25 XP   0   0   10

Patkol Public Company Limited
Buy, Hold or Sell?

Let's analyse Patkol Public Company Limited together

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

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

Quick analysis of Patkol Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
฿0.00
When do you have the money?
1 year
How often do you get paid?
32.5%

What is your share worth?

Current worth
฿2.95
Expected worth in 1 year
฿3.01
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
฿0.06
Return On Investment
4.4%

For what price can you sell your share?

Current Price per Share
฿1.43
Expected price per share
฿1.25 - ฿1.61
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Patkol Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿1.43

Intrinsic Value Per Share

฿-6.04 - ฿9.24

Total Value Per Share

฿-3.09 - ฿12.19

2. Growth of Patkol Public Company Limited (5 min.)




Is Patkol Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$41.9m$43.9m-$1.7m-4.0%

How much money is Patkol Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money-$346k-$492.5k$146.4k42.3%
Net Profit Margin-4.1%-3.9%--

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

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




4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#607 / 751

Most Revenue
#604 / 751

Most Profit
#596 / 751

Most Efficient
#618 / 751
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

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

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

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

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

Speculation

The Price per Share of Patkol Public Company Limited is ฿1.43. 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 Patkol 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 Patkol 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 ฿2.95. Based on the TTM, the Book Value Change Per Share is ฿0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.04 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Patkol 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 Eps0.00-0.2%0.000.0%0.00-0.1%0.00-0.1%0.000.0%
Usd Book Value Change Per Share0.00-0.2%0.000.0%0.00-0.1%0.000.0%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-0.2%0.000.0%0.000.1%0.000.0%0.000.1%
Usd Price Per Share0.03-0.04-0.06-0.05-0.07-
Price to Earnings Ratio-3.11-12.40-3.21-3.50-15.79-
Price-to-Total Gains Ratio-12.70-19.50-40.74-22.44-18.06-
Price to Book Ratio0.40-0.54-0.75-0.66-0.85-
Price-to-Total Gains Ratio-12.70-19.50-40.74-22.44-18.06-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.039039
Number of shares25615
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (25615 shares)11.068.80
Gains per Year (25615 shares)44.2435.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11433453-1725
238678105-3560
34129122158-5295
45172166210-70130
57215210263-87165
68257254316-104200
79300298368-122235
811343342421-139270
912386386473-156305
1013429430526-174340

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%8.04.00.066.7%9.011.00.045.0%28.011.01.070.0%52.011.014.067.5%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%10.010.00.050.0%26.014.00.065.0%44.028.05.057.1%
Dividend per Share1.00.03.025.0%5.00.07.041.7%6.00.014.030.0%13.00.027.032.5%26.00.051.033.8%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%12.08.00.060.0%29.011.00.072.5%48.024.05.062.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Patkol Public Company Limited

About Patkol Public Company Limited

Patkol Public Company Limited, together with its subsidiaries, trades in and services various engineering products in Thailand and internationally. It offers turnkey sales services in the design, manufacturing, and installation of various industrial refrigeration machinery for ice making, supermarket, dairy and ice-cream processing, and food related processing plants and supplies industries. The company provides ice making machines, ice storage equipment, and ice handling machines; and cold room products, chillers, refrigeration equipment, supermarket showcases, and freezers. It also offers food and dairy machinery, including thermization and pasteurization machinery, UHT units, pouch filers, tubular heat exchangers, clean in place machinery; mixing and blending systems, extraction systems, fermenter systems, dissolving systems, filling systems, heating and cooling systems, and utilities systems, as well as control and automation systems, milk collection centers, and hot water units. In addition, the company provides receiving, storage, milk transport, aseptic storage, mixing, jacket, fermenter, pharmaceutical grade, and cooling tanks, as well as ultra mixers and fiter vessels. Further, it sells evaporative condensers, spare parts, and equipment for evaporative condensers; and designs, manufactures, installs, and maintains pressure and no pressure tanks. The company serves meat processing, frozen food, non-alcoholic, sauce and seasonings, pharmaceutical, chemical, cosmetics, alcoholic drink, and cold storage and distributor industries. The company was formerly known as Patanakolkarn Co., Ltd and changed its name to Patkol Public Company Limited in 1993. Patkol Public Company Limited was incorporated in 1965 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2023-09-22 15:57:03.

Financial Health

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

Valuation

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

1.1. Profitability of Patkol Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -15.9% means that ฿-0.16 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is -15.9%. The company is making a huge loss. -2
  • The TTM is -4.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-15.9%TTM-4.1%-11.8%
TTM-4.1%YOY-3.9%-0.2%
TTM-4.1%5Y-2.5%-1.6%
5Y-2.5%10Y0.6%-3.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-15.9%5.8%-21.7%
TTM-4.1%5.2%-9.3%
YOY-3.9%5.2%-9.1%
5Y-2.5%4.5%-7.0%
10Y0.6%4.7%-4.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • -1.4% Return on Assets means that Patkol Public Company Limited generated ฿-0.01 profit for each $1 in assets.

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

  • The MRQ is -1.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM-0.3%-1.0%
TTM-0.3%YOY-0.4%+0.1%
TTM-0.3%5Y-0.4%+0.0%
5Y-0.4%10Y0.4%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%1.2%-2.6%
TTM-0.3%1.1%-1.4%
YOY-0.4%1.1%-1.5%
5Y-0.4%1.1%-1.5%
10Y0.4%1.1%-0.7%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • -3.3% Return on Equity means Patkol Public Company Limited generated ฿-0.03 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is -3.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.3%TTM-0.9%-2.4%
TTM-0.9%YOY-1.3%+0.4%
TTM-0.9%5Y-1.1%+0.2%
5Y-1.1%10Y1.3%-2.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.3%2.6%-5.9%
TTM-0.9%2.2%-3.1%
YOY-1.3%2.2%-3.5%
5Y-1.1%2.0%-3.1%
10Y1.3%2.2%-0.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Patkol Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Patkol Public Company Limited is operating .

  • Measures how much profit Patkol 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 Patkol Public Company Limited to the Specialty Industrial Machinery 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 Patkol Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-1.3%+1.3%
TTM-1.3%YOY-5.3%+4.0%
TTM-1.3%5Y-1.7%+0.5%
5Y-1.7%10Y-0.1%-1.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-1.3%3.0%-4.3%
YOY-5.3%6.4%-11.7%
5Y-1.7%5.7%-7.4%
10Y-0.1%4.7%-4.8%
1.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 2.07 means that the operating costs are ฿2.07 for each ฿1 in net sales.

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

  • The MRQ is 2.073. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.864. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.073TTM1.864+0.209
TTM1.864YOY1.893-0.029
TTM1.8645Y1.834+0.030
5Y1.83410Y1.457+0.377
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0731.534+0.539
TTM1.8641.551+0.313
YOY1.8931.540+0.353
5Y1.8341.517+0.317
10Y1.4571.234+0.223
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Patkol Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 0.95 means the company has ฿0.95 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 0.946. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.023. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.946TTM1.023-0.077
TTM1.023YOY1.208-0.184
TTM1.0235Y1.218-0.195
5Y1.21810Y0.892+0.326
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9461.694-0.748
TTM1.0231.695-0.672
YOY1.2081.662-0.454
5Y1.2181.745-0.527
10Y0.8921.532-0.640
1.3.2. Quick Ratio

Measures if Patkol 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 Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.15 means the company can pay off ฿0.15 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.153. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.299. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.153TTM0.299-0.147
TTM0.299YOY0.577-0.278
TTM0.2995Y0.518-0.219
5Y0.51810Y0.614-0.096
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1530.692-0.539
TTM0.2990.704-0.405
YOY0.5770.817-0.240
5Y0.5180.848-0.330
10Y0.6140.859-0.245
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Patkol Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Patkol Public Company Limited to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.58 means that Patkol Public Company Limited assets are financed with 57.6% credit (debt) and the remaining percentage (100% - 57.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.576. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.595. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.595-0.018
TTM0.595YOY0.604-0.009
TTM0.5955Y0.602-0.007
5Y0.60210Y0.617-0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.505+0.071
TTM0.5950.514+0.081
YOY0.6040.503+0.101
5Y0.6020.497+0.105
10Y0.6170.490+0.127
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 138.4% means that company has ฿1.38 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.384. The company is able to pay all its debts with equity. +1
  • The TTM is 1.498. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.384TTM1.498-0.114
TTM1.498YOY1.553-0.055
TTM1.4985Y1.555-0.057
5Y1.55510Y1.704-0.149
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3841.028+0.356
TTM1.4981.070+0.428
YOY1.5531.023+0.530
5Y1.5551.063+0.492
10Y1.7041.045+0.659
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Patkol 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 Patkol Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Patkol Public Company Limited to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -3.11 means the investor is paying ฿-3.11 for every ฿1 in earnings.

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

  • The EOD is -3.733. Based on the earnings, the company is expensive. -2
  • The MRQ is -3.106. Based on the earnings, the company is expensive. -2
  • The TTM is 12.403. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD-3.733MRQ-3.106-0.626
MRQ-3.106TTM12.403-15.509
TTM12.403YOY3.205+9.198
TTM12.4035Y3.495+8.908
5Y3.49510Y15.793-12.298
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-3.73317.776-21.509
MRQ-3.10617.899-21.005
TTM12.40316.835-4.432
YOY3.20521.772-18.567
5Y3.49520.115-16.620
10Y15.79327.836-12.043
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 1.162. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 0.967. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 56.660. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD1.162MRQ0.967+0.195
MRQ0.967TTM56.660-55.694
TTM56.660YOY-3.179+59.839
TTM56.6605Y9.365+47.296
5Y9.36510Y5.185+4.180
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.1624.344-3.182
MRQ0.9673.479-2.512
TTM56.6601.514+55.146
YOY-3.1790.274-3.453
5Y9.3650.131+9.234
10Y5.1851.901+3.284
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 Patkol Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.40 means the investor is paying ฿0.40 for each ฿1 in book value.

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

  • The EOD is 0.484. Based on the equity, the company is cheap. +2
  • The MRQ is 0.403. Based on the equity, the company is cheap. +2
  • The TTM is 0.541. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.484MRQ0.403+0.081
MRQ0.403TTM0.541-0.138
TTM0.541YOY0.754-0.212
TTM0.5415Y0.659-0.118
5Y0.65910Y0.854-0.195
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.4842.176-1.692
MRQ0.4032.326-1.923
TTM0.5412.162-1.621
YOY0.7542.650-1.896
5Y0.6592.474-1.815
10Y0.8542.991-2.137
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 Patkol 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---0.0940.015-711%-0.041-56%-0.006-93%0.042-325%
Book Value Per Share--2.9522.974-1%3.094-5%2.930+1%2.658+11%
Current Ratio--0.9461.023-8%1.208-22%1.218-22%0.892+6%
Debt To Asset Ratio--0.5760.595-3%0.604-5%0.602-4%0.617-7%
Debt To Equity Ratio--1.3841.498-8%1.553-11%1.555-11%1.704-19%
Dividend Per Share---0.000-100%0.068-100%0.019-100%0.023-100%
Eps---0.096-0.024-75%-0.035-64%-0.029-70%0.024-502%
Free Cash Flow Per Share--0.3080.114+170%-0.257+183%0.000+283386%0.025+1109%
Free Cash Flow To Equity Per Share--0.062-0.008+112%-0.148+339%-0.021+133%0.020+217%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max--9.240--------
Intrinsic Value_10Y_min---6.042--------
Intrinsic Value_1Y_max--0.221--------
Intrinsic Value_1Y_min---0.190--------
Intrinsic Value_3Y_max--1.202--------
Intrinsic Value_3Y_min---0.935--------
Intrinsic Value_5Y_max--2.830--------
Intrinsic Value_5Y_min---2.071--------
Market Cap744681080.000+17%619699974.390837115721.708-26%1215965916.135-49%1010787660.000-39%1253916685.700-51%
Net Profit Margin---0.159-0.041-74%-0.039-75%-0.025-84%0.006-2645%
Operating Margin----0.0130%-0.0530%-0.0170%-0.0010%
Operating Ratio--2.0731.864+11%1.893+10%1.834+13%1.457+42%
Pb Ratio0.484+17%0.4030.541-26%0.754-47%0.659-39%0.854-53%
Pe Ratio-3.733-20%-3.10612.403-125%3.205-197%3.495-189%15.793-120%
Price Per Share1.430+17%1.1901.608-26%2.335-49%1.941-39%2.389-50%
Price To Free Cash Flow Ratio1.162+17%0.96756.660-98%-3.179+429%9.365-90%5.185-81%
Price To Total Gains Ratio-15.261-20%-12.70019.502-165%40.740-131%22.443-157%18.056-170%
Quick Ratio--0.1530.299-49%0.577-74%0.518-71%0.614-75%
Return On Assets---0.014-0.003-75%-0.004-69%-0.004-72%0.004-436%
Return On Equity---0.033-0.009-74%-0.013-62%-0.011-68%0.013-364%
Total Gains Per Share---0.0940.016-693%0.027-444%0.013-845%0.064-246%
Usd Book Value--41967525.60042277753.948-1%43979250.745-5%41654386.821+1%37989030.398+10%
Usd Book Value Change Per Share---0.0030.000-711%-0.001-56%0.000-93%0.001-325%
Usd Book Value Per Share--0.0810.081-1%0.084-5%0.080+1%0.073+11%
Usd Dividend Per Share---0.000-100%0.002-100%0.001-100%0.001-100%
Usd Eps---0.003-0.001-75%-0.001-64%-0.001-70%0.001-502%
Usd Free Cash Flow--4375343.7001619206.598+170%-3648724.743+183%1543.113+283440%351401.365+1145%
Usd Free Cash Flow Per Share--0.0080.003+170%-0.007+183%0.000+283386%0.001+1109%
Usd Free Cash Flow To Equity Per Share--0.0020.000+112%-0.004+339%-0.001+133%0.001+217%
Usd Market Cap20329793.484+17%16917809.30122853259.203-26%33195869.510-49%27594503.118-39%34231925.520-51%
Usd Price Per Share0.039+17%0.0320.044-26%0.064-49%0.053-39%0.065-50%
Usd Profit---1361669.400-346052.520-75%-492536.533-64%-409271.488-70%346958.352-492%
Usd Revenue--8542825.20017793254.511-52%21148335.158-60%21168207.940-60%24377374.848-65%
Usd Total Gains Per Share---0.0030.000-693%0.001-444%0.000-845%0.002-246%
 EOD+4 -4MRQTTM+11 -23YOY+10 -245Y+14 -2010Y+16 -19

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-3.733
Price to Book Ratio (EOD)Between0-10.484
Net Profit Margin (MRQ)Greater than0-0.159
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.153
Current Ratio (MRQ)Greater than10.946
Debt to Asset Ratio (MRQ)Less than10.576
Debt to Equity Ratio (MRQ)Less than11.384
Return on Equity (MRQ)Greater than0.15-0.033
Return on Assets (MRQ)Greater than0.05-0.014
Total2/10 (20.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.775
Ma 20Greater thanMa 501.457
Ma 50Greater thanMa 1001.435
Ma 100Greater thanMa 2001.379
OpenGreater thanClose1.410
Total2/5 (40.0%)



Latest Balance Sheet

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

Summary
Total Assets3,629,140
Total Liabilities2,091,868
Total Stockholder Equity1,511,696
 As reported
Total Liabilities 2,091,868
Total Stockholder Equity+ 1,511,696
Total Assets = 3,629,140

Assets

Total Assets3,629,140
Total Current Assets1,144,330
Long-term Assets1,144,330
Total Current Assets
Cash And Cash Equivalents 102,649
Net Receivables 184,587
Inventory 419,169
Other Current Assets 2,997
Total Current Assets  (as reported)1,144,330
Total Current Assets  (calculated)709,402
+/- 434,928
Long-term Assets
Long Term Investments 31,997
Long-term Assets Other 81,033
Long-term Assets  (as reported)2,484,810
Long-term Assets  (calculated)113,030
+/- 2,371,780

Liabilities & Shareholders' Equity

Total Current Liabilities1,209,699
Long-term Liabilities882,169
Total Stockholder Equity1,511,696
Total Current Liabilities
Short Long Term Debt 441,789
Accounts payable 455,248
Other Current Liabilities 169
Total Current Liabilities  (as reported)1,209,699
Total Current Liabilities  (calculated)897,206
+/- 312,493
Long-term Liabilities
Long term Debt 491,014
Capital Lease Obligations Min Short Term Debt32,068
Long-term Liabilities  (as reported)882,169
Long-term Liabilities  (calculated)523,082
+/- 359,087
Total Stockholder Equity
Retained Earnings 200,576
Total Stockholder Equity (as reported)1,511,696
Total Stockholder Equity (calculated)200,576
+/- 1,311,120
Other
Capital Stock600,243
Common Stock Shares Outstanding 520,756
Net Debt 830,154
Net Invested Capital 2,365,012
Net Working Capital -65,369



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
1,948,646
2,013,535
2,343,072
2,467,770
2,524,922
2,714,918
2,760,957
2,689,848
2,917,867
2,885,058
3,241,485
3,559,722
3,906,823
3,826,335
3,853,799
3,667,695
3,776,878
3,617,435
3,435,317
3,171,375
1,995,909
1,821,442
1,706,812
1,765,868
1,836,814
1,836,814
2,123,089
2,123,089
2,193,614
2,193,614
2,377,745
2,378,146
2,575,076
2,575,076
2,921,384
0
3,009,815
3,030,311
3,176,879
3,170,172
2,999,628
3,086,801
3,202,939
3,085,042
2,983,648
2,995,880
3,386,125
3,420,705
3,359,407
3,334,646
3,614,942
3,775,914
3,556,273
3,698,669
3,838,621
3,941,278
3,833,052
3,861,310
3,872,811
3,745,407
3,652,150
3,704,210
4,052,892
4,149,845
3,816,391
3,548,207
3,626,325
3,565,348
3,604,662
3,806,598
4,289,115
4,112,006
4,071,535
4,003,663
3,926,315
3,747,799
3,629,140
3,629,1403,747,7993,926,3154,003,6634,071,5354,112,0064,289,1153,806,5983,604,6623,565,3483,626,3253,548,2073,816,3914,149,8454,052,8923,704,2103,652,1503,745,4073,872,8113,861,3103,833,0523,941,2783,838,6213,698,6693,556,2733,775,9143,614,9423,334,6463,359,4073,420,7053,386,1252,995,8802,983,6483,085,0423,202,9393,086,8012,999,6283,170,1723,176,8793,030,3113,009,81502,921,3842,575,0762,575,0762,378,1462,377,7452,193,6142,193,6142,123,0892,123,0891,836,8141,836,8141,765,8681,706,8121,821,4421,995,9093,171,3753,435,3173,617,4353,776,8783,667,6953,853,7993,826,3353,906,8233,559,7223,241,4852,885,0582,917,8672,689,8482,760,9572,714,9182,524,9222,467,7702,343,0722,013,5351,948,646
   > 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
2,194,410
2,321,524
2,032,419
2,115,752
2,223,831
2,289,150
2,049,188
2,036,749
1,978,820
1,811,866
1,738,765
1,792,255
1,904,838
2,012,761
1,698,361
1,484,459
1,582,565
1,541,257
1,500,657
1,672,985
2,111,890
1,968,701
1,964,111
1,935,010
1,346,521
1,215,099
1,144,330
1,144,3301,215,0991,346,5211,935,0101,964,1111,968,7012,111,8901,672,9851,500,6571,541,2571,582,5651,484,4591,698,3612,012,7611,904,8381,792,2551,738,7651,811,8661,978,8202,036,7492,049,1882,289,1502,223,8312,115,7522,032,4192,321,5242,194,41000000000000000000000000000000000000000000000000000
       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
596,221
525,171
131,770
145,687
257,650
220,545
129,351
158,068
273,571
235,003
165,307
269,197
134,570
304,372
281,852
333,445
395,564
305,412
250,867
175,425
372,166
203,603
118,072
110,501
78,430
70,789
102,649
102,64970,78978,430110,501118,072203,603372,166175,425250,867305,412395,564333,445281,852304,372134,570269,197165,307235,003273,571158,068129,351220,545257,650145,687131,770525,171596,22100000000000000000000000000000000000000000000000000
       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
14,726
15,000
15,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000015,00015,00014,72600000000000000000000000000000000000000000000000000
       Net Receivables 
1,040,784
1,137,336
1,246,665
1,304,189
1,387,997
1,423,686
1,263,526
1,213,979
1,309,216
1,369,441
1,531,842
1,852,466
2,090,644
2,089,141
2,061,032
1,932,776
1,983,681
1,840,358
1,778,593
1,614,578
645,740
505,085
444,607
528,903
486,777
486,777
581,403
581,403
615,569
615,569
638,489
642,227
717,269
717,269
754,583
0
844,153
797,039
898,928
837,294
737,823
785,680
896,849
749,901
805,091
652,989
811,324
803,521
747,694
683,281
848,812
908,090
971,814
985,419
1,120,001
1,196,748
1,011,863
1,037,352
847,785
546,550
508,618
526,746
1,116,944
1,093,255
853,647
710,377
737,816
764,982
732,937
843,200
999,877
918,602
912,824
857,571
398,371
263,560
184,587
184,587263,560398,371857,571912,824918,602999,877843,200732,937764,982737,816710,377853,6471,093,2551,116,944526,746508,618546,550847,7851,037,3521,011,8631,196,7481,120,001985,419971,814908,090848,812683,281747,694803,521811,324652,989805,091749,901896,849785,680737,823837,294898,928797,039844,1530754,583717,269717,269642,227638,489615,569615,569581,403581,403486,777486,777528,903444,607505,085645,7401,614,5781,778,5931,840,3581,983,6811,932,7762,061,0322,089,1412,090,6441,852,4661,531,8421,369,4411,309,2161,213,9791,263,5261,423,6861,387,9971,304,1891,246,6651,137,3361,040,784
       Other Current Assets 
38,406
44,276
55,537
60,186
82,017
89,200
78,196
104,933
96,000
110,111
193,192
177,767
62,980
180,162
211,333
141,032
162,054
164,197
155,986
92,754
96,333
42,829
73,896
37,776
94,232
94,232
65,412
65,412
107,166
107,166
76,816
120,372
97,398
97,398
89,646
0
90,969
99,546
61,619
106,344
84,937
101,063
98,090
84,935
65,588
61,031
65,041
90,777
60,757
63,634
51,009
128,576
89,233
69,625
78,283
99,564
17,911
17,425
14,214
12,375
13,715
13,665
13,812
20,957
20,940
15,559
26,210
27,183
16,494
17,633
16,349
21,082
17,470
24,363
13,887
2,238
2,997
2,9972,23813,88724,36317,47021,08216,34917,63316,49427,18326,21015,55920,94020,95713,81213,66513,71512,37514,21417,42517,91199,56478,28369,62589,233128,57651,00963,63460,75790,77765,04161,03165,58884,93598,090101,06384,937106,34461,61999,54690,969089,64697,39897,398120,37276,816107,166107,16665,41265,41294,23294,23237,77673,89642,82996,33392,754155,986164,197162,054141,032211,333180,16262,980177,767193,192110,11196,000104,93378,19689,20082,01760,18655,53744,27638,406
   > 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
1,933,541
1,913,385
1,911,955
2,148,055
2,137,084
2,118,030
2,063,748
2,043,760
2,024,091
2,104,005
2,133,613
2,177,226
2,143,305
2,107,424
2,068,653
2,579,794
2,532,700
2,484,810
2,484,8102,532,7002,579,7942,068,6532,107,4242,143,3052,177,2262,133,6132,104,0052,024,0912,043,7602,063,7482,118,0302,137,0842,148,0551,911,9551,913,3851,933,54100000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
411,642
426,414
453,162
597,128
630,115
707,038
753,488
746,421
755,415
787,146
806,023
857,716
871,547
860,180
851,106
842,749
834,642
823,585
796,451
824,002
759,426
741,025
726,117
714,069
687,937
687,937
675,495
675,495
664,073
664,073
675,907
675,907
666,202
666,202
708,783
0
752,142
747,885
757,956
799,267
815,157
814,315
860,253
866,196
872,275
912,884
1,168,982
1,159,883
1,148,968
1,136,915
1,132,199
1,164,045
1,214,439
1,163,712
1,163,666
1,228,710
1,285,553
1,341,211
1,350,527
1,380,674
1,389,598
1,372,013
1,514,564
1,521,381
1,481,824
1,468,027
1,435,130
1,425,611
1,509,972
1,535,273
1,410,421
1,401,584
1,398,055
1,388,300
0
0
0
0001,388,3001,398,0551,401,5841,410,4211,535,2731,509,9721,425,6111,435,1301,468,0271,481,8241,521,3811,514,5641,372,0131,389,5981,380,6741,350,5271,341,2111,285,5531,228,7101,163,6661,163,7121,214,4391,164,0451,132,1991,136,9151,148,9681,159,8831,168,982912,884872,275866,196860,253814,315815,157799,267757,956747,885752,1420708,783666,202666,202675,907675,907664,073664,073675,495675,495687,937687,937714,069726,117741,025759,426824,002796,451823,585834,642842,749851,106860,180871,547857,716806,023787,146755,415746,421753,488707,038630,115597,128453,162426,414411,642
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,560
5,560
0
0
0
0
0
0
0
0
0
49,123
0
58,337
31,341
21,090
0
31,976
31,997
31,99731,976021,09031,34158,337049,1230000000005,5605,5600000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
3,660
3,339
3,052
2,768
2,482
2,406
2,574
7,506
7,547
8,763
27,492
29,118
28,641
26,796
25,789
24,588
23,131
23,138
21,475
20,534
24,298
22,015
22,212
19,688
16,020
16,020
11,216
11,216
6,840
6,840
5,792
5,792
3,798
3,798
3,597
0
4,904
4,156
43,113
42,573
41,500
63,118
65,412
72,994
76,293
82,365
95,099
99,538
98,199
96,182
93,081
91,625
88,848
86,218
83,092
81,458
83,544
91,773
91,764
93,637
87,977
87,062
89,391
85,200
80,977
76,762
76,419
73,969
68,667
64,196
119,536
0
0
0
49,265
0
0
0049,265000119,53664,19668,66773,96976,41976,76280,97785,20089,39187,06287,97793,63791,76491,77383,54481,45883,09286,21888,84891,62593,08196,18298,19999,53895,09982,36576,29372,99465,41263,11841,50042,57343,1134,1564,90403,5973,7983,7985,7925,7926,8406,84011,21611,21616,02016,02019,68822,21222,01524,29820,53421,47523,13823,13124,58825,78926,79628,64129,11827,4928,7637,5477,5062,5742,4062,4822,7683,0523,3393,660
       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
44,365
43,942
54,823
63,977
64,445
79,185
57,870
57,867
64,101
82,755
61,013
55,914
59,898
59,047
58,230
109,991
76,827
81,033
81,03376,827109,99158,23059,04759,89855,91461,01382,75564,10157,86757,87079,18564,44563,97754,82343,94244,36500000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,358,943
1,435,878
1,773,221
1,752,390
1,793,290
1,964,572
1,992,194
1,906,253
2,107,181
2,071,137
2,400,818
2,699,071
2,904,749
2,869,033
3,029,472
3,122,348
3,255,291
3,188,049
3,273,040
3,109,057
2,641,431
2,726,194
2,705,880
2,789,051
2,777,422
2,777,422
3,038,833
3,038,833
3,028,976
3,028,976
2,050,706
2,050,750
2,062,455
2,062,455
2,214,610
0
2,338,756
2,355,529
2,407,272
2,356,426
2,100,432
2,186,007
2,206,009
1,977,623
1,840,372
1,845,897
1,961,769
2,006,633
1,937,245
1,864,123
2,108,921
2,197,911
2,076,057
2,133,810
2,225,359
2,326,937
2,231,051
2,284,954
2,326,202
2,287,335
2,245,567
2,380,070
2,590,023
2,703,995
2,353,160
2,069,693
2,075,087
1,992,369
2,013,459
2,179,942
2,619,862
2,469,389
2,566,215
2,513,221
2,345,555
2,161,730
2,091,868
2,091,8682,161,7302,345,5552,513,2212,566,2152,469,3892,619,8622,179,9422,013,4591,992,3692,075,0872,069,6932,353,1602,703,9952,590,0232,380,0702,245,5672,287,3352,326,2022,284,9542,231,0512,326,9372,225,3592,133,8102,076,0572,197,9112,108,9211,864,1231,937,2452,006,6331,961,7691,845,8971,840,3721,977,6232,206,0092,186,0072,100,4322,356,4262,407,2722,355,5292,338,75602,214,6102,062,4552,062,4552,050,7502,050,7063,028,9763,028,9763,038,8333,038,8332,777,4222,777,4222,789,0512,705,8802,726,1942,641,4313,109,0573,273,0403,188,0493,255,2913,122,3483,029,4722,869,0332,904,7492,699,0712,400,8182,071,1372,107,1811,906,2531,992,1941,964,5721,793,2901,752,3901,773,2211,435,8781,358,943
   > Total Current Liabilities 
917,601
1,006,349
1,356,159
1,441,374
1,494,146
1,597,226
1,616,059
1,605,696
1,821,896
1,802,704
2,150,179
2,394,629
2,609,250
2,592,535
2,772,615
2,765,923
3,036,778
2,896,624
2,891,534
2,878,708
2,416,890
2,532,385
2,490,827
2,673,046
2,669,707
2,669,707
2,940,484
2,940,484
822,745
822,745
885,670
885,714
985,601
985,601
1,338,350
0
1,176,935
1,252,764
1,274,122
1,267,815
1,051,721
1,169,664
1,197,775
1,101,426
1,000,088
1,030,481
1,125,682
1,184,388
1,141,562
1,093,323
1,362,498
1,457,014
1,185,908
1,263,171
1,434,941
1,436,273
1,293,475
1,287,349
1,306,320
1,237,292
1,256,609
1,424,415
1,655,731
1,792,391
1,775,572
1,264,392
1,348,143
1,145,279
1,146,645
1,346,179
1,837,003
1,558,633
1,669,900
1,506,615
1,507,262
1,252,514
1,209,699
1,209,6991,252,5141,507,2621,506,6151,669,9001,558,6331,837,0031,346,1791,146,6451,145,2791,348,1431,264,3921,775,5721,792,3911,655,7311,424,4151,256,6091,237,2921,306,3201,287,3491,293,4751,436,2731,434,9411,263,1711,185,9081,457,0141,362,4981,093,3231,141,5621,184,3881,125,6821,030,4811,000,0881,101,4261,197,7751,169,6641,051,7211,267,8151,274,1221,252,7641,176,93501,338,350985,601985,601885,714885,670822,745822,7452,940,4842,940,4842,669,7072,669,7072,673,0462,490,8272,532,3852,416,8902,878,7082,891,5342,896,6243,036,7782,765,9232,772,6152,592,5352,609,2502,394,6292,150,1791,802,7041,821,8961,605,6961,616,0591,597,2261,494,1461,441,3741,356,1591,006,349917,601
       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
718,567
699,915
707,493
90,262
96,230
106,642
94,589
111,988
134,375
401,728
406,102
577,736
580,810
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000580,810577,736406,102401,728134,375111,98894,589106,64296,23090,262707,493699,915718,56700000000000000000000000000000000000000000000000000
       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
718,567
699,915
707,493
90,262
96,230
106,642
94,589
111,988
134,375
401,728
406,102
577,736
580,810
627,075
852,229
530,115
451,878
283,540
297,810
416,444
667,401
612,936
694,436
554,674
654,200
528,571
441,789
441,789528,571654,200554,674694,436612,936667,401416,444297,810283,540451,878530,115852,229627,075580,810577,736406,102401,728134,375111,98894,589106,64296,23090,262707,493699,915718,56700000000000000000000000000000000000000000000000000
       Accounts payable 
416,642
388,069
383,156
850,987
567,706
521,821
570,692
427,816
453,596
522,494
585,939
967,737
1,002,130
830,768
753,873
665,916
907,744
778,369
756,955
737,307
433,989
470,904
451,017
428,933
445,159
445,159
459,337
459,337
151,624
151,624
241,262
182,282
251,752
251,752
387,967
0
304,922
343,212
471,798
365,728
327,130
335,084
411,760
326,666
290,539
301,083
349,557
391,202
242,345
253,151
404,947
532,582
337,534
444,124
527,816
451,920
420,844
319,763
457,397
407,347
412,607
436,179
501,987
534,328
377,671
313,407
417,940
391,518
423,911
504,290
713,908
506,155
566,537
571,161
510,098
429,124
455,248
455,248429,124510,098571,161566,537506,155713,908504,290423,911391,518417,940313,407377,671534,328501,987436,179412,607407,347457,397319,763420,844451,920527,816444,124337,534532,582404,947253,151242,345391,202349,557301,083290,539326,666411,760335,084327,130365,728471,798343,212304,9220387,967251,752251,752182,282241,262151,624151,624459,337459,337445,159445,159428,933451,017470,904433,989737,307756,955778,369907,744665,916753,873830,7681,002,130967,737585,939522,494453,596427,816570,692521,821567,706850,987383,156388,069416,642
       Other Current Liabilities 
60,867
88,871
105,502
129,664
139,282
176,389
226,243
213,546
293,298
272,914
591,297
398,501
346,533
304,550
270,881
331,440
299,260
248,831
302,139
353,372
320,753
438,773
530,598
655,204
667,912
667,912
944,090
944,090
428,853
428,853
442,783
501,807
557,433
557,433
648,044
0
654,585
661,520
585,132
619,123
473,063
552,885
586,092
562,306
512,160
583,291
606,924
652,704
675,471
611,275
727,350
697,876
636,946
565,255
593,118
664,725
523,880
589,526
471,234
423,410
432,443
403,983
536,182
589,406
504,325
382,310
457,614
451,397
407,933
410,282
440,508
424,736
392,327
362,913
-1
0
169
1690-1362,913392,327424,736440,508410,282407,933451,397457,614382,310504,325589,406536,182403,983432,443423,410471,234589,526523,880664,725593,118565,255636,946697,876727,350611,275675,471652,704606,924583,291512,160562,306586,092552,885473,063619,123585,132661,520654,5850648,044557,433557,433501,807442,783428,853428,853944,090944,090667,912667,912655,204530,598438,773320,753353,372302,139248,831299,260331,440270,881304,550346,533398,501591,297272,914293,298213,546226,243176,389139,282129,664105,50288,87160,867
   > 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
1,050,043
988,958
955,655
934,292
911,604
577,588
805,301
726,944
847,090
866,814
833,763
782,859
910,756
896,315
1,006,606
838,293
909,216
882,169
882,169909,216838,2931,006,606896,315910,756782,859833,763866,814847,090726,944805,301577,588911,604934,292955,655988,9581,050,04300000000000000000000000000000000000000000000000000000000000
       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
50,038
50,038
53,664
53,664
58,534
58,534
65,769
0
71,063
73,710
76,357
79,303
82,226
85,196
88,142
98,273
100,991
103,710
106,428
115,738
118,772
121,806
124,841
134,320
260,782
266,516
212,636
220,836
362,133
367,118
368,263
379,842
358,127
469,209
478,465
478,831
473,592
452,562
418,737
423,825
430,905
438,555
377,814
383,863
385,655
390,961
0
0
0
000390,961385,655383,863377,814438,555430,905423,825418,737452,562473,592478,831478,465469,209358,127379,842368,263367,118362,133220,836212,636266,516260,782134,320124,841121,806118,772115,738106,428103,710100,99198,27388,14285,19682,22679,30376,35773,71071,063065,76958,53458,53453,66453,66450,03850,0380000000000000000000000000000
> Total Stockholder Equity
578,974
567,362
560,385
705,106
720,886
739,681
757,786
772,433
799,249
802,248
828,717
849,031
989,918
945,973
812,714
533,618
509,289
417,069
150,232
50,048
0
0
0
0
0
0
0
0
0
0
319,630
321,260
506,800
506,800
699,838
854,862
663,660
667,155
762,454
806,695
891,109
892,874
989,085
1,100,592
1,137,242
1,143,192
1,417,938
1,408,402
1,416,345
1,462,044
1,497,676
1,570,142
1,471,214
1,549,435
1,596,471
1,597,474
1,503,090
1,477,726
1,446,206
1,438,661
1,386,401
1,302,735
1,439,961
1,421,235
1,438,705
1,452,978
1,524,359
1,546,307
1,568,740
1,601,626
1,644,475
1,616,627
1,482,853
1,468,010
1,554,630
1,558,081
1,511,696
1,511,6961,558,0811,554,6301,468,0101,482,8531,616,6271,644,4751,601,6261,568,7401,546,3071,524,3591,452,9781,438,7051,421,2351,439,9611,302,7351,386,4011,438,6611,446,2061,477,7261,503,0901,597,4741,596,4711,549,4351,471,2141,570,1421,497,6761,462,0441,416,3451,408,4021,417,9381,143,1921,137,2421,100,592989,085892,874891,109806,695762,454667,155663,660854,862699,838506,800506,800321,260319,630000000000050,048150,232417,069509,289533,618812,714945,973989,918849,031828,717802,248799,249772,433757,786739,681720,886705,106560,385567,362578,974
   Common Stock
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
238,486
272,230
272,230
272,230
272,230
272,230
272,230
272,230
272,230
272,230
414,608
414,608
414,608
414,608
414,608
0
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
414,608
520,756
520,756
520,756
520,756
520,756
520,756
0
0
0
000520,756520,756520,756520,756520,756520,756414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,608414,6080414,608414,608414,608414,608414,608272,230272,230272,230272,230272,230272,230272,230272,230272,230238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486238,486
   Retained Earnings 
176,640
165,027
158,051
182,530
190,160
208,954
227,059
241,706
268,522
271,522
297,991
318,304
372,849
328,758
195,498
34,248
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,524
26,945
123,945
236,223
273,653
280,393
331,966
323,272
332,057
379,197
428,734
509,120
389,466
467,565
516,647
520,190
506,261
483,217
450,322
303,745
253,859
171,410
224,254
204,168
224,134
238,426
310,738
333,545
356,078
391,551
435,020
407,901
275,693
261,895
241,651
246,881
200,576
200,576246,881241,651261,895275,693407,901435,020391,551356,078333,545310,738238,426224,134204,168224,254171,410253,859303,745450,322483,217506,261520,190516,647467,565389,466509,120428,734379,197332,057323,272331,966280,393273,653236,223123,94526,94519,52400000000000000000000000034,248195,498328,758372,849318,304297,991271,522268,522241,706227,059208,954190,160182,530158,051165,027176,640
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000-3,555-3,555-3,555-3,556-3,555-3,555-3,555-3,556-5,955-5,955-5,955-5,956-5,955-5,955-5,955-5,956-5,955-5,955-5,955-5,956-5,955-5,9550-5,956-5,955-5,955-5,956-5,956000000000000000000000000000000
   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
565,304
557,383
578,109
578,231
576,186
573,645
573,678
571,358
572,733
571,253
568,879
567,662
712,069
713,428
710,932
710,913
709,983
709,123
596,506
593,919
593,299
592,570
591,004
589,959
0
0
0
000589,959591,004592,570593,299593,919596,506709,123709,983710,913710,932713,428712,069567,662568,879571,253572,733571,358573,678573,645576,186578,231578,109557,383565,30400000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.