25 XP   0   0   10

Metro Systems Corporation Public Company Limited
Buy, Hold or Sell?

Let's analyse Metro Systems Corporation Public Company Limited together

PenkeI guess you are interested in Metro Systems Corporation 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 Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited

I send you an email if I find something interesting about Metro Systems Corporation Public Company Limited.

Quick analysis of Metro Systems Corporation Public Company Limited (30 sec.)










What can you expect buying and holding a share of Metro Systems Corporation Public Company Limited? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
฿6.03
Expected worth in 1 year
฿6.34
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
฿0.71
Return On Investment
8.3%

For what price can you sell your share?

Current Price per Share
฿8.65
Expected price per share
฿8.2 - ฿9.05
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Metro Systems Corporation Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿8.65

Intrinsic Value Per Share

฿2.05 - ฿22.18

Total Value Per Share

฿8.08 - ฿28.21

2. Growth of Metro Systems Corporation Public Company Limited (5 min.)




Is Metro Systems Corporation Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$61.8m$57.3m$3m5.0%

How much money is Metro Systems Corporation Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$1.8m$2m-$197.2k-10.8%
Net Profit Margin2.4%3.1%--

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

3. Financial Health of Metro Systems Corporation Public Company Limited (5 min.)




4. Comparing to competitors in the Electronics & Computer Distribution industry (5 min.)




  Industry Rankings (Electronics & Computer Distribution)  


Richest
#64 / 120

Most Revenue
#65 / 120

Most Profit
#58 / 120
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Metro Systems Corporation Public Company Limited? (5 min.)

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

What can you expect buying and holding a share of Metro Systems Corporation Public Company Limited?

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

Speculation

The Price per Share of Metro Systems Corporation Public Company Limited is ฿8.65. 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 Metro Systems Corporation 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 Metro Systems Corporation 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 ฿6.03. Based on the TTM, the Book Value Change Per Share is ฿0.08 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.09 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 ฿0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Metro Systems Corporation 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 Eps0.000.0%0.010.1%0.010.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.1%0.000.0%0.010.1%
Usd Total Gains Per Share0.000.0%0.010.1%0.010.1%0.000.1%0.010.1%
Usd Price Per Share0.26-0.25-0.25-0.21-0.18-
Price to Earnings Ratio42.35-26.68-11.45-17.18-13.36-
Price-to-Total Gains Ratio168.59--96.45-38.52-28.97-19.39-
Price to Book Ratio1.48-1.52-1.59-1.32-1.26-
Price-to-Total Gains Ratio168.59--96.45-38.52-28.97-19.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.246525
Number of shares4056
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (4056 shares)20.6219.46
Gains per Year (4056 shares)82.5077.85
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1463672552368
2937215411046146
313910923616569224
418514531821992302
5231181400274115380
6278217482329138458
7324253564384161536
8370290646439184614
9417326728494207692
10463362810548230770

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.01.098.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%30.010.00.075.0%57.022.00.072.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%70.00.09.088.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%36.04.00.090.0%71.08.00.089.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Metro Systems Corporation Public Company Limited

About Metro Systems Corporation Public Company Limited

Metro Systems Corporation Public Company Limited, together with its subsidiaries, engages in trading computers and equipment, software, supplies, and office equipment, as well as the provision of related services in Thailand. It operates through four segments: Sales Computer and Equipment, Sales and Installation Software, Sales Supplies and Office Equipment, and Rental and Other Services. The company provides server, storage, and network solutions for IT infrastructure; backup, modernized application, and IBM i solutions for infrastructure; hardware, contractual, supplies, and outsourcing printing and services solutions for digital printing; and compute, network, storage, HCI, private, hybrid, public cloud, middleware and other, database, API, and backup and DR solutions, as well as operating systems for digital infrastructure. It also offers digital businesses transformation, architecture design, application development, and application and infrastructure managed services for digital transformation; workforce and unified collaboration, mobility workforce, business process automation, and IT process management solutions for digital collaboration; and SOLIDWORKS 3D CAD, simulation, electrical design, SOLIDWORKS product data management, and technical communication solutions for designed and engineering. In addition, the company provides big data integration tools and platform, BI and data visualization, advance analytics and AI/ML, and data scientist platform solutions for data and analysis. Further, it offers end point, network, server and data, cloud, and mobility security solutions for cyber security; and training and services. Additionally, the company engages in the sale, and maintenance and services of computer and computer software. Metro Systems Corporation Public Company Limited was founded in 1986 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-11-25 21:06:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
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 underpriced.
Based on the earnings, the company is overpriced.
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 Metro Systems Corporation Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Metro Systems Corporation Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Net Profit Margin of 1.0% means that ฿0.01 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is 2.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM2.4%-1.4%
TTM2.4%YOY3.1%-0.7%
TTM2.4%5Y2.6%-0.1%
5Y2.6%10Y2.8%-0.2%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.6%-0.6%
TTM2.4%1.9%+0.5%
YOY3.1%2.9%+0.2%
5Y2.6%2.2%+0.4%
10Y2.8%2.0%+0.8%
1.1.2. Return on Assets

Shows how efficient Metro Systems Corporation Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 0.5% Return on Assets means that Metro Systems Corporation Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.5%TTM1.5%-1.0%
TTM1.5%YOY1.9%-0.3%
TTM1.5%5Y1.5%+0.0%
5Y1.5%10Y1.6%-0.1%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.0%-0.5%
TTM1.5%1.1%+0.4%
YOY1.9%1.6%+0.3%
5Y1.5%1.4%+0.1%
10Y1.6%1.3%+0.3%
1.1.3. Return on Equity

Shows how efficient Metro Systems Corporation Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • 0.9% Return on Equity means Metro Systems Corporation Public Company Limited generated ฿0.01 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM3.1%-2.2%
TTM3.1%YOY3.5%-0.5%
TTM3.1%5Y2.8%+0.2%
5Y2.8%10Y3.1%-0.3%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.4%-1.5%
TTM3.1%2.5%+0.6%
YOY3.5%4.6%-1.1%
5Y2.8%3.6%-0.8%
10Y3.1%3.2%-0.1%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Metro Systems Corporation Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Metro Systems Corporation Public Company Limited is operating .

  • Measures how much profit Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution 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 Metro Systems Corporation Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.3%-0.3%
TTM0.3%YOY3.4%-3.1%
TTM0.3%5Y3.1%-2.8%
5Y3.1%10Y2.3%+0.9%
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.1%-3.1%
TTM0.3%1.8%-1.5%
YOY3.4%3.6%-0.2%
5Y3.1%2.7%+0.4%
10Y2.3%2.3%0.0%
1.2.2. Operating Ratio

Measures how efficient Metro Systems Corporation Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • An Operation Ratio of 1.86 means that the operating costs are ฿1.86 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 1.857. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.834. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.857TTM1.834+0.023
TTM1.834YOY1.834-0.001
TTM1.8345Y1.821+0.013
5Y1.82110Y1.523+0.298
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8571.816+0.041
TTM1.8341.815+0.019
YOY1.8341.759+0.075
5Y1.8211.690+0.131
10Y1.5231.504+0.019
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Metro Systems Corporation Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Metro Systems Corporation Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A Current Ratio of 2.21 means the company has ฿2.21 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 2.206. The company is able to pay all its short-term debts. +1
  • The TTM is 1.883. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.206TTM1.883+0.323
TTM1.883YOY1.914-0.031
TTM1.8835Y1.924-0.041
5Y1.92410Y1.326+0.598
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2061.567+0.639
TTM1.8831.574+0.309
YOY1.9141.560+0.354
5Y1.9241.552+0.372
10Y1.3261.497-0.171
1.3.2. Quick Ratio

Measures if Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Quick Ratio of 1.09 means the company can pay off ฿1.09 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Metro Systems Corporation Public Company Limited:

  • The MRQ is 1.086. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.995. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.086TTM0.995+0.090
TTM0.995YOY1.384-0.389
TTM0.9955Y1.233-0.237
5Y1.23310Y1.170+0.062
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0860.768+0.318
TTM0.9950.768+0.227
YOY1.3840.886+0.498
5Y1.2330.886+0.347
10Y1.1700.893+0.277
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Metro Systems Corporation Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Metro Systems Corporation Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Metro Systems Corporation Public Company Limited to Electronics & Computer Distribution industry mean.
  • A Debt to Asset Ratio of 0.40 means that Metro Systems Corporation Public Company Limited assets are financed with 39.7% credit (debt) and the remaining percentage (100% - 39.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.397. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.477. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.397TTM0.477-0.080
TTM0.477YOY0.464+0.013
TTM0.4775Y0.452+0.026
5Y0.45210Y0.474-0.022
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3970.584-0.187
TTM0.4770.585-0.108
YOY0.4640.571-0.107
5Y0.4520.580-0.128
10Y0.4740.551-0.077
1.4.2. Debt to Equity Ratio

Measures if Metro Systems Corporation Public Company Limited is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A Debt to Equity ratio of 65.9% means that company has ฿0.66 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.659. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.949. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.659TTM0.949-0.290
TTM0.949YOY0.881+0.068
TTM0.9495Y0.842+0.107
5Y0.84210Y0.922-0.080
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6591.402-0.743
TTM0.9491.444-0.495
YOY0.8811.384-0.503
5Y0.8421.517-0.675
10Y0.9221.500-0.578
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Metro Systems Corporation 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 Metro Systems Corporation Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Metro Systems Corporation Public Company Limited to the Electronics & Computer Distribution industry mean.
  • A PE ratio of 42.35 means the investor is paying ฿42.35 for every ฿1 in earnings.

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

  • The EOD is 40.935. Based on the earnings, the company is overpriced. -1
  • The MRQ is 42.355. Based on the earnings, the company is overpriced. -1
  • The TTM is 26.678. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD40.935MRQ42.355-1.420
MRQ42.355TTM26.678+15.676
TTM26.678YOY11.447+15.231
TTM26.6785Y17.182+9.497
5Y17.18210Y13.361+3.821
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD40.9359.489+31.446
MRQ42.3559.292+33.063
TTM26.6788.580+18.098
YOY11.4479.636+1.811
5Y17.18210.643+6.539
10Y13.36113.106+0.255
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 4.761. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.926. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -21.759. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.761MRQ4.926-0.165
MRQ4.926TTM-21.759+26.686
TTM-21.759YOY-6.128-15.631
TTM-21.7595Y0.042-21.801
5Y0.04210Y0.929-0.887
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD4.7611.795+2.966
MRQ4.9261.796+3.130
TTM-21.7591.447-23.206
YOY-6.1280.806-6.934
5Y0.0420.437-0.395
10Y0.9291.570-0.641
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 Metro Systems Corporation Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronics & Computer Distribution industry mean).
  • A PB ratio of 1.48 means the investor is paying ฿1.48 for each ฿1 in book value.

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

  • The EOD is 1.435. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.484. Based on the equity, the company is underpriced. +1
  • The TTM is 1.516. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.435MRQ1.484-0.050
MRQ1.484TTM1.516-0.032
TTM1.516YOY1.593-0.077
TTM1.5165Y1.319+0.197
5Y1.31910Y1.262+0.058
Compared to industry (Electronics & Computer Distribution)
PeriodCompanyIndustry (mean)+/- 
EOD1.4351.284+0.151
MRQ1.4841.265+0.219
TTM1.5161.299+0.217
YOY1.5931.514+0.079
5Y1.3191.511-0.192
10Y1.2621.560-0.298
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 Metro Systems Corporation 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--0.0530.078-33%0.094-44%0.050+6%0.057-7%
Book Value Per Share--6.0305.881+3%5.586+8%5.432+11%4.891+23%
Current Ratio--2.2061.883+17%1.914+15%1.924+15%1.326+66%
Debt To Asset Ratio--0.3970.477-17%0.464-14%0.452-12%0.474-16%
Debt To Equity Ratio--0.6590.949-31%0.881-25%0.842-22%0.922-29%
Dividend Per Share--0.0000.100-100%0.190-100%0.119-100%0.182-100%
Eps--0.0530.178-70%0.198-73%0.154-66%0.153-65%
Free Cash Flow Per Share--0.4540.496-8%-0.265+158%0.192+137%0.169+170%
Free Cash Flow To Equity Per Share--0.1890.024+702%-0.102+154%0.022+763%0.060+218%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--22.180--------
Intrinsic Value_10Y_min--2.054--------
Intrinsic Value_1Y_max--0.899--------
Intrinsic Value_1Y_min--0.478--------
Intrinsic Value_3Y_max--3.711--------
Intrinsic Value_3Y_min--1.210--------
Intrinsic Value_5Y_max--7.738--------
Intrinsic Value_5Y_min--1.686--------
Market Cap3114000000.000-3%3222000000.0003208500000.000+0%3208500000.000+0%2594161548.000+24%2239035104.875+44%
Net Profit Margin--0.0100.024-58%0.031-68%0.026-61%0.028-63%
Operating Margin---0.003-100%0.034-100%0.031-100%0.023-100%
Operating Ratio--1.8571.834+1%1.834+1%1.821+2%1.523+22%
Pb Ratio1.435-3%1.4841.516-2%1.593-7%1.319+13%1.262+18%
Pe Ratio40.935-3%42.35526.678+59%11.447+270%17.182+147%13.361+217%
Price Per Share8.650-3%8.9508.913+0%8.913+0%7.206+24%6.220+44%
Price To Free Cash Flow Ratio4.761-3%4.926-21.759+542%-6.128+224%0.042+11553%0.929+430%
Price To Total Gains Ratio162.934-3%168.585-96.451+157%38.522+338%28.972+482%19.387+770%
Quick Ratio--1.0860.995+9%1.384-22%1.233-12%1.170-7%
Return On Assets--0.0050.015-66%0.019-72%0.015-65%0.016-68%
Return On Equity--0.0090.031-71%0.035-75%0.028-69%0.031-72%
Total Gains Per Share--0.0530.178-70%0.284-81%0.168-68%0.239-78%
Usd Book Value--61867486.50060341582.307+3%57314454.116+8%55733384.515+11%50178729.222+23%
Usd Book Value Change Per Share--0.0020.002-33%0.003-44%0.001+6%0.002-7%
Usd Book Value Per Share--0.1720.168+3%0.159+8%0.155+11%0.139+23%
Usd Dividend Per Share--0.0000.003-100%0.005-100%0.003-100%0.005-100%
Usd Eps--0.0020.005-70%0.006-73%0.004-66%0.004-65%
Usd Free Cash Flow--4659864.0005092091.509-8%-2717406.928+158%1970125.682+137%1556083.141+199%
Usd Free Cash Flow Per Share--0.0130.014-8%-0.008+158%0.005+137%0.005+170%
Usd Free Cash Flow To Equity Per Share--0.0050.001+702%-0.003+154%0.001+763%0.002+218%
Usd Market Cap88749000.000-3%91827000.00091442250.000+0%91442250.000+0%73933604.118+24%63812500.489+44%
Usd Price Per Share0.247-3%0.2550.254+0%0.254+0%0.205+24%0.177+44%
Usd Profit--542013.0001829144.086-70%2026352.736-73%1579849.829-66%1569028.218-65%
Usd Revenue--53273796.00067489517.034-21%64705913.790-18%58433563.007-9%55240886.896-4%
Usd Total Gains Per Share--0.0020.005-70%0.008-81%0.005-68%0.007-78%
 EOD+4 -4MRQTTM+14 -21YOY+16 -195Y+17 -1810Y+15 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1540.935
Price to Book Ratio (EOD)Between0-11.435
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.086
Current Ratio (MRQ)Greater than12.206
Debt to Asset Ratio (MRQ)Less than10.397
Debt to Equity Ratio (MRQ)Less than10.659
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.005
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose8.750
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets3,599,125
Total Liabilities1,428,336
Total Stockholder Equity2,167,691
 As reported
Total Liabilities 1,428,336
Total Stockholder Equity+ 2,167,691
Total Assets = 3,599,125

Assets

Total Assets3,599,125
Total Current Assets2,637,661
Long-term Assets2,637,661
Total Current Assets
Cash And Cash Equivalents 137,097
Short-term Investments 195,903
Net Receivables 1,102,213
Inventory 574,820
Other Current Assets 10,055
Total Current Assets  (as reported)2,637,661
Total Current Assets  (calculated)2,020,088
+/- 617,573
Long-term Assets
Long Term Investments 7,266
Intangible Assets 52,789
Long-term Assets Other 16,576
Long-term Assets  (as reported)961,464
Long-term Assets  (calculated)76,631
+/- 884,833

Liabilities & Shareholders' Equity

Total Current Liabilities1,195,864
Long-term Liabilities232,472
Total Stockholder Equity2,167,691
Total Current Liabilities
Short Long Term Debt 10,000
Accounts payable 836,744
Other Current Liabilities 194
Total Current Liabilities  (as reported)1,195,864
Total Current Liabilities  (calculated)846,938
+/- 348,926
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt53,779
Long-term Liabilities Other 349
Long-term Liabilities  (as reported)232,472
Long-term Liabilities  (calculated)54,128
+/- 178,344
Total Stockholder Equity
Retained Earnings 1,559,033
Total Stockholder Equity (as reported)2,167,691
Total Stockholder Equity (calculated)1,559,033
+/- 608,658
Other
Capital Stock360,000
Common Stock Shares Outstanding 360,000
Net Invested Capital 2,177,691
Net Working Capital 1,441,797



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
2,372,066
2,258,673
2,352,954
2,473,254
2,406,852
2,366,321
2,521,176
2,416,517
2,352,216
2,104,549
2,385,562
2,075,296
2,158,449
1,985,619
2,016,305
2,048,419
2,027,070
2,050,352
1,937,356
2,119,383
2,162,333
2,069,042
2,037,412
2,004,914
2,180,332
1,938,445
2,219,535
2,264,879
2,401,062
2,406,653
2,294,803
2,460,612
2,508,082
2,482,844
2,528,101
2,495,208
2,921,058
2,609,758
2,525,238
2,819,109
2,842,624
2,992,742
3,092,519
3,123,968
3,135,335
2,929,108
3,186,860
3,365,945
3,319,589
3,012,459
2,817,843
3,136,170
3,063,079
3,264,251
3,050,407
3,155,507
3,312,900
3,369,641
3,203,655
3,510,264
3,943,914
3,097,757
3,343,248
3,281,867
3,985,655
3,297,652
3,144,350
3,139,485
3,437,302
3,250,782
3,072,961
3,304,904
3,990,821
3,511,089
4,339,976
4,567,468
4,590,983
3,689,753
3,599,125
3,599,1253,689,7534,590,9834,567,4684,339,9763,511,0893,990,8213,304,9043,072,9613,250,7823,437,3023,139,4853,144,3503,297,6523,985,6553,281,8673,343,2483,097,7573,943,9143,510,2643,203,6553,369,6413,312,9003,155,5073,050,4073,264,2513,063,0793,136,1702,817,8433,012,4593,319,5893,365,9453,186,8602,929,1083,135,3353,123,9683,092,5192,992,7422,842,6242,819,1092,525,2382,609,7582,921,0582,495,2082,528,1012,482,8442,508,0822,460,6122,294,8032,406,6532,401,0622,264,8792,219,5351,938,4452,180,3322,004,9142,037,4122,069,0422,162,3332,119,3831,937,3562,050,3522,027,0702,048,4192,016,3051,985,6192,158,4492,075,2962,385,5622,104,5492,352,2162,416,5172,521,1762,366,3212,406,8522,473,2542,352,9542,258,6732,372,066
   > 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
2,057,468
2,047,752
2,276,861
2,052,984
2,177,890
2,322,992
2,362,932
2,159,225
2,446,644
2,878,833
2,047,218
2,265,439
2,254,874
2,964,320
2,294,744
2,213,350
2,205,027
2,547,508
2,263,078
2,169,330
2,375,287
3,092,147
2,578,456
3,469,882
3,672,801
3,686,539
2,734,537
2,637,661
2,637,6612,734,5373,686,5393,672,8013,469,8822,578,4563,092,1472,375,2872,169,3302,263,0782,547,5082,205,0272,213,3502,294,7442,964,3202,254,8742,265,4392,047,2182,878,8332,446,6442,159,2252,362,9322,322,9922,177,8902,052,9842,276,8612,047,7522,057,468000000000000000000000000000000000000000000000000000
       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
179,352
84,123
61,309
77,114
68,074
96,172
138,426
62,798
53,632
123,001
64,675
115,445
41,802
541,551
226,392
218,078
285,563
225,521
141,590
128,282
127,161
177,682
137,629
151,987
88,643
237,927
87,291
137,097
137,09787,291237,92788,643151,987137,629177,682127,161128,282141,590225,521285,563218,078226,392541,55141,802115,44564,675123,00153,63262,798138,42696,17268,07477,11461,30984,123179,352000000000000000000000000000000000000000000000000000
       Short-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
256,328
43,375
3,272
22,315
530,777
40,885
11,207
1,366
10,497
216,624
60,526
172,287
248,828
272,987
230,031
230,147
143,472
319,496
227,451
273,310
211,280
419,206
264,612
121,870
226,983
422,863
174,476
195,903
195,903174,476422,863226,983121,870264,612419,206211,280273,310227,451319,496143,472230,147230,031272,987248,828172,28760,526216,62410,4971,36611,20740,885530,77722,3153,27243,375256,328000000000000000000000000000000000000000000000000000
       Net Receivables 
770,559
738,036
787,550
897,577
837,102
779,725
969,007
707,160
892,528
789,913
1,022,894
721,045
849,042
782,695
873,459
855,397
802,853
889,080
757,993
803,549
740,674
744,969
791,616
776,545
959,673
782,382
839,270
1,128,013
1,090,874
1,124,540
1,067,263
1,121,819
1,139,587
1,173,313
1,359,268
1,138,963
1,426,297
1,174,601
1,112,490
1,377,176
1,287,126
1,203,792
1,549,055
1,250,608
1,414,580
1,227,950
1,180,452
1,277,825
1,620,842
1,237,974
1,219,672
1,129,634
1,427,410
1,566,084
1,457,447
1,141,530
1,629,119
1,469,512
1,475,703
1,846,230
1,508,051
943,095
924,326
1,447,325
1,546,736
1,191,630
1,343,885
1,340,992
1,431,026
1,255,912
1,273,242
1,516,223
1,764,055
1,536,189
2,531,235
1,728,037
1,731,101
1,251,238
1,102,213
1,102,2131,251,2381,731,1011,728,0372,531,2351,536,1891,764,0551,516,2231,273,2421,255,9121,431,0261,340,9921,343,8851,191,6301,546,7361,447,325924,326943,0951,508,0511,846,2301,475,7031,469,5121,629,1191,141,5301,457,4471,566,0841,427,4101,129,6341,219,6721,237,9741,620,8421,277,8251,180,4521,227,9501,414,5801,250,6081,549,0551,203,7921,287,1261,377,1761,112,4901,174,6011,426,2971,138,9631,359,2681,173,3131,139,5871,121,8191,067,2631,124,5401,090,8741,128,013839,270782,382959,673776,545791,616744,969740,674803,549757,993889,080802,853855,397873,459782,695849,042721,0451,022,894789,913892,528707,160969,007779,725837,102897,577787,550738,036770,559
       Other Current Assets 
80,277
72,753
95,509
79,435
69,032
83,693
63,459
78,849
41,732
50,203
34,677
35,999
96,779
66,076
49,302
39,416
93,533
78,757
64,310
47,909
131,340
139,067
94,595
50,045
126,250
97,502
77,297
50,238
164,214
138,928
116,173
65,341
99,582
165,552
120,036
70,222
208,817
182,536
147,826
80,369
95,870
100,745
88,167
72,249
75,345
91,148
112,082
82,194
23,717
48,774
54,234
71,994
78,424
87,092
79,170
61,652
97,216
27,434
25,252
24,548
22,768
21,600
6,774
10,612
18,125
15,790
11,685
7,543
35,228
28,777
32,207
42,513
83,714
52,324
28,958
9,443
34,163
18,509
10,055
10,05518,50934,1639,44328,95852,32483,71442,51332,20728,77735,2287,54311,68515,79018,12510,6126,77421,60022,76824,54825,25227,43497,21661,65279,17087,09278,42471,99454,23448,77423,71782,194112,08291,14875,34572,24988,167100,74595,87080,369147,826182,536208,81770,222120,036165,55299,58265,341116,173138,928164,21450,23877,29797,502126,25050,04594,595139,067131,34047,90964,31078,75793,53339,41649,30266,07696,77935,99934,67750,20341,73278,84963,45983,69369,03279,43595,50972,75380,277
   > 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
1,065,081
1,050,539
1,077,809
1,026,993
1,021,335
1,002,908
931,000
934,458
889,794
987,704
903,631
929,617
898,674
932,633
870,094
894,667
904,444
955,216
961,464
961,464955,216904,444894,667870,094932,633898,674929,617903,631987,704889,794934,458931,0001,002,9081,021,3351,026,9931,077,8091,050,5391,065,081000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
913,762
897,007
890,123
869,192
839,947
809,145
808,165
836,531
809,452
775,690
763,482
749,762
717,278
684,519
659,175
665,348
635,570
615,087
589,451
569,263
560,976
545,998
528,502
515,754
497,211
478,209
490,573
492,172
525,678
525,823
511,836
498,186
500,383
489,974
496,809
472,109
484,108
494,444
502,528
494,482
490,775
481,275
484,313
468,538
459,718
458,077
500,554
525,899
533,791
559,576
615,231
664,239
639,859
618,740
606,150
594,471
581,797
604,485
585,653
566,589
560,201
544,931
530,754
507,012
497,870
487,083
476,983
465,136
450,946
440,694
430,194
429,005
427,374
415,659
414,115
0
0
0
0
0000414,115415,659427,374429,005430,194440,694450,946465,136476,983487,083497,870507,012530,754544,931560,201566,589585,653604,485581,797594,471606,150618,740639,859664,239615,231559,576533,791525,899500,554458,077459,718468,538484,313481,275490,775494,482502,528494,444484,108472,109496,809489,974500,383498,186511,836525,823525,678492,172490,573478,209497,211515,754528,502545,998560,976569,263589,451615,087635,570665,348659,175684,519717,278749,762763,482775,690809,452836,531808,165809,145839,947869,192890,123897,007913,762
       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
12,558
10,657
10,622
9,969
10,638
10,784
11,134
12,216
11,267
10,893
10,703
12,058
12,388
10,911
9,122
7,878
6,819
5,788
4,778
3,649
5,481
5,433
5,464
6,084
6,923
7,125
7,422
7,266
7,2667,4227,1256,9236,0845,4645,4335,4813,6494,7785,7886,8197,8789,12210,91112,38812,05810,70310,89311,26712,21611,13410,78410,6389,96910,62210,65712,558000000000000000000000000000000000000000000000000000
       Intangible Assets 
8,258
7,439
12,955
12,292
11,569
18,611
17,914
17,312
10,477
10,205
9,378
9,088
8,803
8,516
8,225
7,935
7,735
14,431
13,794
13,202
13,488
13,034
12,010
11,249
10,728
9,654
11,629
6,143
9,738
9,708
9,369
5,284
5,660
5,455
8,768
8,312
8,121
7,907
7,649
11,782
11,375
11,941
12,802
11,753
10,736
10,352
12,421
12,753
18,622
18,190
17,148
16,730
15,922
15,332
14,264
13,237
13,840
14,027
16,344
16,711
16,243
18,243
22,282
20,699
27,496
26,319
34,694
38,301
39,294
36,947
34,922
42,070
44,532
45,864
48,004
49,976
50,136
51,760
52,789
52,78951,76050,13649,97648,00445,86444,53242,07034,92236,94739,29438,30134,69426,31927,49620,69922,28218,24316,24316,71116,34414,02713,84013,23714,26415,33215,92216,73017,14818,19018,62212,75312,42110,35210,73611,75312,80211,94111,37511,7827,6497,9078,1218,3128,7685,4555,6605,2849,3699,7089,7386,14311,6299,65410,72811,24912,01013,03413,48813,20213,79414,4317,7357,9358,2258,5168,8039,0889,37810,20510,47717,31217,91418,61111,56912,29212,9557,4398,258
       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
42,300
42,291
42,387
42,267
42,265
42,250
42,332
42,331
42,332
42,332
42,292
42,293
42,264
42,282
41,544
23,526
16,527
16,527
16,576
16,57616,52716,52723,52641,54442,28242,26442,29342,29242,33242,33242,33142,33242,25042,26542,26742,38742,29142,300000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,630,654
1,542,720
1,607,456
1,676,002
1,575,000
1,544,461
1,631,142
1,457,158
1,334,636
1,160,565
1,369,334
1,029,245
1,061,423
963,109
947,522
962,313
915,093
980,057
825,676
982,675
1,024,569
991,203
922,295
870,634
1,016,881
798,318
1,039,057
1,042,035
1,202,506
1,221,238
1,043,250
1,275,769
1,378,627
1,324,683
1,254,052
1,179,445
1,670,527
1,326,682
1,176,531
1,413,916
1,529,498
1,635,684
1,686,296
1,656,685
1,714,355
1,458,026
1,656,244
1,797,412
1,807,233
1,460,915
1,216,074
1,507,828
1,359,708
1,649,303
1,364,814
1,416,796
1,511,382
1,645,300
1,391,102
1,648,103
1,998,598
1,302,796
1,505,142
1,388,539
2,028,585
1,489,258
1,276,506
1,249,580
1,485,714
1,383,846
1,150,551
1,327,421
1,949,000
1,544,286
2,281,949
2,492,219
2,519,803
1,537,977
1,428,336
1,428,3361,537,9772,519,8032,492,2192,281,9491,544,2861,949,0001,327,4211,150,5511,383,8461,485,7141,249,5801,276,5061,489,2582,028,5851,388,5391,505,1421,302,7961,998,5981,648,1031,391,1021,645,3001,511,3821,416,7961,364,8141,649,3031,359,7081,507,8281,216,0741,460,9151,807,2331,797,4121,656,2441,458,0261,714,3551,656,6851,686,2961,635,6841,529,4981,413,9161,176,5311,326,6821,670,5271,179,4451,254,0521,324,6831,378,6271,275,7691,043,2501,221,2381,202,5061,042,0351,039,057798,3181,016,881870,634922,295991,2031,024,569982,675825,676980,057915,093962,313947,522963,1091,061,4231,029,2451,369,3341,160,5651,334,6361,457,1581,631,1421,544,4611,575,0001,676,0021,607,4561,542,7201,630,654
   > Total Current Liabilities 
1,309,825
1,240,754
1,307,854
1,394,447
1,320,349
1,308,581
1,405,962
1,224,946
1,120,163
965,681
1,193,346
864,989
916,194
838,048
840,138
867,253
812,557
891,604
751,335
921,822
978,021
959,328
904,321
858,535
1,006,081
784,751
1,016,798
1,008,042
1,079,672
1,098,224
912,459
1,066,379
1,171,725
1,114,087
1,106,610
1,028,029
1,547,058
1,173,341
1,022,752
1,258,774
1,370,014
1,398,162
1,417,960
1,385,751
1,457,530
1,209,780
1,370,606
1,534,947
1,527,340
1,187,543
963,372
1,213,344
1,090,353
1,395,061
1,116,823
1,149,542
1,194,800
1,352,655
1,108,950
1,413,993
1,780,249
1,051,392
1,250,606
1,169,213
1,785,359
1,246,642
1,036,457
1,000,615
1,242,226
1,142,845
908,838
1,091,868
1,702,360
1,315,470
2,034,679
2,277,342
2,284,066
1,302,502
1,195,864
1,195,8641,302,5022,284,0662,277,3422,034,6791,315,4701,702,3601,091,868908,8381,142,8451,242,2261,000,6151,036,4571,246,6421,785,3591,169,2131,250,6061,051,3921,780,2491,413,9931,108,9501,352,6551,194,8001,149,5421,116,8231,395,0611,090,3531,213,344963,3721,187,5431,527,3401,534,9471,370,6061,209,7801,457,5301,385,7511,417,9601,398,1621,370,0141,258,7741,022,7521,173,3411,547,0581,028,0291,106,6101,114,0871,171,7251,066,379912,4591,098,2241,079,6721,008,0421,016,798784,7511,006,081858,535904,321959,328978,021921,822751,335891,604812,557867,253840,138838,048916,194864,9891,193,346965,6811,120,1631,224,9461,405,9621,308,5811,320,3491,394,4471,307,8541,240,7541,309,825
       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
383,981
385,921
539,862
24,838
25,448
25,632
25,695
25,511
20,455
497,185
191,742
214,527
157,637
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000157,637214,527191,742497,18520,45525,51125,69525,63225,44824,838539,862385,921383,981000000000000000000000000000000000000000000000000000
       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
383,981
385,921
539,862
24,838
25,448
25,632
25,695
25,511
20,455
497,185
191,742
214,527
157,637
413,604
334,264
271,518
152,816
25,951
253,546
130,092
113,927
9,614
159,725
541,234
591,794
192,979
98,195
10,000
10,00098,195192,979591,794541,234159,7259,614113,927130,092253,54625,951152,816271,518334,264413,604157,637214,527191,742497,18520,45525,51125,69525,63225,44824,838539,862385,921383,981000000000000000000000000000000000000000000000000000
       Accounts payable 
736,079
664,221
690,578
1,117,376
806,064
741,438
791,470
967,631
725,976
511,423
702,571
527,286
517,121
515,689
478,893
509,864
480,887
529,803
487,580
502,112
592,091
474,265
479,506
576,995
508,454
434,145
742,204
572,011
643,063
589,296
433,807
745,417
668,825
719,406
698,955
661,720
610,198
670,151
546,961
696,633
768,316
832,303
606,152
1,034,288
752,071
709,709
767,476
988,773
1,225,953
934,647
659,263
735,777
669,284
729,965
495,338
636,363
705,134
600,328
577,875
765,863
938,337
559,284
733,435
572,167
1,024,635
613,653
487,771
566,501
985,156
507,117
527,364
600,136
1,293,593
756,648
1,164,745
1,287,697
1,590,679
834,478
836,744
836,744834,4781,590,6791,287,6971,164,745756,6481,293,593600,136527,364507,117985,156566,501487,771613,6531,024,635572,167733,435559,284938,337765,863577,875600,328705,134636,363495,338729,965669,284735,777659,263934,6471,225,953988,773767,476709,709752,0711,034,288606,152832,303768,316696,633546,961670,151610,198661,720698,955719,406668,825745,417433,807589,296643,063572,011742,204434,145508,454576,995479,506474,265592,091502,112487,580529,803480,887509,864478,893515,689517,121527,286702,571511,423725,976967,631791,470741,438806,0641,117,376690,578664,221736,079
       Other Current Liabilities 
51,553
34,311
49,528
82,316
48,787
50,459
45,741
53,653
159,193
159,993
125,020
180,173
168,365
132,426
129,695
190,633
150,993
169,075
150,526
212,673
185,873
221,090
153,766
154,650
158,843
135,067
120,476
143,362
197,629
194,045
172,153
173,349
257,711
199,541
177,753
179,790
379,951
190,551
206,827
233,922
252,231
163,384
144,416
173,832
226,980
137,253
232,782
217,894
151,249
39,506
22,410
249,085
168,397
240,791
248,277
251,171
206,684
95,081
105,993
135,802
351
573
211
186,248
216,009
171,827
139,898
132,686
138,740
281,676
138,544
223,182
317,282
276,161
194,064
35,832
34,686
618
194
19461834,68635,832194,064276,161317,282223,182138,544281,676138,740132,686139,898171,827216,009186,248211573351135,802105,99395,081206,684251,171248,277240,791168,397249,08522,41039,506151,249217,894232,782137,253226,980173,832144,416163,384252,231233,922206,827190,551379,951179,790177,753199,541257,711173,349172,153194,045197,629143,362120,476135,067158,843154,650153,766221,090185,873212,673150,526169,075150,993190,633129,695132,426168,365180,173125,020159,993159,19353,65345,74150,45948,78782,31649,52834,31151,553
   > 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
218,349
251,404
254,536
219,326
243,226
242,616
240,049
248,966
243,488
241,001
241,713
235,553
246,640
228,816
247,270
214,876
235,737
235,475
232,472
232,472235,475235,737214,876247,270228,816246,640235,553241,713241,001243,488248,966240,049242,616243,226219,326254,536251,404218,349000000000000000000000000000000000000000000000000000000000000
       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
70,168
72,780
75,392
160,626
164,725
168,072
111,425
112,586
83,948
87,026
89,879
91,813
98,541
100,963
102,960
104,091
106,421
113,750
115,943
110,910
132,905
135,588
137,834
138,985
136,106
138,685
141,263
141,950
144,540
159,578
162,161
154,704
152,205
199,897
201,225
174,895
198,191
201,863
202,180
212,017
212,888
217,217
222,993
220,756
224,304
209,933
228,774
0
0
0
0
0000228,774209,933224,304220,756222,993217,217212,888212,017202,180201,863198,191174,895201,225199,897152,205154,704162,161159,578144,540141,950141,263138,685136,106138,985137,834135,588132,905110,910115,943113,750106,421104,091102,960100,96398,54191,81389,87987,02683,948112,586111,425168,072164,725160,62675,39272,78070,1680000000000000000000000000000
> Total Stockholder Equity
726,664
699,857
730,843
783,121
819,371
804,837
868,784
917,831
1,014,700
941,094
1,013,317
1,043,196
1,094,191
1,018,800
1,062,988
1,080,707
1,108,219
1,066,865
1,107,069
1,132,294
1,132,878
1,072,626
1,108,776
1,127,829
1,158,566
1,134,505
1,174,575
1,216,538
1,192,617
1,179,227
1,244,281
1,177,894
1,123,680
1,152,179
1,267,659
1,308,440
1,243,101
1,276,303
1,340,874
1,396,708
1,306,430
1,350,701
1,400,053
1,461,110
1,414,219
1,462,764
1,521,298
1,559,249
1,504,621
1,545,436
1,592,885
1,623,164
1,698,423
1,610,289
1,679,596
1,732,384
1,796,650
1,721,436
1,810,134
1,859,800
1,942,901
1,792,630
1,835,744
1,888,871
1,952,617
1,803,838
1,863,274
1,885,217
1,946,975
1,862,269
1,917,749
1,974,503
2,038,847
1,963,740
2,054,969
2,072,197
2,068,133
2,148,673
2,167,691
2,167,6912,148,6732,068,1332,072,1972,054,9691,963,7402,038,8471,974,5031,917,7491,862,2691,946,9751,885,2171,863,2741,803,8381,952,6171,888,8711,835,7441,792,6301,942,9011,859,8001,810,1341,721,4361,796,6501,732,3841,679,5961,610,2891,698,4231,623,1641,592,8851,545,4361,504,6211,559,2491,521,2981,462,7641,414,2191,461,1101,400,0531,350,7011,306,4301,396,7081,340,8741,276,3031,243,1011,308,4401,267,6591,152,1791,123,6801,177,8941,244,2811,179,2271,192,6171,216,5381,174,5751,134,5051,158,5661,127,8291,108,7761,072,6261,132,8781,132,2941,107,0691,066,8651,108,2191,080,7071,062,9881,018,8001,094,1911,043,1961,013,317941,0941,014,700917,831868,784804,837819,371783,121730,843699,857726,664
   Common Stock
337,153
339,045
339,216
339,744
350,588
350,588
352,324
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
0
0
0
0
0000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000352,324350,588350,588339,744339,216339,045337,153
   Retained Earnings 
134,756
105,095
135,911
184,100
209,506
190,450
252,660
287,609
420,478
346,872
419,095
448,975
499,969
424,579
468,766
486,485
513,997
472,643
512,848
538,073
538,656
478,405
514,555
533,607
564,344
540,283
580,354
622,316
598,395
585,005
650,059
583,672
529,458
557,957
673,438
714,218
648,879
682,081
746,652
802,486
712,209
756,479
805,832
866,888
819,998
868,542
927,076
965,027
910,399
951,214
998,663
1,028,942
1,104,192
1,016,068
1,085,375
1,138,096
1,202,427
1,126,972
1,215,665
1,265,596
1,300,694
1,150,348
1,193,211
1,293,952
1,358,395
1,209,616
1,269,052
1,290,995
1,352,753
1,268,047
1,323,527
1,380,281
1,444,625
1,369,518
1,460,747
1,430,075
1,426,011
1,506,551
1,559,033
1,559,0331,506,5511,426,0111,430,0751,460,7471,369,5181,444,6251,380,2811,323,5271,268,0471,352,7531,290,9951,269,0521,209,6161,358,3951,293,9521,193,2111,150,3481,300,6941,265,5961,215,6651,126,9721,202,4271,138,0961,085,3751,016,0681,104,1921,028,942998,663951,214910,399965,027927,076868,542819,998866,888805,832756,479712,209802,486746,652682,081648,879714,218673,438557,957529,458583,672650,059585,005598,395622,316580,354540,283564,344533,607514,555478,405538,656538,073512,848472,643513,997486,485468,766424,579499,969448,975419,095346,872420,478287,609252,660190,450209,506184,100135,911105,095134,756
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9
-1
-1
67
1
242
247
-18
85
160
411
697
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
000000000010000069741116085-18247242167-1-190000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.