25 XP   0   0   10

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

Let's analyse Muramoto Electron (Thailand) Public Company Limited together

PenkeI guess you are interested in Muramoto Electron (Thailand) Public Company Limited. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Muramoto Electron (Thailand) Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Muramoto Electron (Thailand) Public Company Limited

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

Quick analysis of Muramoto Electron (Thailand) Public Company Limited (30 sec.)










What can you expect buying and holding a share of Muramoto Electron (Thailand) Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.50
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
฿294.84
Expected worth in 1 year
฿296.79
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
฿19.95
Return On Investment
8.6%

For what price can you sell your share?

Current Price per Share
฿231.00
Expected price per share
฿230.00 - ฿232.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Muramoto Electron (Thailand) Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿231.00

Intrinsic Value Per Share

฿-985.90 - ฿257.29

Total Value Per Share

฿-691.06 - ฿552.13

2. Growth of Muramoto Electron (Thailand) Public Company Limited (5 min.)




Is Muramoto Electron (Thailand) Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$170.6m$168.4m$6.3m3.6%

How much money is Muramoto Electron (Thailand) Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$2.6m$3.4m-$793.1k-29.5%
Net Profit Margin1.8%2.9%--

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

3. Financial Health of Muramoto Electron (Thailand) Public Company Limited (5 min.)




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




  Industry Rankings (Electronic Components)  


Richest
#264 / 528

Most Revenue
#165 / 528

Most Profit
#249 / 528

Most Efficient
#328 / 528
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Muramoto Electron (Thailand) Public Company Limited? (5 min.)

Welcome investor! Muramoto Electron (Thailand) Public Company Limited's management wants to use your money to grow the business. In return you get a share of Muramoto Electron (Thailand) Public Company Limited.

What can you expect buying and holding a share of Muramoto Electron (Thailand) Public Company Limited?

First you should know what it really means to hold a share of Muramoto Electron (Thailand) Public Company Limited. And how you can make/lose money.

Speculation

The Price per Share of Muramoto Electron (Thailand) Public Company Limited is ฿231.00. 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 Muramoto Electron (Thailand) Public Company Limited.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ฿294.84. Based on the TTM, the Book Value Change Per Share is ฿0.49 per quarter. Based on the YOY, the Book Value Change Per Share is ฿2.61 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 ฿4.50 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Muramoto Electron (Thailand) Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.040.0%0.130.1%0.170.1%0.100.0%0.120.1%
Usd Book Value Change Per Share0.040.0%0.010.0%0.070.0%0.020.0%0.030.0%
Usd Dividend Per Share0.000.0%0.120.1%0.190.1%0.140.1%0.180.1%
Usd Total Gains Per Share0.040.0%0.140.1%0.270.1%0.160.1%0.220.1%
Usd Price Per Share6.51-6.90-6.99-5.86-5.93-
Price to Earnings Ratio40.28-1.27-13.12-5.51-7.19-
Price-to-Total Gains Ratio161.11-4.64-46.36-7.46-10.91-
Price to Book Ratio0.80-0.83-0.87-0.75-0.77-
Price-to-Total Gains Ratio161.11-4.64-46.36-7.46-10.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.3987
Number of shares156
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.120.14
Usd Book Value Change Per Share0.010.02
Usd Total Gains Per Share0.140.16
Gains per Quarter (156 shares)21.5524.68
Gains per Year (156 shares)86.2298.71
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
178876881189
21561716217621188
32332524826432287
43113433435342386
53894242044153485
64675150652963584
75445959261774683
86226767870584782
97007676479395881
1077884850882106980

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 Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%33.06.01.082.5%64.06.09.081.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%11.09.00.055.0%26.014.00.065.0%50.029.00.063.3%
Dividend per Share2.00.02.050.0%10.00.02.083.3%17.00.03.085.0%34.00.06.085.0%62.00.017.078.5%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%33.07.00.082.5%65.014.00.082.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Muramoto Electron (Thailand) Public Company Limited

About Muramoto Electron (Thailand) Public Company Limited

Muramoto Electron (Thailand) Public Company Limited manufactures and sells metal and plastic parts for audio/visual equipment; and electronic equipment for automobiles and office automation appliances in Thailand, Japan, the United States, and internationally. It operates through three segments: Electric Parts for Automotive Business, Electronic Parts for Office Automation Business, and Other Business. The company offers car related products, such as display audio units, audio panels, CD and DVD changers, gear units, air bag parts, keyless entry transmitters and receivers, corner sensors, press and window regulator parts, mounting boards for keyless entry receivers, print circuit board assemblies for CD changers, and mounting boards for cameras. It also manufactures video cameras and single-lens reflex camera products for consumers, including video camera LCD units, back cover and lens units for single lens reflex cameras, and top cover units for mirrorless cameras; and printer finished products and electronic parts, such as printer finished products, thermal fuses, hermetic terminals, and magnetron filter box parts for use in industrial applications. The company was founded in 1987 and is headquartered in Bangkok, Thailand. Muramoto Electron (Thailand) Public Company Limited is a subsidiary of Muramoto Industry Co., Ltd.

Fundamental data was last updated by Penke on 2023-09-19 19:04:03.

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.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

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

1.1. Profitability of Muramoto Electron (Thailand) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Muramoto Electron (Thailand) Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Net Profit Margin of 0.8% means that ฿0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 0.8%. The company is not making a profit/loss.
  • The TTM is 1.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.8%-1.0%
TTM1.8%YOY2.9%-1.1%
TTM1.8%5Y1.7%+0.1%
5Y1.7%10Y2.2%-0.4%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%4.9%-4.1%
TTM1.8%4.3%-2.5%
YOY2.9%5.6%-2.7%
5Y1.7%4.4%-2.7%
10Y2.2%4.6%-2.4%
1.1.2. Return on Assets

Shows how efficient Muramoto Electron (Thailand) Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • 0.3% Return on Assets means that Muramoto Electron (Thailand) Public Company Limited generated ฿0.00 profit for each $1 in assets.

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

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM1.0%-0.6%
TTM1.0%YOY1.4%-0.4%
TTM1.0%5Y0.9%+0.1%
5Y0.9%10Y1.1%-0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.0%-0.7%
TTM1.0%1.0%0.0%
YOY1.4%1.3%+0.1%
5Y0.9%1.1%-0.2%
10Y1.1%1.1%0.0%
1.1.3. Return on Equity

Shows how efficient Muramoto Electron (Thailand) Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • 0.5% Return on Equity means Muramoto Electron (Thailand) Public Company Limited generated ฿0.00 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM1.5%-1.0%
TTM1.5%YOY2.1%-0.6%
TTM1.5%5Y1.3%+0.2%
5Y1.3%10Y1.6%-0.3%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.9%-1.4%
TTM1.5%1.8%-0.3%
YOY2.1%2.4%-0.3%
5Y1.3%2.1%-0.8%
10Y1.6%2.1%-0.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Muramoto Electron (Thailand) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Muramoto Electron (Thailand) Public Company Limited is operating .

  • Measures how much profit Muramoto Electron (Thailand) Public Company Limited makes for each ฿1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components 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 Muramoto Electron (Thailand) Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.5%-2.5%
TTM2.5%YOY3.8%-1.3%
TTM2.5%5Y3.1%-0.7%
5Y3.1%10Y1.8%+1.3%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.5%-4.5%
TTM2.5%2.1%+0.4%
YOY3.8%5.5%-1.7%
5Y3.1%5.1%-2.0%
10Y1.8%4.1%-2.3%
1.2.2. Operating Ratio

Measures how efficient Muramoto Electron (Thailand) Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ฿1.94 for each ฿1 in net sales.

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

  • The MRQ is 1.942. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.898. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.942TTM1.898+0.044
TTM1.898YOY1.897+0.001
TTM1.8985Y1.920-0.021
5Y1.92010Y1.585+0.335
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9421.738+0.204
TTM1.8981.721+0.177
YOY1.8971.698+0.199
5Y1.9201.686+0.234
10Y1.5851.448+0.137
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Muramoto Electron (Thailand) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Muramoto Electron (Thailand) Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 3.00 means the company has ฿3.00 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 2.996. The company is able to pay all its short-term debts. +1
  • The TTM is 2.728. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.996TTM2.728+0.267
TTM2.728YOY2.742-0.013
TTM2.7285Y3.117-0.389
5Y3.11710Y2.114+1.004
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9961.807+1.189
TTM2.7281.885+0.843
YOY2.7421.815+0.927
5Y3.1171.890+1.227
10Y2.1141.683+0.431
1.3.2. Quick Ratio

Measures if Muramoto Electron (Thailand) Public Company Limited is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Quick Ratio of 1.02 means the company can pay off ฿1.02 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 1.017. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.925. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.017TTM0.925+0.092
TTM0.925YOY1.055-0.130
TTM0.9255Y1.058-0.133
5Y1.05810Y1.090-0.032
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0170.705+0.312
TTM0.9250.735+0.190
YOY1.0550.833+0.222
5Y1.0580.858+0.200
10Y1.0900.882+0.208
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Muramoto Electron (Thailand) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Muramoto Electron (Thailand) Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.30 means that Muramoto Electron (Thailand) Public Company Limited assets are financed with 30.3% credit (debt) and the remaining percentage (100% - 30.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.303. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.331. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.303TTM0.331-0.028
TTM0.331YOY0.324+0.007
TTM0.3315Y0.296+0.035
5Y0.29610Y0.293+0.003
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3030.435-0.132
TTM0.3310.427-0.096
YOY0.3240.452-0.128
5Y0.2960.438-0.142
10Y0.2930.429-0.136
1.4.2. Debt to Equity Ratio

Measures if Muramoto Electron (Thailand) Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A Debt to Equity ratio of 43.5% means that company has ฿0.43 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.435. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.496. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.435TTM0.496-0.061
TTM0.496YOY0.479+0.017
TTM0.4965Y0.425+0.071
5Y0.42510Y0.418+0.006
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4350.785-0.350
TTM0.4960.781-0.285
YOY0.4790.846-0.367
5Y0.4250.824-0.399
10Y0.4180.812-0.394
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Muramoto Electron (Thailand) Public Company Limited

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Muramoto Electron (Thailand) Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Muramoto Electron (Thailand) Public Company Limited to the Electronic Components industry mean.
  • A PE ratio of 40.28 means the investor is paying ฿40.28 for every ฿1 in earnings.

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

  • The EOD is 39.593. Based on the earnings, the company is overpriced. -1
  • The MRQ is 40.278. Based on the earnings, the company is overpriced. -1
  • The TTM is 1.270. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD39.593MRQ40.278-0.686
MRQ40.278TTM1.270+39.008
TTM1.270YOY13.118-11.847
TTM1.2705Y5.509-4.239
5Y5.50910Y7.195-1.686
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD39.59315.642+23.951
MRQ40.27816.076+24.202
TTM1.27014.022-12.752
YOY13.11815.465-2.347
5Y5.50919.411-13.902
10Y7.19523.823-16.628
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -3.082. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.135. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.929. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.082MRQ-3.135+0.053
MRQ-3.135TTM-1.929-1.205
TTM-1.929YOY11.364-13.293
TTM-1.9295Y-3.874+1.944
5Y-3.87410Y-0.471-3.403
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD-3.0825.548-8.630
MRQ-3.1355.643-8.778
TTM-1.9291.538-3.467
YOY11.3640.370+10.994
5Y-3.8741.609-5.483
10Y-0.4712.027-2.498
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 Muramoto Electron (Thailand) Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 0.80 means the investor is paying ฿0.80 for each ฿1 in book value.

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

  • The EOD is 0.783. Based on the equity, the company is cheap. +2
  • The MRQ is 0.797. Based on the equity, the company is cheap. +2
  • The TTM is 0.825. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.783MRQ0.797-0.014
MRQ0.797TTM0.825-0.028
TTM0.825YOY0.867-0.042
TTM0.8255Y0.749+0.076
5Y0.74910Y0.771-0.022
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD0.7831.869-1.086
MRQ0.7971.946-1.149
TTM0.8251.847-1.022
YOY0.8672.219-1.352
5Y0.7492.151-1.402
10Y0.7712.297-1.526
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 Muramoto Electron (Thailand) Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.4590.488+199%2.612-44%0.611+139%1.213+20%
Book Value Per Share--294.836301.909-2%290.961+1%280.551+5%276.466+7%
Current Ratio--2.9962.728+10%2.742+9%3.117-4%2.114+42%
Debt To Asset Ratio--0.3030.331-8%0.324-6%0.296+2%0.293+3%
Debt To Equity Ratio--0.4350.496-12%0.479-9%0.425+2%0.418+4%
Dividend Per Share---4.500-100%7.000-100%5.100-100%6.675-100%
Eps--1.4594.650-69%6.020-76%3.789-62%4.422-67%
Free Cash Flow Per Share---18.7406.605-384%4.121-555%3.507-634%10.681-275%
Free Cash Flow To Equity Per Share---20.4010.572-3667%-0.706-97%-0.745-96%7.873-359%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max--257.290--------
Intrinsic Value_10Y_min---985.897--------
Intrinsic Value_1Y_max--40.327--------
Intrinsic Value_1Y_min---2.680--------
Intrinsic Value_3Y_max--110.082--------
Intrinsic Value_3Y_min---91.347--------
Intrinsic Value_5Y_max--166.473--------
Intrinsic Value_5Y_min---270.621--------
Market Cap4827438000.000-2%4911030000.0005208826500.000-6%5271520500.000-7%4423075745.000+11%4476366470.000+10%
Net Profit Margin--0.0080.018-56%0.029-73%0.017-53%0.022-63%
Operating Margin---0.025-100%0.038-100%0.031-100%0.018-100%
Operating Ratio--1.9421.898+2%1.897+2%1.920+1%1.585+23%
Pb Ratio0.783-2%0.7970.825-3%0.867-8%0.749+6%0.771+3%
Pe Ratio39.593-2%40.2781.270+3071%13.118+207%5.509+631%7.195+460%
Price Per Share231.000-2%235.000249.250-6%252.250-7%211.650+11%214.200+10%
Price To Free Cash Flow Ratio-3.082+2%-3.135-1.929-38%11.364-128%-3.874+24%-0.471-85%
Price To Total Gains Ratio158.370-2%161.1124.638+3374%46.362+248%7.456+2061%10.907+1377%
Quick Ratio--1.0170.925+10%1.055-4%1.058-4%1.090-7%
Return On Assets--0.0030.010-65%0.014-75%0.009-61%0.011-68%
Return On Equity--0.0050.015-67%0.021-76%0.013-62%0.016-69%
Total Gains Per Share--1.4594.988-71%9.612-85%5.711-74%7.888-82%
Usd Book Value--170672802.100174767347.605-2%168430057.598+1%162404533.586+5%160039778.328+7%
Usd Book Value Change Per Share--0.0400.014+199%0.072-44%0.017+139%0.034+20%
Usd Book Value Per Share--8.1678.363-2%8.060+1%7.771+5%7.658+7%
Usd Dividend Per Share---0.125-100%0.194-100%0.141-100%0.185-100%
Usd Eps--0.0400.129-69%0.167-76%0.105-62%0.122-67%
Usd Free Cash Flow---10848344.9003823298.047-384%2385474.742-555%2029947.734-634%6028272.494-280%
Usd Free Cash Flow Per Share---0.5190.183-384%0.114-555%0.097-634%0.296-275%
Usd Free Cash Flow To Equity Per Share---0.5650.016-3667%-0.020-97%-0.021-96%0.218-359%
Usd Market Cap133720032.600-2%136035531.000144284494.050-6%146021117.850-7%122519198.137+11%123995351.219+10%
Usd Price Per Share6.399-2%6.5106.904-6%6.987-7%5.863+11%5.933+10%
Usd Profit--844351.4002691697.405-69%3484822.973-76%2193347.808-62%2559976.660-67%
Usd Revenue--104863834.600130730854.141-20%114585810.425-8%104462771.023+0%105640838.374-1%
Usd Total Gains Per Share--0.0400.138-71%0.266-85%0.158-74%0.219-82%
 EOD+3 -5MRQTTM+10 -25YOY+10 -255Y+10 -2510Y+12 -24

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.593
Price to Book Ratio (EOD)Between0-10.783
Net Profit Margin (MRQ)Greater than00.008
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.017
Current Ratio (MRQ)Greater than12.996
Debt to Asset Ratio (MRQ)Less than10.303
Debt to Equity Ratio (MRQ)Less than10.435
Return on Equity (MRQ)Greater than0.150.005
Return on Assets (MRQ)Greater than0.050.003
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose231.000
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets8,839,741
Total Liabilities2,678,268
Total Stockholder Equity6,161,473
 As reported
Total Liabilities 2,678,268
Total Stockholder Equity+ 6,161,473
Total Assets = 8,839,741

Assets

Total Assets8,839,741
Total Current Assets6,282,897
Long-term Assets6,282,897
Total Current Assets
Cash And Cash Equivalents 2,294,794
Net Receivables 2,133,683
Inventory 1,746,482
Total Current Assets  (as reported)6,282,897
Total Current Assets  (calculated)6,174,959
+/- 107,938
Long-term Assets
Long-term Assets Other 10,214
Long-term Assets  (as reported)2,556,844
Long-term Assets  (calculated)10,214
+/- 2,546,630

Liabilities & Shareholders' Equity

Total Current Liabilities2,097,432
Long-term Liabilities580,836
Total Stockholder Equity6,161,473
Total Current Liabilities
Accounts payable 1,657,100
Total Current Liabilities  (as reported)2,097,432
Total Current Liabilities  (calculated)1,657,100
+/- 440,332
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt327,875
Long-term Liabilities  (as reported)580,836
Long-term Liabilities  (calculated)327,875
+/- 252,961
Total Stockholder Equity
Retained Earnings 5,273,792
Total Stockholder Equity (as reported)6,161,473
Total Stockholder Equity (calculated)5,273,792
+/- 887,681
Other
Capital Stock208,981
Common Stock Shares Outstanding 20,898
Net Invested Capital 6,161,473
Net Working Capital 4,185,465



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-03-312002-09-302002-03-312001-09-30
> Total Assets 
5,834,512
5,509,847
6,468,766
5,509,847
7,185,587
7,935,310
7,606,339
7,704,177
8,147,141
8,718,983
8,508,313
9,005,891
8,501,140
8,306,860
8,324,334
8,576,725
9,354,530
9,388,952
8,984,681
8,853,154
8,879,762
8,559,544
8,557,313
8,680,360
9,714,839
9,062,380
7,587,948
7,827,767
8,696,932
8,692,877
8,906,483
9,119,542
9,959,231
9,459,607
9,675,839
8,735,706
8,652,008
7,648,469
8,075,820
8,316,087
8,156,346
7,231,640
6,947,131
7,243,304
7,048,386
7,659,977
7,759,899
7,920,935
7,990,503
8,038,563
7,918,376
8,224,501
8,296,391
8,303,828
8,156,582
8,537,949
8,455,066
8,366,810
8,070,171
7,854,749
8,020,506
7,960,787
7,768,561
8,086,448
8,047,632
7,795,479
7,348,330
7,292,953
7,168,148
7,279,954
7,333,774
7,487,239
7,858,951
8,576,093
8,724,389
8,764,877
8,594,892
9,263,719
8,895,052
9,218,604
9,837,080
10,070,228
9,035,267
8,839,741
8,839,7419,035,26710,070,2289,837,0809,218,6048,895,0529,263,7198,594,8928,764,8778,724,3898,576,0937,858,9517,487,2397,333,7747,279,9547,168,1487,292,9537,348,3307,795,4798,047,6328,086,4487,768,5617,960,7878,020,5067,854,7498,070,1718,366,8108,455,0668,537,9498,156,5828,303,8288,296,3918,224,5017,918,3768,038,5637,990,5037,920,9357,759,8997,659,9777,048,3867,243,3046,947,1317,231,6408,156,3468,316,0878,075,8207,648,4698,652,0088,735,7069,675,8399,459,6079,959,2319,119,5428,906,4838,692,8778,696,9327,827,7677,587,9489,062,3809,714,8398,680,3608,557,3138,559,5448,879,7628,853,1548,984,6819,388,9529,354,5308,576,7258,324,3348,306,8608,501,1409,005,8918,508,3138,718,9838,147,1417,704,1777,606,3397,935,3107,185,5875,509,8476,468,7665,509,8475,834,512
   > 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
5,782,007
5,507,395
5,357,200
5,574,442
5,538,949
5,333,537
5,648,401
5,680,579
5,450,329
5,033,528
5,014,885
4,950,427
5,081,365
5,177,733
5,317,366
5,666,657
6,068,562
6,190,279
6,186,400
6,046,876
6,649,393
6,224,460
6,571,955
7,255,712
7,537,877
6,436,375
6,282,897
6,282,8976,436,3757,537,8777,255,7126,571,9556,224,4606,649,3936,046,8766,186,4006,190,2796,068,5625,666,6575,317,3665,177,7335,081,3654,950,4275,014,8855,033,5285,450,3295,680,5795,648,4015,333,5375,538,9495,574,4425,357,2005,507,3955,782,007000000000000000000000000000000000000000000000000000000000
       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
2,167,409
1,955,178
2,291,820
2,471,479
2,634,409
2,360,828
2,508,314
2,651,189
2,602,424
2,370,081
2,381,998
2,418,700
2,439,518
2,334,559
2,403,415
2,518,241
2,349,493
2,318,527
2,300,426
2,427,163
2,230,510
2,230,801
2,172,216
2,743,632
3,248,338
2,709,851
2,294,794
2,294,7942,709,8513,248,3382,743,6322,172,2162,230,8012,230,5102,427,1632,300,4262,318,5272,349,4932,518,2412,403,4152,334,5592,439,5182,418,7002,381,9982,370,0812,602,4242,651,1892,508,3142,360,8282,634,4092,471,4792,291,8201,955,1782,167,409000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,525,022
1,439,024
1,930,821
1,436,209
2,405,206
2,286,262
3,014,838
2,979,168
2,934,078
2,502,661
2,564,185
2,923,634
2,743,329
2,809,588
2,672,264
2,782,431
3,069,241
2,912,010
2,692,632
2,339,577
2,229,226
2,048,566
2,063,992
2,294,328
2,829,391
1,731,669
1,005,018
1,310,709
2,174,738
1,902,230
2,146,189
2,158,201
2,845,737
2,194,636
2,444,956
2,009,326
1,951,040
1,049,369
1,710,489
2,056,697
2,195,114
1,382,477
1,410,670
1,695,798
1,861,094
2,440,133
2,317,225
2,635,506
2,828,966
2,544,994
2,671,427
2,639,130
2,432,537
2,360,528
2,270,227
2,466,691
2,282,690
2,365,210
2,168,852
1,771,799
1,932,457
1,807,607
1,875,363
1,976,255
1,860,415
1,603,862
1,399,785
1,404,974
1,398,230
1,562,359
1,713,703
1,595,206
1,957,138
2,623,639
2,595,601
2,585,375
2,065,464
2,799,880
2,369,119
2,636,141
2,809,017
2,602,597
1,866,386
2,133,683
2,133,6831,866,3862,602,5972,809,0172,636,1412,369,1192,799,8802,065,4642,585,3752,595,6012,623,6391,957,1381,595,2061,713,7031,562,3591,398,2301,404,9741,399,7851,603,8621,860,4151,976,2551,875,3631,807,6071,932,4571,771,7992,168,8522,365,2102,282,6902,466,6912,270,2272,360,5282,432,5372,639,1302,671,4272,544,9942,828,9662,635,5062,317,2252,440,1331,861,0941,695,7981,410,6701,382,4772,195,1142,056,6971,710,4891,049,3691,951,0402,009,3262,444,9562,194,6362,845,7372,158,2012,146,1891,902,2302,174,7381,310,7091,005,0181,731,6692,829,3912,294,3282,063,9922,048,5662,229,2262,339,5772,692,6322,912,0103,069,2412,782,4312,672,2642,809,5882,743,3292,923,6342,564,1852,502,6612,934,0782,979,1683,014,8382,286,2622,405,2061,436,2091,930,8211,439,0241,525,022
       Other Current Assets 
23,959
30,608
66,816
33,423
41,387
111,181
124,164
111,613
84,929
102,370
118,092
161,894
110,260
30,306
15,402
12,515
8,138
12,419
9,087
6,741
8,001
5,848
6,407
15,036
11,108
18,583
27,967
52,181
8,275
66,240
69,716
52,685
15,489
57,022
43,505
109,980
26,047
154,296
221,298
168,209
329,065
375,072
139,717
160,745
40,772
101,913
118,545
114,938
62,558
90,114
105,477
73,043
49,487
112,545
90,244
95,845
62,712
66,079
61,881
54,463
23,221
65,030
0
0
18,666
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000018,6660065,03023,22154,46361,88166,07962,71295,84590,244112,54549,48773,043105,47790,11462,558114,938118,545101,91340,772160,745139,717375,072329,065168,209221,298154,29626,047109,98043,50557,02215,48952,68569,71666,2408,27552,18127,96718,58311,10815,0366,4075,8488,0016,7419,08712,4198,13812,51515,40230,306110,260161,894118,092102,37084,929111,613124,164111,18141,38733,42366,81630,60823,959
   > 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
2,314,802
2,278,068
2,217,721
2,198,589
2,156,041
2,169,873
2,192,294
2,507,531
2,534,110
2,578,477
2,548,016
2,614,326
2,670,592
2,646,649
2,581,369
2,532,351
2,598,892
2,556,844
2,556,8442,598,8922,532,3512,581,3692,646,6492,670,5922,614,3262,548,0162,578,4772,534,1102,507,5312,192,2942,169,8732,156,0412,198,5892,217,7212,278,0682,314,802000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
2,192,984
2,219,307
2,268,795
2,219,307
2,459,396
2,451,217
2,517,426
2,531,606
2,655,156
2,720,357
2,934,795
3,085,085
3,226,203
3,412,010
3,567,455
3,751,102
3,703,833
3,682,444
3,639,709
3,557,006
3,484,418
3,409,919
3,384,050
3,541,139
3,500,947
3,773,627
3,977,454
3,998,068
3,982,467
4,014,330
4,089,808
4,147,169
4,145,785
4,122,188
4,114,002
4,281,076
4,270,349
4,225,341
4,118,166
4,097,974
3,731,935
3,698,626
3,568,905
3,478,024
3,014,850
3,018,573
2,920,649
2,853,236
2,770,174
2,737,929
2,719,330
2,670,215
2,672,266
2,592,669
2,559,257
2,569,431
2,569,235
2,507,424
2,528,256
2,464,181
2,389,089
2,364,313
2,359,665
2,370,243
2,287,846
2,272,048
2,244,911
2,217,303
2,165,335
2,149,456
2,111,935
2,126,920
2,152,184
2,442,303
2,458,244
2,505,655
2,483,707
2,553,321
2,617,297
2,584,094
2,524,167
0
0
0
0002,524,1672,584,0942,617,2972,553,3212,483,7072,505,6552,458,2442,442,3032,152,1842,126,9202,111,9352,149,4562,165,3352,217,3032,244,9112,272,0482,287,8462,370,2432,359,6652,364,3132,389,0892,464,1812,528,2562,507,4242,569,2352,569,4312,559,2572,592,6692,672,2662,670,2152,719,3302,737,9292,770,1742,853,2362,920,6493,018,5733,014,8503,478,0243,568,9053,698,6263,731,9354,097,9744,118,1664,225,3414,270,3494,281,0764,114,0024,122,1884,145,7854,147,1694,089,8084,014,3303,982,4673,998,0683,977,4543,773,6273,500,9473,541,1393,384,0503,409,9193,484,4183,557,0063,639,7093,682,4443,703,8333,751,1023,567,4553,412,0103,226,2033,085,0852,934,7952,720,3572,655,1562,531,6062,517,4262,451,2172,459,3962,219,3072,268,7952,219,3072,192,984
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,687
2,517
2,674
2,567
3,383
3,173
3,063
2,929
2,708
3,063
2,813
2,560
2,307
2,060
1,877
1,687
1,505
1,251
2,051
1,814
1,813
1,713
1,992
1,802
2,088
3,646
3,397
3,152
2,910
2,700
2,492
8,199
7,782
6,923
7,577
9,706
8,429
9,783
8,281
9,445
9,301
10,083
8,789
6,186
7,020
23,858
21,814
23,978
22,743
22,978
20,822
20,088
19,642
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000019,64220,08820,82222,97822,74323,97821,81423,8587,0206,1868,78910,0839,3019,4458,2819,7838,4299,7067,5776,9237,7828,1992,4922,7002,9103,1523,3973,6462,0881,8021,9921,7131,8131,8142,0511,2511,5051,6871,8772,0602,3072,5602,8133,0632,7082,9293,0633,1733,3832,5672,6742,5172,68700000000000000000
       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
12,575
12,413
12,146
11,991
11,519
12,345
13,262
13,372
13,290
12,418
12,444
12,714
10,245
10,091
10,144
10,208
10,299
10,214
10,21410,29910,20810,14410,09110,24512,71412,44412,41813,29013,37213,26212,34511,51911,99112,14612,41312,575000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
3,203,351
2,788,166
3,343,281
2,788,166
3,373,683
3,895,574
3,635,699
3,404,446
3,526,208
3,983,751
3,915,441
4,050,353
3,278,750
2,968,914
3,244,140
3,330,930
3,916,376
3,735,464
3,394,679
3,116,798
3,004,899
2,557,393
2,759,640
2,713,672
3,461,375
2,622,198
1,507,070
1,928,021
2,699,134
2,562,859
2,761,305
2,828,268
3,338,016
2,672,632
3,129,029
2,178,247
2,087,465
1,402,510
2,032,526
2,306,506
2,317,720
1,546,885
1,760,619
2,096,135
2,145,259
2,553,013
2,640,335
2,681,300
2,618,171
2,453,009
2,399,479
2,568,385
2,383,267
2,235,745
2,383,896
2,641,930
2,436,580
2,239,994
2,195,066
1,915,854
2,039,645
1,945,823
1,937,169
2,180,286
2,078,615
1,846,793
1,742,321
1,800,212
1,707,016
1,784,293
1,919,268
2,088,671
2,327,065
2,804,330
3,016,299
2,862,537
2,622,517
3,072,501
2,857,295
3,097,924
3,424,376
3,538,234
2,904,276
2,678,268
2,678,2682,904,2763,538,2343,424,3763,097,9242,857,2953,072,5012,622,5172,862,5373,016,2992,804,3302,327,0652,088,6711,919,2681,784,2931,707,0161,800,2121,742,3211,846,7932,078,6152,180,2861,937,1691,945,8232,039,6451,915,8542,195,0662,239,9942,436,5802,641,9302,383,8962,235,7452,383,2672,568,3852,399,4792,453,0092,618,1712,681,3002,640,3352,553,0132,145,2592,096,1351,760,6191,546,8852,317,7202,306,5062,032,5261,402,5102,087,4652,178,2473,129,0292,672,6323,338,0162,828,2682,761,3052,562,8592,699,1341,928,0211,507,0702,622,1983,461,3752,713,6722,759,6402,557,3933,004,8993,116,7983,394,6793,735,4643,916,3763,330,9303,244,1402,968,9143,278,7504,050,3533,915,4413,983,7513,526,2083,404,4463,635,6993,895,5743,373,6832,788,1663,343,2812,788,1663,203,351
   > Total Current Liabilities 
2,818,161
2,434,769
3,164,414
2,434,769
3,265,880
3,786,437
3,567,249
3,338,328
3,500,683
3,961,892
3,897,248
4,035,825
3,267,888
2,961,718
2,740,680
2,658,843
3,346,226
3,192,081
2,929,354
2,677,928
2,605,715
2,158,471
2,406,937
2,361,038
3,169,443
2,277,218
1,265,089
1,690,910
2,533,715
2,402,357
2,607,397
2,748,370
3,338,016
2,672,632
3,129,029
2,178,247
2,087,465
1,319,494
1,938,697
2,196,392
2,192,697
1,426,633
1,584,640
1,780,828
1,845,647
2,261,742
2,354,590
2,409,083
2,349,403
2,174,261
2,121,329
2,287,055
2,080,840
1,943,108
2,101,091
2,367,667
2,143,132
1,961,398
1,909,686
1,631,459
1,725,705
1,613,539
1,596,156
1,834,114
1,723,084
1,490,360
1,383,645
1,337,261
1,208,975
1,284,668
1,399,475
1,558,277
1,816,167
2,282,833
2,474,955
2,305,880
2,066,279
2,522,176
2,247,639
2,493,387
2,849,231
2,964,680
2,274,865
2,097,432
2,097,4322,274,8652,964,6802,849,2312,493,3872,247,6392,522,1762,066,2792,305,8802,474,9552,282,8331,816,1671,558,2771,399,4751,284,6681,208,9751,337,2611,383,6451,490,3601,723,0841,834,1141,596,1561,613,5391,725,7051,631,4591,909,6861,961,3982,143,1322,367,6672,101,0911,943,1082,080,8402,287,0552,121,3292,174,2612,349,4032,409,0832,354,5902,261,7421,845,6471,780,8281,584,6401,426,6332,192,6972,196,3921,938,6971,319,4942,087,4652,178,2473,129,0292,672,6323,338,0162,748,3702,607,3972,402,3572,533,7151,690,9101,265,0892,277,2183,169,4432,361,0382,406,9372,158,4712,605,7152,677,9282,929,3543,192,0813,346,2262,658,8432,740,6802,961,7183,267,8884,035,8253,897,2483,961,8923,500,6833,338,3283,567,2493,786,4373,265,8802,434,7693,164,4142,434,7692,818,161
       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
131,631
130,084
115,028
101,379
105,869
102,208
105,507
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000105,507102,208105,869101,379115,028130,084131,631000000000000000000000000000000000000000000000000000000000
       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
131,631
130,084
115,028
101,379
105,869
102,208
105,507
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000105,507102,208105,869101,379115,028130,084131,631000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,365,024
1,274,970
1,877,185
1,274,970
2,121,828
2,731,049
2,746,225
2,608,567
2,427,049
3,060,161
3,111,081
3,310,437
2,701,669
2,260,236
2,369,501
2,212,750
2,798,683
2,550,818
2,399,675
2,242,855
1,981,530
1,667,103
2,014,550
1,910,111
2,549,462
1,611,624
865,740
1,323,847
2,033,503
1,925,273
2,093,661
2,175,634
2,527,892
2,042,323
2,502,968
1,680,564
1,666,012
1,061,171
1,533,286
1,707,810
1,685,407
982,131
1,084,743
1,397,404
1,464,487
1,690,338
1,765,098
2,031,618
1,949,354
1,803,444
1,754,039
1,778,937
1,676,124
1,548,491
1,658,183
1,963,247
1,712,687
1,568,138
1,546,525
1,361,128
1,426,328
1,333,839
1,282,128
1,512,683
1,375,967
1,138,297
1,055,108
1,076,426
920,009
1,011,609
1,110,762
1,265,177
1,449,562
1,829,137
1,939,192
1,808,152
1,551,182
1,940,062
1,713,454
2,018,758
2,216,969
2,143,285
1,696,647
1,657,100
1,657,1001,696,6472,143,2852,216,9692,018,7581,713,4541,940,0621,551,1821,808,1521,939,1921,829,1371,449,5621,265,1771,110,7621,011,609920,0091,076,4261,055,1081,138,2971,375,9671,512,6831,282,1281,333,8391,426,3281,361,1281,546,5251,568,1381,712,6871,963,2471,658,1831,548,4911,676,1241,778,9371,754,0391,803,4441,949,3542,031,6181,765,0981,690,3381,464,4871,397,4041,084,743982,1311,685,4071,707,8101,533,2861,061,1711,666,0121,680,5642,502,9682,042,3232,527,8922,175,6342,093,6611,925,2732,033,5031,323,847865,7401,611,6242,549,4621,910,1112,014,5501,667,1031,981,5302,242,8552,399,6752,550,8182,798,6832,212,7502,369,5012,260,2362,701,6693,310,4373,111,0813,060,1612,427,0492,608,5672,746,2252,731,0492,121,8281,274,9701,877,1851,274,9701,365,024
       Other Current Liabilities 
574,576
528,207
584,373
897,346
619,072
560,936
486,664
431,242
815,278
666,503
464,869
461,986
460,251
636,819
354,770
431,715
463,580
564,795
391,659
307,014
490,423
357,695
250,415
308,982
472,861
491,739
236,323
207,317
332,155
314,022
435,555
407,762
648,790
466,027
546,282
414,371
421,453
253,243
394,026
466,391
479,478
372,026
410,390
270,778
267,228
330,886
286,728
293,891
320,066
289,178
290,204
279,931
324,499
313,642
359,085
320,607
349,281
320,174
293,869
210,232
250,692
238,835
280,023
241,949
168,044
264,969
247,018
173,866
0
191,102
240,652
205,825
197,300
384,184
376,554
338,246
365,808
408,387
357,181
373,968
528,468
0
0
0
000528,468373,968357,181408,387365,808338,246376,554384,184197,300205,825240,652191,1020173,866247,018264,969168,044241,949280,023238,835250,692210,232293,869320,174349,281320,607359,085313,642324,499279,931290,204289,178320,066293,891286,728330,886267,228270,778410,390372,026479,478466,391394,026253,243421,453414,371546,282466,027648,790407,762435,555314,022332,155207,317236,323491,739472,861308,982250,415357,695490,423307,014391,659564,795463,580431,715354,770636,819460,251461,986464,869666,503815,278431,242486,664560,936619,072897,346584,373528,207574,576
   > 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
358,676
462,951
498,042
499,625
519,793
530,394
510,897
521,497
541,344
556,657
556,238
550,325
609,656
604,537
575,145
573,554
629,411
580,836
580,836629,411573,554575,145604,537609,656550,325556,238556,657541,344521,497510,897530,394519,793499,625498,042462,951358,676000000000000000000000000000000000000000000000000000000000000000000
       Other 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
75,126
76,769
78,638
80,506
54,508
65,231
121,650
126,438
130,508
134,579
138,650
142,720
146,603
150,485
154,368
173,595
178,085
182,570
187,078
214,926
220,051
224,588
229,466
261,245
267,280
272,810
273,202
271,184
266,913
271,245
354,134
399,411
406,468
412,882
415,181
388,250
380,550
382,390
386,583
371,232
373,354
378,627
383,250
348,367
0
0
0
000348,367383,250378,627373,354371,232386,583382,390380,550388,250415,181412,882406,468399,411354,134271,245266,913271,184273,202272,810267,280261,245229,466224,588220,051214,926187,078182,570178,085173,595154,368150,485146,603142,720138,650134,579130,508126,438121,65065,23154,50880,50678,63876,76975,1260000000000000000000000000000000000000
> Total Stockholder Equity
2,631,161
2,721,681
3,125,485
2,721,681
3,811,904
4,039,736
3,970,640
4,299,731
4,620,933
4,735,232
4,592,872
4,955,538
5,222,389
5,337,946
5,080,194
5,245,795
5,438,154
5,653,488
5,590,002
5,736,356
5,874,863
6,002,151
5,797,673
5,966,688
6,253,463
6,440,182
6,080,878
5,899,746
5,997,797
6,130,018
6,145,178
6,291,274
6,621,215
6,786,975
6,546,810
6,557,459
6,564,543
6,245,959
6,043,294
6,009,581
5,838,626
5,684,755
5,186,512
5,147,169
4,903,127
5,106,964
5,119,564
5,239,635
5,372,332
5,585,554
5,518,897
5,656,116
5,913,125
6,068,083
5,772,686
5,896,019
6,018,486
6,126,816
5,875,105
5,938,895
5,980,861
6,014,964
5,831,392
5,906,162
5,969,017
5,948,686
5,606,009
5,492,741
5,461,132
5,495,661
5,414,506
5,398,568
5,531,886
5,771,763
5,708,090
5,902,340
5,972,375
6,191,218
6,037,757
6,120,680
6,412,704
6,531,994
6,130,991
6,161,473
6,161,4736,130,9916,531,9946,412,7046,120,6806,037,7576,191,2185,972,3755,902,3405,708,0905,771,7635,531,8865,398,5685,414,5065,495,6615,461,1325,492,7415,606,0095,948,6865,969,0175,906,1625,831,3926,014,9645,980,8615,938,8955,875,1056,126,8166,018,4865,896,0195,772,6866,068,0835,913,1255,656,1165,518,8975,585,5545,372,3325,239,6355,119,5645,106,9644,903,1275,147,1695,186,5125,684,7555,838,6266,009,5816,043,2946,245,9596,564,5436,557,4596,546,8106,786,9756,621,2156,291,2746,145,1786,130,0185,997,7975,899,7466,080,8786,440,1826,253,4635,966,6885,797,6736,002,1515,874,8635,736,3565,590,0025,653,4885,438,1545,245,7955,080,1945,337,9465,222,3894,955,5384,592,8724,735,2324,620,9334,299,7313,970,6404,039,7363,811,9042,721,6813,125,4852,721,6812,631,161
   Common Stock
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
220,000
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
208,981
0
0
0
000208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981208,981220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000220,000
   Retained Earnings 
1,732,461
1,847,981
2,226,785
1,847,981
2,913,204
3,141,036
3,071,940
3,401,031
3,722,233
3,836,532
3,694,172
4,056,838
4,323,689
4,464,246
4,206,494
4,372,095
4,564,454
4,779,788
4,716,302
4,862,656
5,001,163
5,128,451
4,923,973
5,092,988
5,379,763
5,566,482
5,207,178
5,086,608
5,243,828
5,411,136
5,426,296
5,572,392
5,902,334
6,068,093
5,827,928
5,838,577
5,845,661
5,527,077
5,324,412
5,290,699
5,119,745
4,822,074
4,323,831
4,284,488
4,040,446
4,244,283
4,256,883
4,376,954
4,509,651
4,722,873
4,656,216
4,793,435
5,050,444
5,205,402
4,910,005
5,033,338
5,155,805
5,264,135
5,012,424
5,076,214
5,118,180
5,152,283
4,968,711
5,043,481
5,106,336
5,086,005
4,718,328
4,605,060
4,573,451
4,632,980
4,551,825
4,535,887
4,669,205
4,909,082
4,845,409
5,039,659
5,109,694
5,328,537
5,175,076
5,257,999
5,550,023
5,644,313
5,243,310
5,273,792
5,273,7925,243,3105,644,3135,550,0235,257,9995,175,0765,328,5375,109,6945,039,6594,845,4094,909,0824,669,2054,535,8874,551,8254,632,9804,573,4514,605,0604,718,3285,086,0055,106,3365,043,4814,968,7115,152,2835,118,1805,076,2145,012,4245,264,1355,155,8055,033,3384,910,0055,205,4025,050,4444,793,4354,656,2164,722,8734,509,6514,376,9544,256,8834,244,2834,040,4464,284,4884,323,8314,822,0745,119,7455,290,6995,324,4125,527,0775,845,6615,838,5775,827,9286,068,0935,902,3345,572,3925,426,2965,411,1365,243,8285,086,6085,207,1785,566,4825,379,7635,092,9884,923,9735,128,4515,001,1634,862,6564,716,3024,779,7884,564,4544,372,0954,206,4944,464,2464,323,6894,056,8383,694,1723,836,5323,722,2333,401,0313,071,9403,141,0362,913,2041,847,9812,226,7851,847,9811,732,461
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-154,818-119,730-60,562000000000000000000000000000
   Other Stockholders Equity 000000000000000000000000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.