,176,443
149,360,586
131,847,745
147,646,729
141,976,764
145,897,790
151,783,699
156,248,656
162,607,675
163,657,937
186,369,692
175,135,203
162,798,389
166,220,960
169,192,997
167,158,708
163,173,675
163,781,269
169,012,219
167,014,388
172,377,851
173,689,381
176,419,516
182,519,900
184,543,829
182,208,068
186,809,661
191,279,331
182,445,664
185,675,476
183,388,243
177,919,956
177,850,389
180,839,218
167,484,257
181,506,553
173,490,552
172,719,864
186,789,190
187,632,184
190,491,857
206,665,058
222,241,758
203,083,272
198,186,757
198,810,405
190,002,504
195,628,752
195,628,752190,002,504198,810,405198,186,757203,083,272222,241,758206,665,058190,491,857187,632,184186,789,190172,719,864173,490,552181,506,553167,484,257180,839,218177,850,389177,919,956183,388,243185,675,476182,445,664191,279,331186,809,661182,208,068184,543,829182,519,900176,419,516173,689,381172,377,851167,014,388169,012,219163,781,269163,173,675167,158,708169,192,997166,220,960162,798,389175,135,203186,369,692163,657,937162,607,675156,248,656151,783,699145,897,790141,976,764147,646,729131,847,745149,360,586132,176,443137,244,670136,081,928133,108,673120,458,198119,686,184123,185,808120,673,424114,194,307117,434,819111,480,931107,249,180104,112,166139,015,611148,994,025133,422,187130,814,018127,511,186115,588,461128,538,936128,098,244157,655,963163,995,413155,378,134152,676,572156,167,898155,299,469153,427,827146,723,111143,866,313143,131,594140,052,255140,972,175130,825,237132,316,000134,831,783132,627,000137,528,621137,706,000
   > 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
39,848,172
36,589,946
38,756,404
44,396,205
47,582,547
46,207,849
51,372,725
55,088,631
46,628,856
50,557,124
49,420,455
44,571,759
43,646,915
44,954,087
33,364,517
48,870,750
43,370,970
45,278,416
61,482,859
63,533,824
67,200,193
83,511,975
99,375,282
80,024,035
70,920,217
71,335,135
60,413,182
65,928,430
65,928,43060,413,18271,335,13570,920,21780,024,03599,375,28283,511,97567,200,19363,533,82461,482,85945,278,41643,370,97048,870,75033,364,51744,954,08743,646,91544,571,75949,420,45550,557,12446,628,85655,088,63151,372,72546,207,84947,582,54744,396,20538,756,40436,589,94639,848,1720000000000000000000000000000000000000000000000000000000000
       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
2,042,211
1,908,582
2,181,440
3,759,276
2,144,860
2,849,389
2,350,359
2,335,642
2,337,652
2,806,092
1,914,842
3,069,253
3,036,127
12,273,002
3,663,673
15,413,588
8,851,190
4,498,021
11,745,419
12,619,763
11,236,030
15,130,564
13,879,395
4,331,353
3,230,450
3,413,780
3,699,053
3,287,411
3,287,4113,699,0533,413,7803,230,4504,331,35313,879,39515,130,56411,236,03012,619,76311,745,4194,498,0218,851,19015,413,5883,663,67312,273,0023,036,1273,069,2531,914,8422,806,0922,337,6522,335,6422,350,3592,849,3892,144,8603,759,2762,181,4401,908,5822,042,2110000000000000000000000000000000000000000000000000000000000
       Net Receivables 
7,821,000
7,909,421
7,492,000
8,267,746
8,902,000
8,361,279
5,791,616
7,044,017
7,611,016
10,138,923
10,338,165
10,291,544
10,368,133
10,739,355
11,809,192
10,866,316
13,410,303
15,167,213
11,723,199
15,443,619
16,050,368
17,572,698
16,615,481
16,055,514
23,969,219
16,488,320
8,605,858
6,928,074
10,068,402
10,758,744
10,444,344
11,004,617
11,292,958
10,876,736
12,260,470
13,560,821
12,234,906
15,088,795
11,898,146
19,330,813
17,829,271
20,478,113
16,316,236
18,388,932
16,245,125
18,069,708
23,108,730
18,569,509
21,381,449
19,011,048
15,435,744
13,068,118
12,816,627
11,332,625
9,986,167
7,903,735
10,116,913
9,958,925
10,975,526
6,332,113
12,408,482
14,625,652
14,355,662
14,351,227
16,805,406
18,908,791
14,913,532
13,317,000
12,566,000
12,370,000
13,429,770
11,062,946
8,961,380
10,311,453
11,903,540
13,029,891
17,134,452
17,018,525
21,930,759
23,801,597
31,363,744
25,828,684
15,051,000
17,226,000
14,905,000
17,700,000
17,700,00014,905,00017,226,00015,051,00025,828,68431,363,74423,801,59721,930,75917,018,52517,134,45213,029,89111,903,54010,311,4538,961,38011,062,94613,429,77012,370,00012,566,00013,317,00014,913,53218,908,79116,805,40614,351,22714,355,66214,625,65212,408,4826,332,11310,975,5269,958,92510,116,9137,903,7359,986,16711,332,62512,816,62713,068,11815,435,74419,011,04821,381,44918,569,50923,108,73018,069,70816,245,12518,388,93216,316,23620,478,11317,829,27119,330,81311,898,14615,088,79512,234,90613,560,82112,260,47010,876,73611,292,95811,004,61710,444,34410,758,74410,068,4026,928,0748,605,85816,488,32023,969,21916,055,51416,615,48117,572,69816,050,36815,443,61911,723,19915,167,21313,410,30310,866,31611,809,19210,739,35510,368,13310,291,54410,338,16510,138,9237,611,0167,044,0175,791,6168,361,2798,902,0008,267,7467,492,0007,909,4217,821,000
       Other Current Assets 
210,000
435,751
521,000
538,181
605,000
2,548,800
2,710,972
2,752,068
3,271,124
3,851,661
3,870,272
5,029,595
4,069,973
5,894,602
4,086,063
5,233,459
2,842,633
2,801,225
3,249,384
1,218,062
1,160,801
1,407,305
752,479
947,224
793,711
651,468
594,635
955,956
1,161,563
1,298,212
1,143,278
990,454
865,157
952,478
766,494
835,003
901,725
1,225,198
744,943
795,637
758,507
611,154
877,987
845,402
911,970
702,521
740,437
1,118,349
1,195,336
1,034,341
1,353,377
1,196,220
1,160,298
868,744
1,116,213
1,249,175
1,059,460
926,087
1,047,060
1,216,280
993,638
837,971
1,029,815
1,083,071
679,359
446,615
678,165
696,527
668,806
696,656
854,795
1,047,131
1,213,542
795,299
1,192,113
584,956
423,863
354,290
101,430
104,960
93,765
1,116,883
1,981,961
2,012,371
2,035,135
2,029,983
2,029,9832,035,1352,012,3711,981,9611,116,88393,765104,960101,430354,290423,863584,9561,192,113795,2991,213,5421,047,131854,795696,656668,806696,527678,165446,615679,3591,083,0711,029,815837,971993,6381,216,2801,047,060926,0871,059,4601,249,1751,116,213868,7441,160,2981,196,2201,353,3771,034,3411,195,3361,118,349740,437702,521911,970845,402877,987611,154758,507795,637744,9431,225,198901,725835,003766,494952,478865,157990,4541,143,2781,298,2121,161,563955,956594,635651,468793,711947,224752,4791,407,3051,160,8011,218,0623,249,3842,801,2252,842,6335,233,4594,086,0635,894,6024,069,9735,029,5953,870,2723,851,6613,271,1242,752,0682,710,9722,548,800605,000538,181521,000435,751210,000
   > 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
135,118,352
133,967,788
133,348,197
134,203,474
135,885,131
134,119,740
132,635,803
130,119,582
127,441,448
125,306,331
124,098,360
123,291,664
123,153,083
122,866,476
123,059,237
127,266,540
127,475,270
129,589,322
129,700,322
129,700,322129,589,322127,475,270127,266,540123,059,237122,866,476123,153,083123,291,664124,098,360125,306,331127,441,448130,119,582132,635,803134,119,740135,885,131134,203,474133,348,197133,967,788135,118,3520000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
108,382,000
109,056,728
103,326,000
101,731,407
99,317,000
97,288,777
95,285,989
94,318,034
93,316,523
92,389,261
80,462,893
90,695,528
89,753,222
88,820,747
76,742,819
87,066,426
86,238,980
85,234,612
61,387,856
60,893,390
60,403,981
59,971,354
62,310,716
61,779,098
61,554,968
61,594,414
64,275,935
64,526,963
64,178,150
63,752,917
64,279,963
64,476,850
65,075,478
66,718,035
66,166,116
64,435,744
64,851,463
65,449,488
70,077,164
70,415,359
71,209,156
71,946,327
73,148,140
74,322,096
80,079,127
82,157,375
83,141,307
89,363,871
93,583,902
97,799,962
100,871,790
108,336,988
109,345,643
112,759,437
114,806,894
116,196,899
117,741,382
118,646,784
120,171,039
124,932,581
125,550,219
127,034,664
127,061,131
126,007,150
125,194,570
125,741,860
124,737,118
124,384,838
122,890,960
121,653,095
121,068,812
120,439,937
118,624,148
117,025,971
114,749,062
112,981,197
111,299,702
109,786,529
109,292,023
108,276,311
107,591,656
108,170,195
0
0
0
0
0000108,170,195107,591,656108,276,311109,292,023109,786,529111,299,702112,981,197114,749,062117,025,971118,624,148120,439,937121,068,812121,653,095122,890,960124,384,838124,737,118125,741,860125,194,570126,007,150127,061,131127,034,664125,550,219124,932,581120,171,039118,646,784117,741,382116,196,899114,806,894112,759,437109,345,643108,336,988100,871,79097,799,96293,583,90289,363,87183,141,30782,157,37580,079,12774,322,09673,148,14071,946,32771,209,15670,415,35970,077,16465,449,48864,851,46364,435,74466,166,11666,718,03565,075,47864,476,85064,279,96363,752,91764,178,15064,526,96364,275,93561,594,41461,554,96861,779,09862,310,71659,971,35460,403,98160,893,39061,387,85685,234,61286,238,98087,066,42676,742,81988,820,74789,753,22290,695,52880,462,89392,389,26193,316,52394,318,03495,285,98997,288,77799,317,000101,731,407103,326,000109,056,728108,382,000
       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
7,793,109
7,939,969
8,155,954
8,063,587
7,635,727
7,795,791
8,095,423
8,333,534
8,441,009
8,523,414
8,639,089
9,429,337
9,924,470
10,108,324
9,951,477
10,413,093
10,375,627
10,530,257
10,612,796
10,763,496
10,983,307
11,110,247
11,281,152
11,235,269
11,154,641
11,196,605
11,304,891
11,371,658
11,371,65811,304,89111,196,60511,154,64111,235,26911,281,15211,110,24710,983,30710,763,49610,612,79610,530,25710,375,62710,413,0939,951,47710,108,3249,924,4709,429,3378,639,0898,523,4148,441,0098,333,5348,095,4237,795,7917,635,7278,063,5878,155,9547,939,9697,793,1090000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,694,379
1,663,649
1,631,451
1,599,333
1,574,776
1,566,764
1,557,765
1,542,328
18,001
1,623,884
1,681,205
1,763,840
0
0
0
0
0
0
0
1,484,259
420,000
1,421,348
1,388,717
1,383,095
482,000
1,422,089
1,505,218
1,742,198
743,000
1,783,374
1,595,620
1,553,082
691,000
1,462,462
1,414,678
1,363,234
648,000
1,276,797
1,232,582
1,192,944
580,940
988,450
945,796
897,917
409,687
814,418
741,046
683,770
424,548
629,624
613,803
546,072
430,474
548,944
569,906
605,459
564,000
0
0
0
774,000
0
0
0
761,000
0
0
0
695,000
0
0
0
000695,000000761,000000774,000000564,000605,459569,906548,944430,474546,072613,803629,624424,548683,770741,046814,418409,687897,917945,796988,450580,9401,192,9441,232,5821,276,797648,0001,363,2341,414,6781,462,462691,0001,553,0821,595,6201,783,374743,0001,742,1981,505,2181,422,089482,0001,383,0951,388,7171,421,348420,0001,484,25900000001,763,8401,681,2051,623,88418,0011,542,3281,557,7651,566,7641,574,7761,599,3331,631,4511,663,6491,694,37900000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,351
541,716
40,504
176,726
30,022
29,474
29,976
-84,511
29,414
30,157
30,262
-142,788
369,067
377,399
465,304
30,711
319,817
57,357
58,131
58,13157,357319,81730,711465,304377,399369,067-142,78830,26230,15729,414-84,51129,97629,47430,022176,72640,504541,71639,3510000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
161,266,000
129,099,229
127,743,000
126,569,874
131,351,000
128,787,002
128,233,664
129,220,881
131,437,682
130,272,072
126,354,806
130,799,380
132,723,983
130,178,050
51,966,181
52,045,711
56,735,058
47,961,121
45,144,806
42,407,482
27,641,755
38,409,421
40,398,880
39,017,324
53,351,129
49,351,021
34,917,665
36,429,228
39,802,681
44,978,362
42,293,651
46,149,652
49,213,306
46,598,168
44,879,398
54,607,116
56,361,435
59,129,034
56,245,881
72,487,785
59,862,704
73,507,404
67,815,252
69,279,255
78,012,461
81,483,271
87,081,079
87,978,351
112,577,913
101,328,931
94,894,464
94,345,777
94,684,203
91,798,842
87,295,725
84,825,577
90,975,651
87,547,414
91,372,883
90,191,772
96,373,160
99,128,348
96,893,830
91,810,985
98,346,122
102,282,875
95,066,032
98,137,651
97,203,792
93,005,349
94,448,278
107,831,552
94,902,008
107,362,094
97,824,625
92,688,303
102,125,844
102,441,612
102,779,571
117,409,453
132,050,924
116,253,910
118,508,980
118,832,347
112,908,440
116,093,608
116,093,608112,908,440118,832,347118,508,980116,253,910132,050,924117,409,453102,779,571102,441,612102,125,84492,688,30397,824,625107,362,09494,902,008107,831,55294,448,27893,005,34997,203,79298,137,65195,066,032102,282,87598,346,12291,810,98596,893,83099,128,34896,373,16090,191,77291,372,88387,547,41490,975,65184,825,57787,295,72591,798,84294,684,20394,345,77794,894,464101,328,931112,577,91387,978,35187,081,07981,483,27178,012,46169,279,25567,815,25273,507,40459,862,70472,487,78556,245,88159,129,03456,361,43554,607,11644,879,39846,598,16849,213,30646,149,65242,293,65144,978,36239,802,68136,429,22834,917,66549,351,02153,351,12939,017,32440,398,88038,409,42127,641,75542,407,48245,144,80647,961,12156,735,05852,045,71151,966,181130,178,050132,723,983130,799,380126,354,806130,272,072131,437,682129,220,881128,233,664128,787,002131,351,000126,569,874127,743,000129,099,229161,266,000
   > Total Current Liabilities 
161,266,000
13,488,658
13,414,000
15,528,571
17,991,000
128,517,148
22,573,494
23,810,728
24,075,574
22,225,740
57,623,889
62,138,775
64,527,265
62,302,735
18,259,901
19,278,148
26,211,687
47,663,461
44,839,947
42,368,052
18,931,393
19,740,004
21,858,744
21,323,791
35,149,679
31,018,540
16,370,075
17,305,526
21,096,587
26,390,064
19,812,510
23,908,727
26,964,350
24,837,147
18,104,500
26,919,115
29,285,318
31,898,016
27,642,251
38,093,784
26,137,372
26,983,392
22,351,864
24,319,151
33,245,991
43,551,992
49,530,457
50,399,228
60,973,522
52,534,209
46,829,145
47,099,167
46,970,710
37,133,056
36,209,962
32,975,584
48,777,611
49,079,656
52,428,574
55,024,713
43,725,170
52,462,673
49,364,614
45,306,850
56,897,708
55,002,904
48,895,795
52,750,170
54,034,889
44,170,722
45,706,562
58,656,270
50,191,262
50,832,031
44,058,553
40,752,581
41,109,174
43,262,729
47,542,623
62,584,486
68,647,706
54,856,425
62,055,847
62,744,930
51,021,080
54,280,524
54,280,52451,021,08062,744,93062,055,84754,856,42568,647,70662,584,48647,542,62343,262,72941,109,17440,752,58144,058,55350,832,03150,191,26258,656,27045,706,56244,170,72254,034,88952,750,17048,895,79555,002,90456,897,70845,306,85049,364,61452,462,67343,725,17055,024,71352,428,57449,079,65648,777,61132,975,58436,209,96237,133,05646,970,71047,099,16746,829,14552,534,20960,973,52250,399,22849,530,45743,551,99233,245,99124,319,15122,351,86426,983,39226,137,37238,093,78427,642,25131,898,01629,285,31826,919,11518,104,50024,837,14726,964,35023,908,72719,812,51026,390,06421,096,58717,305,52616,370,07531,018,54035,149,67921,323,79121,858,74419,740,00418,931,39342,368,05244,839,94747,663,46126,211,68719,278,14818,259,90162,302,73564,527,26562,138,77557,623,88922,225,74024,075,57423,810,72822,573,494128,517,14817,991,00015,528,57113,414,00013,488,658161,266,000
       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
62,586,541
69,056,411
69,093,874
10,525,578
10,660,484
8,168,126
12,937,212
6,604,100
7,104,100
17,999,000
16,817,456
16,643,043
15,090,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000015,090,00016,643,04316,817,45617,999,0007,104,1006,604,10012,937,2128,168,12610,660,48410,525,57869,093,87469,056,41162,586,5410000000000000000000000000000000000000000000000000000000000
       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
62,586,541
69,056,411
69,093,874
10,525,578
10,660,484
8,168,126
12,937,212
6,604,100
7,104,100
17,999,000
16,817,456
16,643,043
15,090,000
21,651,000
27,510,546
18,332,968
13,335,000
17,035,000
7,537,853
9,525,000
10,585,000
9,030,633
9,836,324
9,965,727
19,762,403
18,969,851
16,433,968
14,973,797
14,973,79716,433,96818,969,85119,762,4039,965,7279,836,3249,030,63310,585,0009,525,0007,537,85317,035,00013,335,00018,332,96827,510,54621,651,00015,090,00016,643,04316,817,45617,999,0007,104,1006,604,10012,937,2128,168,12610,660,48410,525,57869,093,87469,056,41162,586,5410000000000000000000000000000000000000000000000000000000000
       Accounts payable 
3,345,000
4,176,850
3,929,000
4,669,165
5,642,000
3,221,715
6,780,647
9,420,989
8,823,157
7,379,558
5,707,612
10,670,733
9,436,675
7,361,057
9,224,622
10,630,859
17,265,842
13,529,204
9,126,546
9,061,527
14,656,243
14,768,968
17,062,438
18,764,314
21,286,063
18,282,645
4,448,187
8,007,387
13,270,061
14,736,393
9,010,567
12,781,276
15,150,727
12,643,928
6,973,782
15,325,101
19,945,472
17,390,576
17,407,963
24,797,821
15,647,491
21,864,838
15,527,704
18,713,319
25,480,222
29,171,907
36,337,358
28,759,246
43,998,661
32,266,354
25,815,279
29,637,063
33,381,492
29,282,143
25,741,189
23,764,301
25,998,371
15,846,463
19,792,255
13,068,257
19,660,685
25,018,679
26,031,025
27,745,152
30,182,145
29,374,265
26,211,855
27,683,040
30,818,714
22,209,000
24,871,427
30,396,093
17,410,380
26,969,413
23,982,703
17,568,798
26,942,274
25,882,437
28,671,172
44,608,150
45,285,427
37,267,010
34,465,949
37,940,176
29,268,732
33,510,475
33,510,47529,268,73237,940,17634,465,94937,267,01045,285,42744,608,15028,671,17225,882,43726,942,27417,568,79823,982,70326,969,41317,410,38030,396,09324,871,42722,209,00030,818,71427,683,04026,211,85529,374,26530,182,14527,745,15226,031,02525,018,67919,660,68513,068,25719,792,25515,846,46325,998,37123,764,30125,741,18929,282,14333,381,49229,637,06325,815,27932,266,35443,998,66128,759,24636,337,35829,171,90725,480,22218,713,31915,527,70421,864,83815,647,49124,797,82117,407,96317,390,57619,945,47215,325,1016,973,78212,643,92815,150,72712,781,2769,010,56714,736,39313,270,0618,007,3874,448,18718,282,64521,286,06318,764,31417,062,43814,768,96814,656,2439,061,5279,126,54613,529,20417,265,84210,630,8599,224,6227,361,0579,436,67510,670,7335,707,6127,379,5588,823,1579,420,9896,780,6473,221,7155,642,0004,669,1653,929,0004,176,8503,345,000
       Other Current Liabilities 
33,411,000
4,421,653
4,791,000
5,669,497
7,549,000
10,540,078
12,071,632
12,659,189
13,823,324
14,078,909
14,920,086
14,600,520
14,793,934
14,829,323
3,693,121
3,412,586
3,562,940
2,645,562
4,912,966
2,758,404
2,916,091
3,609,007
4,616,298
2,503,505
2,902,942
3,005,888
3,623,790
3,021,108
3,301,827
3,627,707
5,276,485
3,802,173
4,236,665
4,168,452
5,105,970
5,193,994
3,702,799
3,845,435
6,850,113
3,697,365
3,240,209
2,850,132
4,582,506
3,205,729
5,695,378
5,015,851
4,041,565
7,017,574
7,796,375
7,930,096
4,466,149
4,316,714
4,210,521
3,676,847
5,977,118
4,618,409
5,368,477
5,135,802
6,790,395
5,851,300
5,363,918
6,415,248
9,715,636
8,056,789
7,703,447
4,599,485
6,326,973
703,184
759,016
511,458
3,518,428
5,784,731
4,256,228
4,199,085
4,043,578
5,263,196
4,773,886
5,681,350
4,924,360
8,022,748
11,761,039
6,016,374
1,850,018
364,640
607,434
544,882
544,882607,434364,6401,850,0186,016,37411,761,0398,022,7484,924,3605,681,3504,773,8865,263,1964,043,5784,199,0854,256,2285,784,7313,518,428511,458759,016703,1846,326,9734,599,4857,703,4478,056,7899,715,6366,415,2485,363,9185,851,3006,790,3955,135,8025,368,4774,618,4095,977,1183,676,8474,210,5214,316,7144,466,1497,930,0967,796,3757,017,5744,041,5655,015,8515,695,3783,205,7294,582,5062,850,1323,240,2093,697,3656,850,1133,845,4353,702,7995,193,9945,105,9704,168,4524,236,6653,802,1735,276,4853,627,7073,301,8273,021,1083,623,7903,005,8882,902,9422,503,5054,616,2983,609,0072,916,0912,758,4044,912,9662,645,5623,562,9403,412,5863,693,12114,829,32314,793,93414,600,52014,920,08614,078,90913,823,32412,659,18912,071,63210,540,0787,549,0005,669,4974,791,0004,421,65333,411,000
   > 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
45,387,481
43,168,903
48,834,627
48,741,717
49,175,282
44,710,746
56,530,063
53,766,072
51,935,722
61,016,670
59,178,883
55,236,948
54,824,967
63,403,218
61,397,485
56,453,133
56,087,417
61,887,360
61,813,084
61,813,08461,887,36056,087,41756,453,13361,397,48563,403,21854,824,96755,236,94859,178,88361,016,67051,935,72253,766,07256,530,06344,710,74649,175,28248,741,71748,834,62743,168,90345,387,4810000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
114,329,000
0
113,360,000
0
269,854
269,854
309,880
269,854
269,854
269,854
269,854
269,854
269,854
269,854
274,625
297,660
304,858
39,430
13,403
13,293
13,099
95,093
95,880
96,122
96,472
96,697
38,063
37,880
24,854
24,854
24,854
24,854
113,261
1,001,285
1,053,674
1,111,662
1,144,145
1,169,419
1,193,919
1,219,539
1,235,045
1,277,934
1,329,226
1,381,773
1,412,809
1,589,235
1,624,498
1,542,450
1,567,088
1,605,458
1,639,857
1,673,926
1,850,437
1,864,596
1,897,982
1,883,227
2,203,692
2,215,804
2,254,683
2,296,074
2,336,263
2,358,321
2,493,339
2,536,617
2,608,974
2,614,324
3,475,398
3,521,808
4,860,237
5,073,797
5,162,890
5,207,702
4,925,900
4,740,162
4,751,701
4,753,006
4,347,298
4,302,814
4,300,191
4,322,191
0
0
0
0
00004,322,1914,300,1914,302,8144,347,2984,753,0064,751,7014,740,1624,925,9005,207,7025,162,8905,073,7974,860,2373,521,8083,475,3982,614,3242,608,9742,536,6172,493,3392,358,3212,336,2632,296,0742,254,6832,215,8042,203,6921,883,2271,897,9821,864,5961,850,4371,673,9261,639,8571,605,4581,567,0881,542,4501,624,4981,589,2351,412,8091,381,7731,329,2261,277,9341,235,0451,219,5391,193,9191,169,4191,144,1451,111,6621,053,6741,001,285113,26124,85424,85424,85424,85437,88038,06396,69796,47296,12295,88095,09313,09913,29313,40339,430304,858297,660274,625269,854269,854269,854269,854269,854269,854269,854309,880269,854269,8540113,360,0000114,329,00000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
399,000
0
0
0
258,000
0
0
0
116,000
0
0
0
78,000
0
0
0
175,000
0
0
0
151,000
0
0
0
0
0
0
0
0000000151,000000175,00000078,000000116,000000258,000000399,0000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
8,429,348
4,884,000
8,261,865
965,000
2,038,191
12,738,467
10,831,330
11,693,868
13,594,197
20,368,262
22,628,403
22,575,442
25,989,804
100,710,348
103,332,379
107,260,311
109,657,931
82,913,856
86,087,037
87,896,869
89,054,646
90,366,631
94,351,338
95,585,617
89,617,620
69,146,127
70,768,573
71,633,720
72,409,876
71,852,999
74,476,608
73,924,594
73,045,298
75,534,903
78,455,789
79,675,641
78,066,250
75,877,742
76,814,509
71,933,731
74,083,257
74,099,587
76,550,450
73,713,009
74,701,909
75,458,422
75,605,745
73,732,424
73,740,887
67,833,697
71,797,128
74,443,912
75,290,786
75,804,422
78,872,883
77,963,884
79,386,037
80,919,866
83,332,644
79,910,733
83,255,144
87,512,690
90,257,034
88,388,002
88,910,872
87,286,113
87,439,117
86,108,539
84,776,555
83,255,730
72,853,373
72,453,850
74,013,031
75,526,402
79,881,669
84,454,588
84,975,750
87,495,582
88,995,674
89,964,179
86,601,860
79,452,285
79,749,808
76,889,958
79,328,353
79,328,35376,889,95879,749,80879,452,28586,601,86089,964,17988,995,67487,495,58284,975,75084,454,58879,881,66975,526,40274,013,03172,453,85072,853,37383,255,73084,776,55586,108,53987,439,11787,286,11388,910,87288,388,00290,257,03487,512,69083,255,14479,910,73383,332,64480,919,86679,386,03777,963,88478,872,88375,804,42275,290,78674,443,91271,797,12867,833,69773,740,88773,732,42475,605,74575,458,42274,701,90973,713,00976,550,45074,099,58774,083,25771,933,73176,814,50975,877,74278,066,25079,675,64178,455,78975,534,90373,045,29873,924,59474,476,60871,852,99972,409,87671,633,72070,768,57369,146,12789,617,62095,585,61794,351,33890,366,63189,054,64687,896,86986,087,03782,913,856109,657,931107,260,311103,332,379100,710,34825,989,80422,575,44222,628,40320,368,26213,594,19711,693,86810,831,33012,738,4672,038,191965,0008,261,8654,884,0008,429,3480
   Retained Earnings 
0
0
0
0
0
0
0
0
0
0
0
0
595,930
4,610,762
29,537,956
32,303,922
36,563,122
39,500,203
35,884,623
39,808,638
41,972,418
43,511,475
44,325,739
48,315,232
49,550,275
43,160,129
22,574,762
24,196,025
25,046,091
25,771,885
24,843,648
27,260,633
26,452,324
25,175,762
27,426,401
30,060,542
31,005,277
29,198,019
27,002,727
27,937,561
23,059,991
25,202,668
25,218,526
27,690,858
24,899,483
25,946,804
26,731,398
26,919,203
25,056,365
25,078,463
19,299,853
23,131,430
25,734,269
26,621,703
26,956,198
29,970,579
29,186,355
30,493,308
31,979,817
34,345,275
30,878,965
34,126,694
38,638,532
41,390,453
39,522,110
40,041,306
38,413,332
36,517,919
35,188,029
33,867,296
34,396,954
23,996,731
23,595,245
25,151,237
26,647,887
31,002,491
35,576,648
36,098,924
38,619,320
40,121,682
41,097,467
37,731,934
28,531,873
28,834,678
25,976,763
28,415,363
28,415,36325,976,76328,834,67828,531,87337,731,93441,097,46740,121,68238,619,32036,098,92435,576,64831,002,49126,647,88725,151,23723,595,24523,996,73134,396,95433,867,29635,188,02936,517,91938,413,33240,041,30639,522,11041,390,45338,638,53234,126,69430,878,96534,345,27531,979,81730,493,30829,186,35529,970,57926,956,19826,621,70325,734,26923,131,43019,299,85325,078,46325,056,36526,919,20326,731,39825,946,80424,899,48327,690,85825,218,52625,202,66823,059,99127,937,56127,002,72729,198,01931,005,27730,060,54227,426,40125,175,76226,452,32427,260,63324,843,64825,771,88525,046,09124,196,02522,574,76243,160,12949,550,27548,315,23244,325,73943,511,47541,972,41839,808,63835,884,62339,500,20336,563,12232,303,92229,537,9564,610,762595,930000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,283-124,282-124,283-124,283-134,715-226,501-226,501-226,501-226,501-226,501000000-226,501-226,501-226,501-226,501-226,501-226,501-226,501-226,501-226,501-128,214-128,214-128,214-128,214-116,9020-89,352-204,020000-39,0000-54,000



Balance Sheet

Currency in THB. All numbers in thousands.