25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

SAMTEL (Samart Telcoms Public Company Limited) Stock Analysis
Buy, Hold or Sell?

Let's analyze Samart Telcoms Public Company Limited together

I guess you are interested in Samart Telcoms 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.

  • 📊 Fundamental Analysis (FA) – Samart Telcoms Public Company Limited’s Financial Insights
  • 📈 Technical Analysis (TA) – Samart Telcoms Public Company Limited’s Price Targets

I'm going to help you getting a better view of Samart Telcoms 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.

Get notifications about Samart Telcoms Public Company Limited

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

1. Quick Overview

1.1. Quick analysis of Samart Telcoms Public Company Limited (30 sec.)










1.2. What can you expect buying and holding a share of Samart Telcoms 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?
85.0%

What is your share worth?

Current worth
฿5.95
Expected worth in 1 year
฿6.13
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
฿0.23
Return On Investment
4.6%

For what price can you sell your share?

Current Price per Share
฿5.10
Expected price per share
฿4.5840497816594 - ฿5.85
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Samart Telcoms Public Company Limited (5 min.)




Live pricePrice per Share (EOD)
฿5.10
Intrinsic Value Per Share
฿-43.56 - ฿-5.45
Total Value Per Share
฿-37.61 - ฿0.50

2.2. Growth of Samart Telcoms Public Company Limited (5 min.)




Is Samart Telcoms Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$113.6m$109.6m$1.7m1.6%

How much money is Samart Telcoms Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$1.1m$487.8k$690.7k58.6%
Net Profit Margin3.0%1.4%--

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

2.3. Financial Health of Samart Telcoms Public Company Limited (5 min.)




2.4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#154 / 231

Most Revenue
#171 / 231

Most Profit
#134 / 231

Most Efficient
#127 / 231
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Samart Telcoms Public Company Limited?

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

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

Speculation

The Price per Share of Samart Telcoms Public Company Limited is ฿5.1. 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 Samart Telcoms 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 Samart Telcoms 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 ฿5.95. Based on the TTM, the Book Value Change Per Share is ฿0.05 per quarter. Based on the YOY, the Book Value Change Per Share is ฿-0.01 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 ฿0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Samart Telcoms Public Company Limited.

How much money are you going to get?

 MRQTTMYOY3Y5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Price Per Share0.17-0.16-0.11-0.15-0.17-0.27-
Price to Earnings Ratio16.24-28.63-35.55-29.52-22.82-26.97-
Price-to-Total Gains Ratio64.94-116.46-125.35-105.74-95.02-116.71-
Price to Book Ratio0.93-0.87-0.61-0.86-0.98-1.54-
Price-to-Total Gains Ratio64.94-116.46-125.35-105.74-95.02-116.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.15759
Number of shares6345
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 (6345 shares)11.477.04
Gains per Year (6345 shares)45.8828.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110363638-1018
220728276-2046
329108128114-3074
439144174152-40102
549180220190-49130
659216266228-59158
769253312266-69186
878289358304-79214
988325404342-89242
1098361450380-99270

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%16.04.00.080.0%36.04.00.090.0%81.04.00.095.3%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%12.08.00.060.0%23.017.00.057.5%58.027.00.068.2%
Dividend per Share3.00.01.075.0%10.00.02.083.3%15.00.05.075.0%34.00.06.085.0%63.00.022.074.1%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%37.03.00.092.5%80.05.00.094.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Samart Telcoms Public Company Limited compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-3Y+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0850.046+86%-0.009+110%0.039+122%-0.013+115%0.003+2555%
Book Value Per Share--5.9505.837+2%5.743+4%5.738+4%5.626+6%5.709+4%
Current Ratio--1.6351.867-12%1.557+5%1.631+0%1.569+4%1.323+24%
Debt To Asset Ratio--0.4680.424+10%0.512-9%0.489-4%0.510-8%0.567-17%
Debt To Equity Ratio--0.8810.742+19%1.058-17%0.973-10%1.052-16%1.365-35%
Dividend Per Share---0.012-100%0.047-100%0.042-100%0.048-100%0.099-100%
Enterprise Value--191668394.0501002999441.013-81%-932188831.250+586%167542470.671+14%279414488.103-31%1076190360.826-82%
Eps--0.0850.062+38%0.026+235%0.065+32%0.018+365%0.071+20%
Ev To Sales Ratio--0.0360.221-84%-0.202+664%0.029+22%0.060-40%0.183-80%
Free Cash Flow Per Share---1.362-0.204-85%0.488-379%0.177-870%0.190-817%0.183-845%
Free Cash Flow To Equity Per Share---0.665-0.101-85%0.050-1420%-0.014-98%0.006-11804%-0.014-98%
Gross Profit Margin--1.000-0.127+113%-1.451+245%-0.496+150%-0.047+105%0.082+1121%
Intrinsic Value_10Y_max---5.447----------
Intrinsic Value_10Y_min---43.558----------
Intrinsic Value_1Y_max--0.547----------
Intrinsic Value_1Y_min---0.155----------
Intrinsic Value_3Y_max--0.811----------
Intrinsic Value_3Y_min---4.116----------
Intrinsic Value_5Y_max--0.070----------
Intrinsic Value_5Y_min---12.044----------
Market Cap3151800000.000-9%3429900394.0503144075111.513+9%2150640000.000+59%3049830037.171+12%3378297022.303+2%5413216511.151-37%
Net Profit Margin--0.0400.030+32%0.014+173%0.032+24%0.009+352%0.026+51%
Operating Margin---0.028-100%0.033-100%0.047-100%0.020-100%0.041-100%
Operating Ratio--1.8071.177+54%0.989+83%1.051+72%1.044+73%0.993+82%
Pb Ratio0.857-9%0.9330.870+7%0.606+54%0.862+8%0.976-4%1.539-39%
Pe Ratio14.920-9%16.23728.626-43%35.547-54%29.525-45%22.822-29%26.966-40%
Price Per Share5.100-9%5.5505.088+9%3.480+59%4.935+12%5.467+2%8.759-37%
Price To Free Cash Flow Ratio-0.936+8%-1.019-0.312-69%0.398-356%3.919-126%7.844-113%-6.351+523%
Price To Total Gains Ratio59.674-9%64.940116.456-44%125.353-48%105.738-39%95.020-32%116.715-44%
Quick Ratio--0.4181.442-71%1.412-70%1.389-70%1.360-69%1.100-62%
Return On Assets--0.0080.006+30%0.002+252%0.006+35%0.002+357%0.005+57%
Return On Equity--0.0140.011+37%0.004+223%0.011+28%0.003+371%0.012+18%
Total Gains Per Share--0.0850.059+46%0.039+120%0.080+7%0.036+138%0.102-16%
Usd Book Value--113622050.100111455797.172+2%109665428.669+4%109577218.200+4%107432706.380+6%109011706.621+4%
Usd Book Value Change Per Share--0.0030.001+86%0.000+110%0.001+122%0.000+115%0.000+2555%
Usd Book Value Per Share--0.1840.180+2%0.177+4%0.177+4%0.174+6%0.176+4%
Usd Dividend Per Share---0.000-100%0.001-100%0.001-100%0.001-100%0.003-100%
Usd Enterprise Value--5922553.37630992682.727-81%-28804634.886+586%5177062.344+14%8633907.682-31%33254282.150-82%
Usd Eps--0.0030.002+38%0.001+235%0.002+32%0.001+365%0.002+20%
Usd Free Cash Flow---26005749.000-3899379.351-85%9309640.498-379%3375477.769-870%3624629.960-817%3490291.401-845%
Usd Free Cash Flow Per Share---0.042-0.006-85%0.015-379%0.005-870%0.006-817%0.006-845%
Usd Free Cash Flow To Equity Per Share---0.021-0.003-85%0.002-1420%0.000-98%0.000-11804%0.000-98%
Usd Market Cap97390620.000-9%105983922.17697151920.946+9%66454776.000+59%94239748.149+12%104389377.989+2%167268390.195-37%
Usd Price Per Share0.158-9%0.1710.157+9%0.108+59%0.152+12%0.169+2%0.271-37%
Usd Profit--1631859.9001178567.553+38%487845.662+235%1235905.742+32%350763.218+365%1362269.612+20%
Usd Revenue--41276189.10035607246.572+16%34735649.615+19%36064127.431+14%35982348.531+15%45385777.323-9%
Usd Total Gains Per Share--0.0030.002+46%0.001+120%0.002+7%0.001+138%0.003-16%
 EOD+3 -5MRQTTM+20 -19YOY+26 -133Y+26 -135Y+24 -1510Y+18 -21

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.920
Price to Book Ratio (EOD)Between0-10.857
Net Profit Margin (MRQ)Greater than00.040
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.418
Current Ratio (MRQ)Greater than11.635
Debt to Asset Ratio (MRQ)Less than10.468
Debt to Equity Ratio (MRQ)Less than10.881
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.008
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose5.100
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Samart Telcoms Public Company Limited

Samart Telcoms Public Company Limited engages in the integrated telecommunications, communication network, and information technology businesses in Thailand. The company operates through three segments: Network Infrastructure Solutions, Enhanced Technology Solutions, and Business Application. The Network Infrastructure Solutions segment provides solutions for telecommunications and data communication networks comprising consultation, survey, design, installation and implementation, and system management services, as well as professional maintenance services for wired and wireless networks, including core networks, access networks, network equipment and end devices, and various communications services through high-speed networks and satellite communications. The Enhanced Technology Solutions segment offers solutions, such as consultation, engineering design and software development, installation, project management, management, and maintenance services for information technology systems consists of advanced systems customization. The Business Application segment provides advanced software application services for the corporate and public sector client operations. In addition, it is involved in the design and installation of communication network, and enterprise resource planning (ERP) system and integrated ERP solution for government and public sectors; electronic payment systems and data interchange; production of software packages; software development services; internet and cloud services; learning management platform; cyber security services; communication equipment and computer distribution activities; repair and maintenance of systems; consultation, design, installation, and maintenance of IT systems; and development of soft application, including e-document and data management solution. The company was founded in 1986 and is based in Pathum Thani, Thailand. Samart Telcoms Public Company Limited is a subsidiary of Samart Corporation Public Company Limited.

Fundamental data was last updated by Penke on 2025-07-02 14:16:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Net Profit Margin of 4.0% means that ฿0.04 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 4.0%. The company is making a profit. +1
  • The TTM is 3.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.0%TTM3.0%+1.0%
TTM3.0%YOY1.4%+1.5%
TTM3.0%5Y0.9%+2.1%
5Y0.9%10Y2.6%-1.7%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%5.8%-1.8%
TTM3.0%5.2%-2.2%
YOY1.4%4.8%-3.4%
3Y3.2%5.4%-2.2%
5Y0.9%5.8%-4.9%
10Y2.6%5.3%-2.7%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • 0.8% Return on Assets means that Samart Telcoms Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.6%+0.2%
TTM0.6%YOY0.2%+0.4%
TTM0.6%5Y0.2%+0.4%
5Y0.2%10Y0.5%-0.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%0.9%-0.1%
TTM0.6%0.9%-0.3%
YOY0.2%0.8%-0.6%
3Y0.6%0.8%-0.2%
5Y0.2%0.9%-0.7%
10Y0.5%1.0%-0.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • 1.4% Return on Equity means Samart Telcoms 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 Samart Telcoms Public Company Limited:

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.1%+0.4%
TTM1.1%YOY0.4%+0.6%
TTM1.1%5Y0.3%+0.7%
5Y0.3%10Y1.2%-0.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%2.9%-1.5%
TTM1.1%2.7%-1.6%
YOY0.4%2.3%-1.9%
3Y1.1%2.5%-1.4%
5Y0.3%2.5%-2.2%
10Y1.2%2.6%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Samart Telcoms Public Company Limited.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Samart Telcoms Public Company Limited is operating .

  • Measures how much profit Samart Telcoms 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 Samart Telcoms Public Company Limited to the Telecom Services 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 Samart Telcoms Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.8%-2.8%
TTM2.8%YOY3.3%-0.5%
TTM2.8%5Y2.0%+0.8%
5Y2.0%10Y4.1%-2.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.3%-13.3%
TTM2.8%11.8%-9.0%
YOY3.3%9.9%-6.6%
3Y4.7%7.8%-3.1%
5Y2.0%9.5%-7.5%
10Y4.1%9.8%-5.7%
4.3.2.2. Operating Ratio

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

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are ฿1.81 for each ฿1 in net sales.

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

  • The MRQ is 1.807. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.177. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.807TTM1.177+0.630
TTM1.177YOY0.989+0.188
TTM1.1775Y1.044+0.133
5Y1.04410Y0.993+0.051
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8071.029+0.778
TTM1.1771.004+0.173
YOY0.9890.957+0.032
3Y1.0511.005+0.046
5Y1.0440.976+0.068
10Y0.9930.947+0.046
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Samart Telcoms Public Company Limited.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 1.64 means the company has ฿1.64 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.635. The company is able to pay all its short-term debts. +1
  • The TTM is 1.867. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.635TTM1.867-0.231
TTM1.867YOY1.557+0.310
TTM1.8675Y1.569+0.297
5Y1.56910Y1.323+0.246
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6350.946+0.689
TTM1.8670.926+0.941
YOY1.5570.914+0.643
3Y1.6310.953+0.678
5Y1.5690.993+0.576
10Y1.3231.046+0.277
4.4.3.2. Quick Ratio

Measures if Samart Telcoms 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 Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Quick Ratio of 0.42 means the company can pay off ฿0.42 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.418. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.442. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ0.418TTM1.442-1.024
TTM1.442YOY1.412+0.030
TTM1.4425Y1.360+0.082
5Y1.36010Y1.100+0.260
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4180.485-0.067
TTM1.4420.523+0.919
YOY1.4120.667+0.745
3Y1.3890.647+0.742
5Y1.3600.731+0.629
10Y1.1000.777+0.323
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Samart Telcoms Public Company Limited.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Samart Telcoms Public Company Limited to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.47 means that Samart Telcoms Public Company Limited assets are financed with 46.8% credit (debt) and the remaining percentage (100% - 46.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.468. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.424. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.468TTM0.424+0.044
TTM0.424YOY0.512-0.089
TTM0.4245Y0.510-0.086
5Y0.51010Y0.567-0.058
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4680.637-0.169
TTM0.4240.639-0.215
YOY0.5120.623-0.111
3Y0.4890.624-0.135
5Y0.5100.622-0.112
10Y0.5670.612-0.045
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A Debt to Equity ratio of 88.1% means that company has ฿0.88 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 0.881. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.742. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.881TTM0.742+0.139
TTM0.742YOY1.058-0.316
TTM0.7425Y1.052-0.310
5Y1.05210Y1.365-0.313
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8811.634-0.753
TTM0.7421.719-0.977
YOY1.0581.607-0.549
3Y0.9731.688-0.715
5Y1.0521.730-0.678
10Y1.3651.741-0.376
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ฿1 in earnings Samart Telcoms Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Samart Telcoms Public Company Limited to the Telecom Services industry mean.
  • A PE ratio of 16.24 means the investor is paying ฿16.24 for every ฿1 in earnings.

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

  • The EOD is 14.920. Based on the earnings, the company is underpriced. +1
  • The MRQ is 16.237. Based on the earnings, the company is fair priced.
  • The TTM is 28.626. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD14.920MRQ16.237-1.316
MRQ16.237TTM28.626-12.389
TTM28.626YOY35.547-6.921
TTM28.6265Y22.822+5.804
5Y22.82210Y26.966-4.144
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD14.92012.942+1.978
MRQ16.23710.957+5.280
TTM28.62610.631+17.995
YOY35.54710.287+25.260
3Y29.52511.173+18.352
5Y22.82213.749+9.073
10Y26.96615.644+11.322
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -0.936. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -1.019. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -0.312. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.936MRQ-1.019+0.083
MRQ-1.019TTM-0.312-0.706
TTM-0.312YOY0.398-0.710
TTM-0.3125Y7.844-8.157
5Y7.84410Y-6.351+14.195
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-0.9367.274-8.210
MRQ-1.0197.347-8.366
TTM-0.3127.155-7.467
YOY0.3985.245-4.847
3Y3.9195.514-1.595
5Y7.8445.454+2.390
10Y-6.3515.878-12.229
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Samart Telcoms Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 0.93 means the investor is paying ฿0.93 for each ฿1 in book value.

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

  • The EOD is 0.857. Based on the equity, the company is cheap. +2
  • The MRQ is 0.933. Based on the equity, the company is cheap. +2
  • The TTM is 0.870. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.857MRQ0.933-0.076
MRQ0.933TTM0.870+0.063
TTM0.870YOY0.606+0.264
TTM0.8705Y0.976-0.106
5Y0.97610Y1.539-0.562
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.8571.712-0.855
MRQ0.9331.599-0.666
TTM0.8701.589-0.719
YOY0.6061.604-0.998
3Y0.8621.886-1.024
5Y0.9761.995-1.019
10Y1.5392.353-0.814
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2025-03-31. Currency in THB. All numbers in thousands.

Summary
Total Assets6,915,321
Total Liabilities3,238,232
Total Stockholder Equity3,676,341
 As reported
Total Liabilities 3,238,232
Total Stockholder Equity+ 3,676,341
Total Assets = 6,915,321

Assets

Total Assets6,915,321
Total Current Assets4,784,166
Long-term Assets2,131,155
Total Current Assets
Cash And Cash Equivalents 486,064
Short-term Investments 4,119
Net Receivables 1,218,806
Inventory 58,519
Other Current Assets 3,320
Total Current Assets  (as reported)4,784,166
Total Current Assets  (calculated)1,770,828
+/- 3,013,338
Long-term Assets
Property Plant Equipment 1,186,236
Goodwill 108,096
Intangible Assets 51,795
Long-term Assets Other 483,090
Long-term Assets  (as reported)2,131,155
Long-term Assets  (calculated)1,829,217
+/- 301,938

Liabilities & Shareholders' Equity

Total Current Liabilities2,925,706
Long-term Liabilities312,526
Total Stockholder Equity3,676,341
Total Current Liabilities
Short Long Term Debt 1,006,276
Accounts payable 627,510
Other Current Liabilities 34,179
Total Current Liabilities  (as reported)2,925,706
Total Current Liabilities  (calculated)1,667,965
+/- 1,257,741
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt139,417
Long-term Liabilities Other 2,600
Long-term Liabilities  (as reported)312,526
Long-term Liabilities  (calculated)142,017
+/- 170,509
Total Stockholder Equity
Retained Earnings 2,441,228
Total Stockholder Equity (as reported)3,676,341
Total Stockholder Equity (calculated)2,441,228
+/- 1,235,113
Other
Capital Stock618,000
Common Stock Shares Outstanding 618,000
Net Debt 520,212
Net Invested Capital 4,682,617
Net Working Capital 1,858,460
Property Plant and Equipment Gross 1,186,236



6.2. Balance Sheets Structured

Currency in THB. All numbers in thousands.

 Trend2025-03-312024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
3,208,974
2,811,263
2,680,038
2,423,086
2,270,284
2,066,473
1,985,553
1,957,516
1,774,270
1,871,746
2,108,049
2,684,211
2,772,257
4,018,157
3,605,142
3,442,421
3,468,630
3,384,210
3,420,321
3,301,158
3,228,387
3,234,934
3,273,599
3,390,983
3,673,395
3,556,353
3,997,976
5,108,052
5,336,753
5,991,263
6,264,943
6,625,317
5,916,499
4,578,750
5,218,650
7,884,953
8,928,354
8,850,942
8,261,905
9,276,014
11,581,224
12,338,174
13,216,279
13,942,964
12,862,317
12,475,142
11,486,260
10,380,462
9,409,076
8,938,416
8,913,649
9,641,171
10,685,621
10,039,615
9,744,189
10,261,383
10,353,170
10,018,577
9,777,153
9,909,194
9,670,366
9,283,574
8,623,861
8,396,469
8,368,279
8,944,197
9,597,881
10,019,267
10,296,313
9,454,466
8,835,059
7,801,497
7,229,364
6,971,752
7,284,463
7,431,623
7,423,840
7,144,396
7,515,172
7,206,850
7,469,061
7,470,910
7,519,239
7,563,009
7,308,287
7,656,999
6,674,684
5,894,241
5,822,313
6,514,799
6,915,321
6,915,3216,514,7995,822,3135,894,2416,674,6847,656,9997,308,2877,563,0097,519,2397,470,9107,469,0617,206,8507,515,1727,144,3967,423,8407,431,6237,284,4636,971,7527,229,3647,801,4978,835,0599,454,46610,296,31310,019,2679,597,8818,944,1978,368,2798,396,4698,623,8619,283,5749,670,3669,909,1949,777,15310,018,57710,353,17010,261,3839,744,18910,039,61510,685,6219,641,1718,913,6498,938,4169,409,07610,380,46211,486,26012,475,14212,862,31713,942,96413,216,27912,338,17411,581,2249,276,0148,261,9058,850,9428,928,3547,884,9535,218,6504,578,7505,916,4996,625,3176,264,9435,991,2635,336,7535,108,0523,997,9763,556,3533,673,3953,390,9833,273,5993,234,9343,228,3873,301,1583,420,3213,384,2103,468,6303,442,4213,605,1424,018,1572,772,2572,684,2112,108,0491,871,7461,774,2701,957,5161,985,5532,066,4732,270,2842,423,0862,680,0382,811,2633,208,974
   > 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
4,414,904
4,651,556
5,141,797
4,482,434
2,939,325
3,406,623
5,989,272
6,866,795
6,682,138
6,116,355
6,667,970
8,196,702
8,895,477
9,851,162
10,741,900
9,844,409
9,216,558
8,304,286
7,115,814
6,405,064
5,647,200
5,813,055
6,776,668
8,031,006
5,706,001
5,561,815
5,736,882
5,961,263
5,389,963
5,303,203
5,756,119
5,810,877
5,228,316
4,736,959
4,674,964
4,917,690
5,430,782
6,280,432
7,572,096
8,181,209
7,296,416
6,464,403
5,608,129
5,336,890
5,120,777
5,478,127
5,576,549
5,520,596
4,882,319
5,261,247
5,010,671
5,375,393
5,245,729
5,323,997
5,460,018
5,315,941
5,764,514
4,675,045
3,917,049
4,064,141
4,736,507
4,784,166
4,784,1664,736,5074,064,1413,917,0494,675,0455,764,5145,315,9415,460,0185,323,9975,245,7295,375,3935,010,6715,261,2474,882,3195,520,5965,576,5495,478,1275,120,7775,336,8905,608,1296,464,4037,296,4168,181,2097,572,0966,280,4325,430,7824,917,6904,674,9644,736,9595,228,3165,810,8775,756,1195,303,2035,389,9635,961,2635,736,8825,561,8155,706,0018,031,0066,776,6685,813,0555,647,2006,405,0647,115,8148,304,2869,216,5589,844,40910,741,9009,851,1628,895,4778,196,7026,667,9706,116,3556,682,1386,866,7955,989,2723,406,6232,939,3254,482,4345,141,7974,651,5564,414,90400000000000000000000000000000
       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
349,506
216,519
153,161
264,448
99,961
182,801
693,073
320,215
212,212
247,931
292,328
416,552
425,323
155,637
432,989
287,399
561,910
396,178
452,385
514,979
656,846
395,374
509,157
464,531
615,740
491,383
441,131
352,466
621,201
267,949
300,527
368,232
590,788
277,995
326,340
388,400
324,280
253,463
391,585
374,379
389,143
284,300
447,352
391,690
625,285
440,356
440,278
495,387
462,498
552,203
358,718
499,076
490,833
592,695
310,600
663,665
951,171
725,785
579,239
677,370
885,715
486,064
486,064885,715677,370579,239725,785951,171663,665310,600592,695490,833499,076358,718552,203462,498495,387440,278440,356625,285391,690447,352284,300389,143374,379391,585253,463324,280388,400326,340277,995590,788368,232300,527267,949621,201352,466441,131491,383615,740464,531509,157395,374656,846514,979452,385396,178561,910287,399432,989155,637425,323416,552292,328247,931212,212320,215693,073182,80199,961264,448153,161216,519349,50600000000000000000000000000000
       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
133,423
131,896
142,923
147,701
135,784
134,416
141,441
133,699
154,906
154,676
168,663
168,750
177,858
247,971
226,419
240,272
219,830
238,711
159,771
187,915
177,311
141,250
79,230
58,484
43,593
37,833
43,359
35,670
35,213
37,473
35,814
34,771
23,211
15,491
24,469
49,531
34,077
38,999
39,036
29,548
24,104
83,768
100,735
104,241
111,189
33,622
45,040
74,287
56,110
50,162
38,680
32,332
18,926
12,815
8,020
6,579
4,283
5,389
3,947
3,261
4,905
4,119
4,1194,9053,2613,9475,3894,2836,5798,02012,81518,92632,33238,68050,16256,11074,28745,04033,622111,189104,241100,73583,76824,10429,54839,03638,99934,07749,53124,46915,49123,21134,77135,81437,47335,21335,67043,35937,83343,59358,48479,230141,250177,311187,915159,771238,711219,830240,272226,419247,971177,858168,750168,663154,676154,906133,699141,441134,416135,784147,701142,923131,896133,42300000000000000000000000000000
       Net Receivables 
163,294
217,849
295,614
221,966
352,257
270,712
298,814
400,801
306,552
340,639
339,652
427,571
581,384
672,086
1,463,048
1,267,655
1,610,272
1,386,372
1,565,328
1,247,693
1,290,181
1,233,946
1,459,385
1,559,304
1,761,527
1,618,197
2,170,563
3,023,408
3,237,364
2,839,085
1,126,710
1,480,076
1,815,470
1,829,555
1,981,676
3,386,037
5,097,999
5,246,547
927,852
1,108,877
1,839,702
7,367,237
8,919,356
9,464,170
8,855,626
7,731,225
6,944,478
5,923,082
4,970,303
4,191,820
4,360,061
2,176,073
2,635,337
4,237,231
1,930,736
2,019,082
4,713,277
4,251,814
3,987,027
4,267,958
3,912,701
3,711,207
3,860,208
3,721,408
3,645,137
4,374,750
5,263,789
6,501,339
7,052,245
6,238,949
5,214,812
4,218,004
3,995,965
3,849,224
4,426,428
4,515,210
4,319,507
3,850,756
3,953,525
4,050,092
4,223,096
4,187,947
4,115,786
4,597,286
4,091,135
4,277,000
3,562,651
3,180,169
2,970,534
3,330,276
1,218,806
1,218,8063,330,2762,970,5343,180,1693,562,6514,277,0004,091,1354,597,2864,115,7864,187,9474,223,0964,050,0923,953,5253,850,7564,319,5074,515,2104,426,4283,849,2243,995,9654,218,0045,214,8126,238,9497,052,2456,501,3395,263,7894,374,7503,645,1373,721,4083,860,2083,711,2073,912,7014,267,9583,987,0274,251,8144,713,2772,019,0821,930,7364,237,2312,635,3372,176,0734,360,0614,191,8204,970,3035,923,0826,944,4787,731,2258,855,6269,464,1708,919,3567,367,2371,839,7021,108,877927,8525,246,5475,097,9993,386,0371,981,6761,829,5551,815,4701,480,0761,126,7102,839,0853,237,3643,023,4082,170,5631,618,1971,761,5271,559,3041,459,3851,233,9461,290,1811,247,6931,565,3281,386,3721,610,2721,267,6551,463,048672,086581,384427,571339,652340,639306,552400,801298,814270,712352,257221,966295,614217,849163,294
       Other Current Assets 
26,668
37,090
37,338
140,875
136,417
117,694
118,817
124,975
107,523
120,977
295,022
362,082
306,652
1,203,934
96,337
126,921
102,618
143,012
73,067
68,650
81,187
81,224
97,750
140,723
74,222
129,801
214,876
286,217
251,905
305,954
2,738,836
2,946,547
1,689,711
187,237
294,759
3,977,005
742,894
446,090
4,404,659
4,714,030
5,394,990
523,610
232,401
291,393
216,615
362,136
341,340
347,857
317,448
268,229
309,799
275,102
291,701
171,518
225,266
257,731
293,477
123,306
333,129
810,352
880,543
274,962
262,187
400,758
268,073
274,160
278,828
456,602
278,302
277,367
310,510
292,941
255,447
223,488
248,478
309,508
233,502
214,357
249,935
311,273
320,685
283,559
331,140
251,361
255,930
228,744
255,236
230,313
365,373
405,220
3,320
3,320405,220365,373230,313255,236228,744255,930251,361331,140283,559320,685311,273249,935214,357233,502309,508248,478223,488255,447292,941310,510277,367278,302456,602278,828274,160268,073400,758262,187274,962880,543810,352333,129123,306293,477257,731225,266171,518291,701275,102309,799268,229317,448347,857341,340362,136216,615291,393232,401523,6105,394,9904,714,0304,404,659446,090742,8943,977,005294,759187,2371,689,7112,946,5472,738,836305,954251,905286,217214,876129,80174,222140,72397,75081,22481,18768,65073,067143,012102,618126,92196,3371,203,934306,652362,082295,022120,977107,523124,975118,817117,694136,417140,87537,33837,09026,668
   > 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
1,576,359
1,613,387
1,483,520
1,434,065
1,639,425
1,812,027
1,895,681
2,061,559
2,168,805
2,145,550
2,608,044
3,384,522
3,442,698
3,365,117
3,201,064
3,017,908
3,258,584
3,181,974
3,264,648
3,004,012
3,291,216
3,100,594
2,864,503
2,654,615
4,333,614
4,182,374
4,524,501
4,391,907
4,628,615
4,473,950
4,153,075
3,859,489
4,055,258
3,886,902
3,721,505
3,450,589
3,513,416
3,317,449
2,447,171
2,115,104
2,158,050
2,370,656
2,193,368
1,892,474
1,850,975
1,806,336
1,855,074
1,903,244
2,262,077
2,253,925
2,196,179
2,093,668
2,225,180
2,195,242
2,102,991
1,992,346
1,892,485
1,999,639
1,977,192
1,758,172
1,778,293
2,131,155
2,131,1551,778,2931,758,1721,977,1921,999,6391,892,4851,992,3462,102,9912,195,2422,225,1802,093,6682,196,1792,253,9252,262,0771,903,2441,855,0741,806,3361,850,9751,892,4742,193,3682,370,6562,158,0502,115,1042,447,1713,317,4493,513,4163,450,5893,721,5053,886,9024,055,2583,859,4894,153,0754,473,9504,628,6154,391,9074,524,5014,182,3744,333,6142,654,6152,864,5033,100,5943,291,2163,004,0123,264,6483,181,9743,258,5843,017,9083,201,0643,365,1173,442,6983,384,5222,608,0442,145,5502,168,8052,061,5591,895,6811,812,0271,639,4251,434,0651,483,5201,613,3871,576,35900000000000000000000000000000
       Property Plant Equipment 
190,979
246,544
251,722
274,411
275,978
289,511
270,930
274,835
266,970
299,570
292,027
515,373
1,066,955
1,140,241
1,122,120
1,073,080
1,021,416
1,002,321
1,020,959
968,499
965,837
984,150
949,053
928,260
891,298
848,703
798,315
730,099
650,959
1,160,453
1,234,929
1,124,086
1,067,777
1,157,495
1,478,004
1,814,816
1,741,366
1,864,429
1,792,658
1,677,924
2,971,794
3,025,441
2,909,223
2,744,391
2,588,480
2,851,156
2,751,336
2,529,912
2,372,477
2,746,131
2,637,548
2,420,919
2,218,754
3,890,141
3,763,931
3,569,153
3,456,298
3,711,352
3,536,252
3,230,152
2,925,320
2,811,436
2,648,490
2,411,254
2,171,413
2,154,431
1,983,296
1,678,325
1,372,164
1,249,179
1,384,499
1,258,950
1,032,319
926,087
872,906
872,263
950,446
1,239,913
1,238,553
1,197,295
1,288,642
1,513,553
1,482,900
1,427,802
1,363,592
1,330,764
1,334,494
1,190,616
1,229,773
1,250,259
1,186,236
1,186,2361,250,2591,229,7731,190,6161,334,4941,330,7641,363,5921,427,8021,482,9001,513,5531,288,6421,197,2951,238,5531,239,913950,446872,263872,906926,0871,032,3191,258,9501,384,4991,249,1791,372,1641,678,3251,983,2962,154,4312,171,4132,411,2542,648,4902,811,4362,925,3203,230,1523,536,2523,711,3523,456,2983,569,1533,763,9313,890,1412,218,7542,420,9192,637,5482,746,1312,372,4772,529,9122,751,3362,851,1562,588,4802,744,3912,909,2233,025,4412,971,7941,677,9241,792,6581,864,4291,741,3661,814,8161,478,0041,157,4951,067,7771,124,0861,234,9291,160,453650,959730,099798,315848,703891,298928,260949,053984,150965,837968,4991,020,9591,002,3211,021,4161,073,0801,122,1201,140,2411,066,955515,373292,027299,570266,970274,835270,930289,511275,978274,411251,722246,544190,979
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,355
2,337
2,319
2,301
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
2,283
0
96,162
108,096
108,096
108,096
108,096
108,096
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,270
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096
108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,096108,270108,270108,270108,270108,270108,270108,270108,270108,270108,270108,096108,096108,096108,096108,09696,16202,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,2832,3012,3192,3372,35500000000000000000
       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
3,278
3,140
0
0
0
0
0
0
0
0
0
0
0
89,884
93,756
91,338
90,554
86,132
0
25,333
86,826
25,679
25,759
21,639
80,669
80,999
86,588
18,695
18,680
0
0
0
20,396
0
020,39600018,68018,69586,58880,99980,66921,63925,75925,67986,82625,333086,13290,55491,33893,75689,884000000000003,1403,278000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,606,265
1,411,400
1,225,124
1,130,086
1,036,121
945,838
850,932
759,191
666,933
575,558
498,419
408,713
317,304
236,339
303,494
296,570
289,646
282,722
275,799
268,523
261,248
253,973
246,698
239,442
232,187
224,932
217,677
210,421
203,166
195,911
266,655
256,504
73,129
4,333
229,264
215,736
203,118
190,363
177,607
165,171
152,596
139,884
155,551
165,574
153,519
137,062
141,636
116,060
99,742
83,244
80,181
162,156
688,971
671,440
660,373
652,475
645,121
638,725
648,389
640,892
631,765
621,933
717,930
702,605
135,129
117,768
141,410
189,000
167,874
144,805
130,262
89,593
79,936
71,665
63,611
57,294
49,974
42,679
36,812
32,584
26,574
73,965
65,675
61,693
57,602
53,896
51,158
51,795
51,79551,15853,89657,60261,69365,67573,96526,57432,58436,81242,67949,97457,29463,61171,66579,93689,593130,262144,805167,874189,000141,410117,768135,129702,605717,930621,933631,765640,892648,389638,725645,121652,475660,373671,440688,971162,15680,18183,24499,742116,060141,636137,062153,519165,574155,551139,884152,596165,171177,607190,363203,118215,736229,2644,33373,129256,504266,655195,911203,166210,421217,677224,932232,187239,442246,698253,973261,248268,523275,799282,722289,646296,570303,494236,339317,304408,713498,419575,558666,933759,191850,932945,8381,036,1211,130,0861,225,1241,411,4001,606,265000
       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
166,652
353,686
334,632
341,459
325,129
72,066
0
74,543
69,658
112,100
704,141
120,750
31,198
95,073
118,199
120,775
115,266
116,300
440,081
347,346
264,897
180,891
173,823
173,180
174,770
69,369
79,705
77,345
80,969
80,550
74,874
76,958
130,141
131,156
215,821
203,955
189,495
184,017
180,934
197,825
217,257
293,361
263,389
222,737
197,376
254,344
377,529
362,296
383,291
451,064
447,427
273,437
175,064
179,435
144,920
123,056
73,671
176,080
294,818
60,769
63,033
483,090
483,09063,03360,769294,818176,08073,671123,056144,920179,435175,064273,437447,427451,064383,291362,296377,529254,344197,376222,737263,389293,361217,257197,825180,934184,017189,495203,955215,821131,156130,14176,95874,87480,55080,96977,34579,70569,369174,770173,180173,823180,891264,897347,346440,081116,300115,266120,775118,19995,07331,198120,750704,141112,10069,65874,543072,066325,129341,459334,632353,686166,65200000000000000000000000000000
> Total Liabilities 
1,565,811
1,426,018
1,268,937
1,176,467
982,872
729,704
617,612
534,329
366,800
416,572
598,171
1,210,805
1,321,226
2,818,649
2,322,224
2,157,407
2,187,934
2,027,932
2,010,737
1,973,755
1,966,174
1,960,496
1,966,674
2,071,849
2,327,497
2,199,873
2,620,256
3,699,475
3,834,632
4,415,832
4,597,327
4,969,123
4,211,517
2,764,210
3,311,177
5,890,635
6,848,920
6,615,785
5,877,118
6,857,207
9,071,722
9,634,637
10,203,611
10,993,574
9,872,959
9,298,411
8,092,308
7,077,064
6,104,236
5,459,560
5,316,131
6,161,158
7,240,970
6,580,819
6,231,803
6,783,347
6,909,630
6,542,536
6,220,973
6,355,429
6,168,222
5,750,864
5,033,054
4,848,314
4,817,880
5,266,064
5,769,652
6,327,400
6,660,887
5,668,812
5,002,246
4,315,219
3,846,890
3,667,851
3,965,141
4,081,468
4,047,077
3,773,097
4,123,891
3,813,938
4,079,187
3,908,233
3,934,549
4,015,122
3,771,121
4,109,242
3,111,322
2,332,492
2,257,488
2,890,527
3,238,232
3,238,2322,890,5272,257,4882,332,4923,111,3224,109,2423,771,1214,015,1223,934,5493,908,2334,079,1873,813,9384,123,8913,773,0974,047,0774,081,4683,965,1413,667,8513,846,8904,315,2195,002,2465,668,8126,660,8876,327,4005,769,6525,266,0644,817,8804,848,3145,033,0545,750,8646,168,2226,355,4296,220,9736,542,5366,909,6306,783,3476,231,8036,580,8197,240,9706,161,1585,316,1315,459,5606,104,2367,077,0648,092,3089,298,4119,872,95910,993,57410,203,6119,634,6379,071,7226,857,2075,877,1186,615,7856,848,9205,890,6353,311,1772,764,2104,211,5174,969,1234,597,3274,415,8323,834,6323,699,4752,620,2562,199,8732,327,4972,071,8491,966,6741,960,4961,966,1741,973,7552,010,7372,027,9322,187,9342,157,4072,322,2242,818,6491,321,2261,210,805598,171416,572366,800534,329617,612729,704982,8721,176,4671,268,9371,426,0181,565,811
   > Total Current Liabilities 
994,073
757,942
779,821
820,924
848,923
641,153
576,673
524,599
359,853
409,928
592,417
921,098
813,214
2,024,811
1,690,511
1,620,384
1,770,942
1,710,346
1,748,520
1,822,860
1,852,950
1,828,954
1,865,478
1,993,882
2,261,473
2,140,962
2,568,026
3,653,718
3,773,019
4,358,117
4,539,090
4,922,710
4,175,680
2,737,900
3,262,876
5,392,795
6,348,175
5,999,662
5,288,123
6,037,109
7,993,233
8,532,983
9,199,174
10,102,470
9,099,460
8,642,291
7,499,216
6,568,032
5,926,168
5,333,154
4,939,322
5,783,392
6,864,181
5,700,808
5,652,243
6,198,872
6,325,080
5,958,621
5,635,261
5,766,850
5,366,774
5,500,440
4,870,832
4,683,357
4,648,161
5,099,130
5,602,325
6,123,625
6,430,389
5,452,976
4,606,043
3,916,999
3,470,139
3,317,106
3,624,915
3,720,767
3,678,255
3,451,144
3,821,972
3,494,398
3,683,745
3,518,243
3,566,392
3,662,078
3,442,108
3,788,175
2,800,272
2,030,517
1,970,168
2,574,808
2,925,706
2,925,7062,574,8081,970,1682,030,5172,800,2723,788,1753,442,1083,662,0783,566,3923,518,2433,683,7453,494,3983,821,9723,451,1443,678,2553,720,7673,624,9153,317,1063,470,1393,916,9994,606,0435,452,9766,430,3896,123,6255,602,3255,099,1304,648,1614,683,3574,870,8325,500,4405,366,7745,766,8505,635,2615,958,6216,325,0806,198,8725,652,2435,700,8086,864,1815,783,3924,939,3225,333,1545,926,1686,568,0327,499,2168,642,2919,099,46010,102,4709,199,1748,532,9837,993,2336,037,1095,288,1235,999,6626,348,1755,392,7953,262,8762,737,9004,175,6804,922,7104,539,0904,358,1173,773,0193,653,7182,568,0262,140,9622,261,4731,993,8821,865,4781,828,9541,852,9501,822,8601,748,5201,710,3461,770,9421,620,3841,690,5112,024,811813,214921,098592,417409,928359,853524,599576,673641,153848,923820,924779,821757,942994,073
       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
3,075,566
3,506,133
3,582,060
3,013,342
1,696,044
1,998,446
235,000
3,919,200
3,665,627
2,857,275
744,542
4,984,755
5,514,820
6,111,743
6,674,312
5,767,102
5,271,178
5,308,378
4,897,960
4,231,557
3,718,718
3,565,128
4,543,975
4,956,767
4,453,063
4,447,192
4,512,643
4,493,698
4,151,387
3,920,408
4,296,419
3,339,749
4,077,278
3,678,861
3,134,297
2,977,392
2,968,568
3,523,275
4,138,839
4,740,993
3,444,301
2,633,588
2,313,473
1,813,953
1,532,437
1,771,483
1,779,072
1,813,093
1,822,445
2,112,510
1,826,009
1,992,308
1,402,601
1,660,405
1,765,770
1,452,571
1,527,489
721,636
305,378
206,005
613,382
0
0613,382206,005305,378721,6361,527,4891,452,5711,765,7701,660,4051,402,6011,992,3081,826,0092,112,5101,822,4451,813,0931,779,0721,771,4831,532,4371,813,9532,313,4732,633,5883,444,3014,740,9934,138,8393,523,2752,968,5682,977,3923,134,2973,678,8614,077,2783,339,7494,296,4193,920,4084,151,3874,493,6984,512,6434,447,1924,453,0634,956,7674,543,9753,565,1283,718,7184,231,5574,897,9605,308,3785,271,1785,767,1026,674,3126,111,7435,514,8204,984,755744,5422,857,2753,665,6273,919,200235,0001,998,4461,696,0443,013,3423,582,0603,506,1333,075,56600000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,638,314
4,407,250
4,783,174
1,248,821
1,679,447
1,577,157
1,403,481
1,286,030
750,000
3,519,838
4,134,894
4,737,006
3,440,271
2,561,149
2,238,289
1,744,132
1,462,810
1,701,207
1,710,424
1,743,564
1,760,871
2,058,375
1,779,824
1,941,206
1,351,851
1,609,289
1,713,195
1,400,459
1,475,024
668,623
250,395
150,000
562,900
1,006,276
1,006,276562,900150,000250,395668,6231,475,0241,400,4591,713,1951,609,2891,351,8511,941,2061,779,8242,058,3751,760,8711,743,5641,710,4241,701,2071,462,8101,744,1322,238,2892,561,1493,440,2714,737,0064,134,8943,519,838750,0001,286,0301,403,4811,577,1571,679,4471,248,8214,783,1744,407,2504,638,314000000000000000000000000000000000000000000000000000000000
       Accounts payable 
621,553
352,648
270,729
211,014
68,786
68,654
92,280
114,312
118,839
203,541
461,724
529,111
251,285
622,184
509,173
490,767
504,823
353,413
344,240
383,483
353,214
295,215
288,817
328,491
331,004
295,206
449,949
853,560
1,008,373
878,215
473,753
638,781
464,158
548,716
690,668
11,224
1,593,272
1,777,193
1,858,061
1,473,284
2,069,542
1,854,038
1,641,139
2,042,437
2,200,139
2,286,893
864,153
624,281
692,416
700,652
558,682
476,137
1,089,959
434,390
479,924
1,027,603
915,999
867,458
888,023
804,699
1,327,783
513,162
405,015
637,036
748,838
710,892
710,179
816,159
414,845
572,249
508,388
297,984
283,073
527,621
538,655
547,931
462,026
450,990
487,428
441,646
348,075
587,912
499,312
472,590
475,596
491,744
390,276
169,615
288,067
536,562
627,510
627,510536,562288,067169,615390,276491,744475,596472,590499,312587,912348,075441,646487,428450,990462,026547,931538,655527,621283,073297,984508,388572,249414,845816,159710,179710,892748,838637,036405,015513,1621,327,783804,699888,023867,458915,9991,027,603479,924434,3901,089,959476,137558,682700,652692,416624,281864,1532,286,8932,200,1392,042,4371,641,1391,854,0382,069,5421,473,2841,858,0611,777,1931,593,27211,224690,668548,716464,158638,781473,753878,2151,008,373853,560449,949295,206331,004328,491288,817295,215353,214383,483344,240353,413504,823490,767509,173622,184251,285529,111461,724203,541118,839114,31292,28068,65468,786211,014270,729352,648621,553
       Other Current Liabilities 
96,767
94,422
158,421
80,012
90,574
93,922
48,697
56,251
60,393
86,683
83,167
71,793
66,779
82,589
182,846
199,616
270,974
328,997
261,196
263,881
306,880
258,849
231,008
198,127
223,371
248,297
293,181
655,768
441,134
404,336
559,204
701,869
698,180
433,581
554,121
4,913,640
461,019
430,670
432,479
3,753,091
876,953
1,088,788
1,367,433
1,303,186
1,036,439
1,012,544
1,237,075
981,160
976,327
869,704
776,004
730,569
792,033
802,599
700,965
641,325
904,863
902,977
799,736
656,400
662,723
793,017
676,964
725,507
783,575
1,302,799
1,253,039
1,063,006
1,136,464
1,318,957
1,335,543
1,160,936
1,264,409
1,181,450
1,215,057
1,314,371
1,326,565
1,123,769
1,115,032
1,126,425
1,242,237
1,444,210
1,347,908
1,352,212
1,434,954
1,623,308
1,671,567
1,544,066
1,379,017
1,349,600
34,179
34,1791,349,6001,379,0171,544,0661,671,5671,623,3081,434,9541,352,2121,347,9081,444,2101,242,2371,126,4251,115,0321,123,7691,326,5651,314,3711,215,0571,181,4501,264,4091,160,9361,335,5431,318,9571,136,4641,063,0061,253,0391,302,799783,575725,507676,964793,017662,723656,400799,736902,977904,863641,325700,965802,599792,033730,569776,004869,704976,327981,1601,237,0751,012,5441,036,4391,303,1861,367,4331,088,788876,9533,753,091432,479430,670461,0194,913,640554,121433,581698,180701,869559,204404,336441,134655,768293,181248,297223,371198,127231,008258,849306,880263,881261,196328,997270,974199,616182,84682,58966,77971,79383,16786,68360,39356,25148,69793,92290,57480,012158,42194,42296,767
   > 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
57,715
58,237
46,413
35,837
26,310
48,301
497,840
500,745
616,123
588,995
820,098
1,078,489
1,101,654
1,004,437
891,104
773,499
656,121
593,092
509,032
178,068
126,406
376,809
377,766
376,789
880,011
579,560
584,475
584,550
583,915
585,712
588,579
801,448
250,424
162,222
164,957
169,719
166,934
167,327
203,775
230,498
215,835
396,203
398,220
376,751
350,745
340,226
360,701
368,822
321,953
301,919
319,540
395,442
389,990
368,157
353,044
329,013
321,067
311,050
301,975
287,320
315,719
312,526
312,526315,719287,320301,975311,050321,067329,013353,044368,157389,990395,442319,540301,919321,953368,822360,701340,226350,745376,751398,220396,203215,835230,498203,775167,327166,934169,719164,957162,222250,424801,448588,579585,712583,915584,550584,475579,560880,011376,789377,766376,809126,406178,068509,032593,092656,121773,499891,1041,004,4371,101,6541,078,489820,098588,995616,123500,745497,84048,30126,31035,83746,41358,23757,71500000000000000000000000000000
       Other Liabilities 
0
110,969
0
47,083
0
4,508
8,431
8,102
4,735
2,856
2,542
2,024
1,755
3,766
3,483
4,875
4,752
2,613
2,258
1,988
2,942
17,449
16,129
15,081
15,106
13,759
12,931
12,403
16,969
10,427
9,777
9,471
8,226
7,005
33,126
37,600
37,683
38,898
39,185
35,267
37,452
38,363
38,778
40,214
41,313
42,801
58,551
60,691
62,903
65,026
66,301
68,127
70,472
89,225
89,312
91,987
94,405
121,832
98,337
100,930
103,527
152,093
145,266
149,066
154,565
152,525
151,404
185,673
213,409
199,770
194,703
211,197
208,316
200,965
211,679
251,538
252,551
216,120
208,584
202,613
217,082
213,600
0
204,083
0
0
0
0
0
0
0
0000000204,0830213,600217,082202,613208,584216,120252,551251,538211,679200,965208,316211,197194,703199,770213,409185,673151,404152,525154,565149,066145,266152,093103,527100,93098,337121,83294,40591,98789,31289,22570,47268,12766,30165,02662,90360,69158,55142,80141,31340,21438,77838,36337,45235,26739,18538,89837,68337,60033,1267,0058,2269,4719,77710,42716,96912,40312,93113,75915,10615,08116,12917,4492,9421,9882,2582,6134,7524,8753,4833,7661,7552,0242,5422,8564,7358,1028,4314,508047,0830110,9690
> Total Stockholder Equity
1,642,814
1,384,950
1,410,905
1,246,577
1,287,455
1,336,900
1,368,133
1,423,484
1,407,863
1,455,582
1,510,364
1,474,003
1,451,700
1,199,488
1,282,912
1,285,013
1,280,695
1,350,856
1,404,876
1,322,648
1,255,835
1,268,868
1,303,118
1,314,295
1,339,011
1,349,821
1,371,307
1,403,972
1,497,316
1,572,598
1,664,539
1,651,827
1,698,705
1,814,957
1,909,405
1,999,912
2,082,378
2,235,207
2,385,237
2,418,316
2,508,932
2,702,900
3,011,933
2,948,605
2,988,520
3,175,838
3,386,137
3,296,729
3,299,603
3,476,200
3,596,365
3,480,236
3,447,259
3,463,687
3,519,650
3,487,131
3,454,574
3,493,138
3,574,368
3,572,656
3,523,172
3,555,294
3,615,877
3,574,202
3,576,806
3,703,845
3,853,930
3,717,733
3,661,518
3,811,585
3,858,849
3,512,258
3,408,456
3,330,068
3,345,403
3,376,514
3,404,219
3,399,119
3,419,569
3,421,772
3,418,209
3,592,531
3,616,665
3,547,170
3,536,445
3,547,034
3,562,636
3,561,017
3,564,088
3,623,530
3,676,341
3,676,3413,623,5303,564,0883,561,0173,562,6363,547,0343,536,4453,547,1703,616,6653,592,5313,418,2093,421,7723,419,5693,399,1193,404,2193,376,5143,345,4033,330,0683,408,4563,512,2583,858,8493,811,5853,661,5183,717,7333,853,9303,703,8453,576,8063,574,2023,615,8773,555,2943,523,1723,572,6563,574,3683,493,1383,454,5743,487,1313,519,6503,463,6873,447,2593,480,2363,596,3653,476,2003,299,6033,296,7293,386,1373,175,8382,988,5202,948,6053,011,9332,702,9002,508,9322,418,3162,385,2372,235,2072,082,3781,999,9121,909,4051,814,9571,698,7051,651,8271,664,5391,572,5981,497,3161,403,9721,371,3071,349,8211,339,0111,314,2951,303,1181,268,8681,255,8351,322,6481,404,8761,350,8561,280,6951,285,0131,282,9121,199,4881,451,7001,474,0031,510,3641,455,5821,407,8631,423,4841,368,1331,336,9001,287,4551,246,5771,410,9051,384,9501,642,814
   Common Stock
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
520,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,000
600,599
600,799
600,860
600,860
601,085
603,058
603,324
603,386
605,897
606,039
606,040
606,100
609,282
610,097
610,223
611,053
616,386
616,486
616,936
617,700
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
618,000
0
0618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000618,000617,700616,936616,486616,386611,053610,223610,097609,282606,100606,040606,039605,897603,386603,324603,058601,085600,860600,860600,799600,599600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000600,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000520,000
   Retained Earnings 
81,563
0
0
0
0
0
0
86,584
66,634
114,353
169,135
128,097
99,721
116,920
221,305
223,428
219,131
289,314
343,355
261,149
256,248
269,317
303,648
314,797
339,522
350,334
371,832
395,784
487,788
562,663
654,606
588,207
673,940
725,017
882,433
955,996
1,037,505
1,190,339
1,341,514
1,351,570
1,436,690
1,629,811
1,934,507
1,835,185
1,874,430
2,058,701
2,263,847
2,172,418
2,175,296
2,323,874
2,444,038
2,327,912
2,294,941
2,311,369
2,367,329
2,334,810
2,302,220
2,266,985
2,422,014
2,346,502
2,370,818
2,334,660
2,395,242
2,353,567
2,356,171
2,483,211
2,633,296
2,497,099
2,440,884
2,576,710
2,623,974
2,277,383
2,173,581
2,095,192
2,110,529
2,141,640
2,169,345
2,164,244
2,184,695
2,186,898
2,183,335
2,357,655
2,381,791
2,312,059
2,301,334
2,311,922
1,590,184
1,588,564
2,328,975
2,388,417
2,441,228
2,441,2282,388,4172,328,9751,588,5641,590,1842,311,9222,301,3342,312,0592,381,7912,357,6552,183,3352,186,8982,184,6952,164,2442,169,3452,141,6402,110,5292,095,1922,173,5812,277,3832,623,9742,576,7102,440,8842,497,0992,633,2962,483,2112,356,1712,353,5672,395,2422,334,6602,370,8182,346,5022,422,0142,266,9852,302,2202,334,8102,367,3292,311,3692,294,9412,327,9122,444,0382,323,8742,175,2962,172,4182,263,8472,058,7011,874,4301,835,1851,934,5071,629,8111,436,6901,351,5701,341,5141,190,3391,037,505955,996882,433725,017673,940588,207654,606562,663487,788395,784371,832350,334339,522314,797303,648269,317256,248261,149343,355289,314219,131223,428221,305116,92099,721128,097169,135114,35366,63486,58400000081,563
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
1,192,478
409,099
462,561
1,089,307
1,154,471
1,154,830
1,169,268
1,170,088
511,380
1,170,432
1,188,732
462,145
535,331
1,272,712
1,303,380
1,303,955
1,306,543
1,310,935
1,312,660
1,312,660
1,312,661
1,312,661
1,312,661
1,312,661
1,312,661
1,312,661
1,312,661
2,050,238
1,271,931
2,050,238
1,312,661
1,271,931
1,266,412
2,050,238
1,266,412
1,266,412
1,266,412
1,266,412
1,266,412
1,266,412
1,280,653
1,280,653
1,280,653
1,280,653
1,280,653
1,280,652
1,280,652
1,280,652
1,280,653
1,280,652
1,280,652
1,280,652
1,280,653
1,280,652
1,280,652
1,280,652
1,280,653
1,280,652
1,280,653
543,313
543,313
0
0543,313543,3131,280,6531,280,6521,280,6531,280,6521,280,6521,280,6521,280,6531,280,6521,280,6521,280,6521,280,6531,280,6521,280,6521,280,6521,280,6531,280,6531,280,6531,280,6531,280,6531,266,4121,266,4121,266,4121,266,4121,266,4121,266,4122,050,2381,266,4121,271,9311,312,6612,050,2381,271,9312,050,2381,312,6611,312,6611,312,6611,312,6611,312,6611,312,6611,312,6611,312,6601,312,6601,310,9351,306,5431,303,9551,303,3801,272,712535,331462,1451,188,7321,170,432511,3801,170,0881,169,2681,154,8301,154,4711,089,307462,561409,0991,192,47800000000000000000000000000000



6.3. Balance Sheets

Currency in THB. All numbers in thousands.




6.4. Cash Flows

Currency in THB. All numbers in thousands.




6.5. Income Statements

Currency in THB. All numbers in thousands.


6.6. Latest Income Statement

Income Statement (annual), 2024-12-31. Currency in THB. All numbers in thousands.

Gross Profit (+$)
totalRevenue4,183,347
Cost of Revenue-3,622,072
Gross Profit561,275561,275
 
Operating Income (+$)
Gross Profit561,275
Operating Expense-410,299
Operating Income150,977150,977
 
Operating Expense (+$)
Research Development0
Selling General Administrative339,135
Selling And Marketing Expenses137,009
Operating Expense410,299476,145
 
Net Interest Income (+$)
Interest Income6,300
Interest Expense-27,123
Other Finance Cost-854
Net Interest Income-21,677
 
Pretax Income (+$)
Operating Income150,977
Net Interest Income-21,677
Other Non-Operating Income Expenses0
Income Before Tax (EBT)138,086163,868
EBIT - interestExpense = 138,086
138,065
142,479
Interest Expense27,123
Earnings Before Interest and Taxes (EBIT)165,209165,209
Earnings Before Interest and Taxes (EBITDA)688,216
 
After tax Income (+$)
Income Before Tax138,086
Tax Provision-22,709
Net Income From Continuing Ops115,377115,377
Net Income115,356
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses4,032,371
Total Other Income/Expenses Net-12,89121,677
 

Technical Analysis of Samart Telcoms Public Company Limited
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Samart Telcoms Public Company Limited. The general trend of Samart Telcoms Public Company Limited is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Samart Telcoms Public Company Limited's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Samart Telcoms Public Company Limited Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Samart Telcoms Public Company Limited.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 5.35 < 5.35 < 5.85.

The bearish price targets are: 4.7720538461539 > 4.6537493975904 > 4.5840497816594.

Know someone who trades $SAMTEL? Share this with them.👇

Samart Telcoms Public Company Limited Daily Support & Resistance Chart
3rd party ad coffee SUPPORTERis ad-free.

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Samart Telcoms Public Company Limited. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Samart Telcoms Public Company Limited Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Moving Average Convergence/Divergence (MACD) ChartSamart Telcoms Public Company Limited Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Samart Telcoms Public Company Limited. The current adx is .

Samart Telcoms Public Company Limited Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Relative Strength Index (RSI) ChartSamart Telcoms Public Company Limited Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Stochastic Oscillator ChartSamart Telcoms Public Company Limited Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Commodity Channel Index (CCI) ChartSamart Telcoms Public Company Limited Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Chande Momentum Oscillator (CMO) ChartSamart Telcoms Public Company Limited Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Williams %R ChartSamart Telcoms Public Company Limited Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Average True Range (ATR) ChartSamart Telcoms Public Company Limited Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily On-Balance Volume (OBV) ChartSamart Telcoms Public Company Limited Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Samart Telcoms Public Company Limited.

Samart Telcoms Public Company Limited Daily Money Flow Index (MFI) ChartSamart Telcoms Public Company Limited Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Samart Telcoms Public Company Limited.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2025-02-13STOCH LONG EXITThe %K line crosses below the %D line.
2025-02-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-02-20WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-02-21STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-02-26MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2025-02-27MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
2025-02-28STOCH LONG EXITThe %K line crosses below the %D line.
2025-03-03STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-03-06STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-07SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2025-03-10STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-12CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-03-13CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-03-14MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-17STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-03-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-03-20STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-03-21STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-03-25STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-03-26STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-28CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-03-31STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-04-01SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2025-04-02MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2025-04-03MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-04-04MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2025-04-08BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-04-09WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-04-10MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-04-11STOCH SHORT EXITThe %K line crosses above the %D line.
2025-04-17DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-04-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2025-04-21WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-04-22CCI LONG ENTRY SHORT CLOSE100 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-04-24STOCH LONG EXITThe %K line crosses below the %D line.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-04-28RSI SHORT ENTRY LONG CLOSE70 crossover to downside
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2025-04-30STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-05-06STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2025-05-07SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-05-08STOCH LONG EXITThe %K line crosses below the %D line.
2025-05-09STOCH SHORT EXITThe %K line crosses above the %D line.
2025-05-14STOCH LONG EXITThe %K line crosses below the %D line.
2025-05-15MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2025-05-20CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-05-21WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2025-05-22DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-05-23STOCH SHORT EXITThe %K line crosses above the %D line.
2025-05-27STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-05-28WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-05-30STOCH SHORT EXITThe %K line crosses above the %D line.
2025-06-04STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-06-05BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-06-06STOCH SHORT EXITThe %K line crosses above the %D line.
2025-06-10SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-06-11CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-06-13STOCH LONG EXITThe %K line crosses below the %D line.
2025-06-16MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-06-17MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-06-19SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-06-24CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-06-25BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-06-27MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-06-30RSI LONG ENTRY SHORT CLOSE30 crossover to upside
STOCH SHORT EXITThe %K line crosses above the %D line.
2025-07-01STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-07-02RSI LONG ENTRY SHORT CLOSE30 crossover to upside
2025-07-03STOCH SHORT EXITThe %K line crosses above the %D line.
2025-07-07STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2025-07-09STOCH SHORT EXITThe %K line crosses above the %D line.

6.3. Candlestick Patterns

Samart Telcoms Public Company Limited Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose5.100
Total0/1 (0.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Samart Telcoms Public Company Limited with someone you think should read this too:
  • Are you bullish or bearish on Samart Telcoms Public Company Limited? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Samart Telcoms Public Company Limited? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Samart Telcoms Public Company Limited

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


Comments

How you think about this?

Leave a comment

Stay informed about Samart Telcoms Public Company Limited.

Receive notifications about Samart Telcoms Public Company Limited in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.