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

Thai O.P.P. Public Company Limited
Buy, Hold or Sell?

Let's analyze Thai O.P.P. Public Company Limited together

I guess you are interested in Thai O.P.P. 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 Thai O.P.P. 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 Thai O.P.P. Public Company Limited

I send you an email if I find something interesting about Thai O.P.P. Public Company Limited.

Quick analysis of Thai O.P.P. Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
ŗłŅ0.11
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
ŗłŅ277.39
Expected worth in 1 year
ŗłŅ293.77
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
ŗłŅ20.20
Return On Investment
12.0%

For what price can you sell your share?

Current Price per Share
ŗłŅ168.50
Expected price per share
ŗłŅ160.50 - ŗłŅ180.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Thai O.P.P. Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

ŗłŅ168.50

Intrinsic Value Per Share

ŗłŅ19.45 - ŗłŅ225.94

Total Value Per Share

ŗłŅ296.84 - ŗłŅ503.33

2. Growth of Thai O.P.P. Public Company Limited (5 min.)




Is Thai O.P.P. Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$46.1m$42.8m$2m4.5%

How much money is Thai O.P.P. Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$867.6k$739.4k$128.2k14.8%
Net Profit Margin7.9%4.9%--

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

3. Financial Health of Thai O.P.P. Public Company Limited (5 min.)




4. Comparing to competitors in the Packaging & Containers industry (5 min.)




  Industry Rankings (Packaging & Containers)  


Richest
#159 / 220

Most Revenue
#190 / 220

Most Profit
#127 / 220
3rd party ad coffee SUPPORTERis ad-free.

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

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

What can you expect buying and holding a share of Thai O.P.P. Public Company Limited?

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

Speculation

The Price per Share of Thai O.P.P. Public Company Limited is ŗłŅ168.50. 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 Thai O.P.P. 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 Thai O.P.P. 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 ŗłŅ277.39. Based on the TTM, the Book Value Change Per Share is ŗłŅ4.10 per quarter. Based on the YOY, the Book Value Change Per Share is ŗłŅ2.35 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 ŗłŅ0.96 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Thai O.P.P. Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ŗłŅ% of Price per ShareŗłŅ% of Price per ShareŗłŅ% of Price per ShareŗłŅ% of Price per ShareŗłŅ% of Price per Share
Usd Eps0.160.1%0.140.1%0.110.1%0.130.1%0.120.1%
Usd Book Value Change Per Share0.180.1%0.110.1%0.070.0%0.090.1%0.090.1%
Usd Dividend Per Share0.000.0%0.030.0%0.110.1%0.100.1%0.110.1%
Usd Total Gains Per Share0.180.1%0.140.1%0.170.1%0.190.1%0.200.1%
Usd Price Per Share4.64-4.42-4.44-4.80-4.85-
Price to Earnings Ratio7.33-7.72-12.85-10.82-10.72-
Price-to-Total Gains Ratio25.45-34.08-29.23-29.07-27.57-
Price to Book Ratio0.60-0.59-0.62-0.71-0.84-
Price-to-Total Gains Ratio25.45-34.08-29.23-29.07-27.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.66745
Number of shares214
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.10
Usd Book Value Change Per Share0.110.09
Usd Total Gains Per Share0.140.19
Gains per Quarter (214 shares)29.9441.02
Gains per Year (214 shares)119.76164.09
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
123971108678154
245194230172156318
368291350258235482
491388470344313646
5113486590430391810
6136583710516469974
71596808306015471138
81817779506876251302
920487410707737041466
1022697111908597821630

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%81.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%75.06.00.092.6%
Dividend per Share1.00.03.025.0%9.00.03.075.0%15.00.05.075.0%33.00.07.082.5%61.00.020.075.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%81.00.00.0100.0%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Thai O.P.P. Public Company Limited

About Thai O.P.P. Public Company Limited

Thai O.P.P. Public Company Limited manufactures and sells plastic films, stickers, laminate tubes, and packaging products in Thailand. The company provides plastic films, such as polyolefin shrink, oriented polypropylene heat sealable, skin vacuum, cast polypropylene (CPP), metallized, stretch, blown linear low-density polypropylene, CPP breathable, and protection films; films for lamination; CPP easy peels; shrink machines; and stretchable labels, as well as LLDPE stretch films for pallet wraps. Its products are used in food, cosmetic, medical product, and other consumer goods and industrial packaging industries. The company was incorporated in 1983 and is headquartered in Bangkok, Thailand.

Fundamental data was last updated by Penke on 2024-07-02 01:17:04.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

1.1. Profitability of Thai O.P.P. Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Thai O.P.P. Public Company Limited earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • A Net Profit Margin of 8.5%¬†means that¬†฿0.09 for each ฿1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 7.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.5%TTM7.9%+0.6%
TTM7.9%YOY4.9%+3.0%
TTM7.9%5Y6.7%+1.2%
5Y6.7%10Y6.8%-0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%3.8%+4.7%
TTM7.9%4.2%+3.7%
YOY4.9%4.2%+0.7%
5Y6.7%4.2%+2.5%
10Y6.8%4.1%+2.7%
1.1.2. Return on Assets

Shows how efficient Thai O.P.P. Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • 1.7% Return on Assets means that¬†Thai O.P.P. Public Company Limited generated¬†฿0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.6%+0.1%
TTM1.6%YOY1.5%+0.2%
TTM1.6%5Y1.6%0.0%
5Y1.6%10Y1.8%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.0%+0.7%
TTM1.6%1.0%+0.6%
YOY1.5%1.2%+0.3%
5Y1.6%1.2%+0.4%
10Y1.8%1.2%+0.6%
1.1.3. Return on Equity

Shows how efficient Thai O.P.P. Public Company Limited is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • 2.1% Return on Equity means Thai O.P.P. Public Company Limited generated ฿0.02¬†for each¬†฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.9%+0.1%
TTM1.9%YOY1.7%+0.2%
TTM1.9%5Y1.9%0.0%
5Y1.9%10Y2.2%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.0%+0.1%
TTM1.9%1.9%+0.0%
YOY1.7%2.8%-1.1%
5Y1.9%2.5%-0.6%
10Y2.2%2.7%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Thai O.P.P. Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai O.P.P. Public Company Limited is operating .

  • Measures how much profit Thai O.P.P. 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¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers 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 Thai O.P.P. Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.8%-4.8%
TTM4.8%YOY4.9%-0.1%
TTM4.8%5Y6.2%-1.4%
5Y6.2%10Y6.4%-0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.2%-6.2%
TTM4.8%3.1%+1.7%
YOY4.9%5.8%-0.9%
5Y6.2%6.1%+0.1%
10Y6.4%5.9%+0.5%
1.2.2. Operating Ratio

Measures how efficient Thai O.P.P. Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Packaging & Containers industry mean).
  • An Operation Ratio of 1.76 means that the operating costs are ฿1.76 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 1.755. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.347. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.755TTM1.347+0.408
TTM1.347YOY0.951+0.396
TTM1.3475Y1.019+0.328
5Y1.01910Y0.976+0.042
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7551.622+0.133
TTM1.3471.519-0.172
YOY0.9511.412-0.461
5Y1.0191.206-0.187
10Y0.9761.145-0.169
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Thai O.P.P. Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Thai O.P.P. Public Company Limited is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Packaging & Containers industry mean).
  • A Current Ratio of 6.16¬†means the company has ฿6.16 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 6.157. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.748. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.157TTM6.748-0.591
TTM6.748YOY6.782-0.034
TTM6.7485Y6.649+0.099
5Y6.64910Y5.365+1.285
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1571.517+4.640
TTM6.7481.530+5.218
YOY6.7821.540+5.242
5Y6.6491.563+5.086
10Y5.3651.502+3.863
1.3.2. Quick Ratio

Measures if Thai O.P.P. 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¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • A Quick Ratio of 4.35¬†means the company can pay off ฿4.35 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 4.348. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 6.198. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.348TTM6.198-1.850
TTM6.198YOY7.434-1.236
TTM6.1985Y7.437-1.239
5Y7.43710Y5.795+1.642
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3480.681+3.667
TTM6.1980.705+5.493
YOY7.4340.795+6.639
5Y7.4370.849+6.588
10Y5.7950.878+4.917
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Thai O.P.P. Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai O.P.P. Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Thai O.P.P. Public Company Limited to Packaging & Containers industry mean.
  • A Debt to Asset Ratio of 0.17¬†means that Thai O.P.P. Public Company Limited assets are¬†financed with 16.8% credit (debt) and the remaining percentage (100% - 16.8%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 0.168. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.156. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.168TTM0.156+0.012
TTM0.156YOY0.157-0.001
TTM0.1565Y0.155+0.001
5Y0.15510Y0.155+0.001
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1680.494-0.326
TTM0.1560.488-0.332
YOY0.1570.508-0.351
5Y0.1550.501-0.346
10Y0.1550.493-0.338
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but¬†always compare¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • A Debt to Equity ratio of 20.2% means that company has ฿0.20 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Thai O.P.P. Public Company Limited:

  • The MRQ is 0.202. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.185. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.202TTM0.185+0.017
TTM0.185YOY0.187-0.002
TTM0.1855Y0.184+0.001
5Y0.18410Y0.183+0.001
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2020.945-0.743
TTM0.1850.953-0.768
YOY0.1871.042-0.855
5Y0.1841.060-0.876
10Y0.1831.100-0.917
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Thai O.P.P. 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 Thai O.P.P. Public Company Limited generates.

  • Above 15 is considered overpriced but¬†always compare¬†Thai O.P.P. Public Company Limited to the¬†Packaging & Containers industry mean.
  • A PE ratio of 7.33 means the investor is paying ฿7.33¬†for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is 7.370. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.326. Based on the earnings, the company is cheap. +2
  • The TTM is 7.723. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD7.370MRQ7.326+0.044
MRQ7.326TTM7.723-0.397
TTM7.723YOY12.846-5.123
TTM7.7235Y10.825-3.101
5Y10.82510Y10.717+0.108
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD7.37013.940-6.570
MRQ7.32613.625-6.299
TTM7.72313.135-5.412
YOY12.84611.933+0.913
5Y10.82515.068-4.243
10Y10.71716.673-5.956
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is -32.657. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -32.464. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -12.925. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-32.657MRQ-32.464-0.194
MRQ-32.464TTM-12.925-19.539
TTM-12.925YOY1.370-14.295
TTM-12.9255Y-2.097-10.828
5Y-2.09710Y-2.883+0.787
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD-32.657-0.708-31.949
MRQ-32.464-1.181-31.283
TTM-12.9253.733-16.658
YOY1.3702.096-0.726
5Y-2.0971.539-3.636
10Y-2.8832.757-5.640
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Thai O.P.P. Public Company Limited is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Packaging & Containers industry mean).
  • A PB ratio of 0.60 means the investor is paying ฿0.60¬†for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Thai O.P.P. Public Company Limited:

  • The EOD is 0.607. Based on the equity, the company is cheap. +2
  • The MRQ is 0.604. Based on the equity, the company is cheap. +2
  • The TTM is 0.592. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.607MRQ0.604+0.004
MRQ0.604TTM0.592+0.012
TTM0.592YOY0.622-0.030
TTM0.5925Y0.710-0.118
5Y0.71010Y0.838-0.128
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD0.6071.289-0.682
MRQ0.6041.385-0.781
TTM0.5921.464-0.872
YOY0.6221.626-1.004
5Y0.7101.767-1.057
10Y0.8381.962-1.124
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai O.P.P. 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--6.5814.096+61%2.353+180%3.297+100%3.176+107%
Book Value Per Share--277.388269.684+3%257.532+8%246.050+13%213.908+30%
Current Ratio--6.1576.748-9%6.782-9%6.649-7%5.365+15%
Debt To Asset Ratio--0.1680.156+8%0.157+7%0.155+8%0.155+9%
Debt To Equity Ratio--0.2020.185+9%0.187+8%0.184+10%0.183+10%
Dividend Per Share---0.955-100%3.878-100%3.624-100%4.007-100%
Eps--5.7165.221+9%3.989+43%4.629+23%4.473+28%
Free Cash Flow Per Share---1.290-7.386+473%5.462-124%2.582-150%2.194-159%
Free Cash Flow To Equity Per Share---2.728-9.204+237%3.882-170%0.835-427%-0.115-96%
Gross Profit Margin--1.0000.874+14%0.482+108%0.660+51%0.658+52%
Intrinsic Value_10Y_max--225.943--------
Intrinsic Value_10Y_min--19.454--------
Intrinsic Value_1Y_max--10.798--------
Intrinsic Value_1Y_min--6.356--------
Intrinsic Value_3Y_max--41.469--------
Intrinsic Value_3Y_min--15.393--------
Intrinsic Value_5Y_max--83.023--------
Intrinsic Value_5Y_min--20.303--------
Market Cap1011000000.000+1%1005000000.000957750000.000+5%960750000.000+5%1039500000.000-3%1050150000.000-4%
Net Profit Margin--0.0850.079+8%0.049+73%0.067+26%0.068+25%
Operating Margin---0.048-100%0.049-100%0.062-100%0.064-100%
Operating Ratio--1.7551.347+30%0.951+85%1.019+72%0.976+80%
Pb Ratio0.607+1%0.6040.592+2%0.622-3%0.710-15%0.838-28%
Pe Ratio7.370+1%7.3267.723-5%12.846-43%10.825-32%10.717-32%
Price Per Share168.500+1%167.500159.625+5%160.125+5%173.250-3%175.025-4%
Price To Free Cash Flow Ratio-32.657-1%-32.464-12.925-60%1.370-2469%-2.097-94%-2.883-91%
Price To Total Gains Ratio25.604+1%25.45234.082-25%29.232-13%29.074-12%27.569-8%
Quick Ratio--4.3486.198-30%7.434-42%7.437-42%5.795-25%
Return On Assets--0.0170.016+5%0.015+17%0.016+5%0.018-7%
Return On Equity--0.0210.019+6%0.017+19%0.019+6%0.022-5%
Total Gains Per Share--6.5815.051+30%6.230+6%6.920-5%7.183-8%
Usd Book Value--46101853.49644821473.840+3%42801794.280+8%40893568.036+13%35551525.408+30%
Usd Book Value Change Per Share--0.1820.113+61%0.065+180%0.091+100%0.088+107%
Usd Book Value Per Share--7.6847.470+3%7.134+8%6.816+13%5.925+30%
Usd Dividend Per Share---0.026-100%0.107-100%0.100-100%0.111-100%
Usd Eps--0.1580.145+9%0.110+43%0.128+23%0.124+28%
Usd Free Cash Flow---214382.211-1227507.440+473%907739.256-124%429162.783-150%364642.254-159%
Usd Free Cash Flow Per Share---0.036-0.205+473%0.151-124%0.072-150%0.061-159%
Usd Free Cash Flow To Equity Per Share---0.076-0.255+237%0.108-170%0.023-427%-0.003-96%
Usd Market Cap28004700.000+1%27838500.00026529675.000+5%26612775.000+5%28794150.000-3%29089155.000-4%
Usd Price Per Share4.667+1%4.6404.422+5%4.435+5%4.799-3%4.848-4%
Usd Profit--949963.135867650.923+9%739409.867+28%784570.597+21%751066.613+26%
Usd Revenue--11170003.94810953784.306+2%14136530.829-21%11623295.602-4%11050084.658+1%
Usd Total Gains Per Share--0.1820.140+30%0.173+6%0.192-5%0.199-8%
 EOD+5 -3MRQTTM+25 -11YOY+20 -165Y+16 -2010Y+16 -20

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-157.370
Price to Book Ratio (EOD)Between0-10.607
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than14.348
Current Ratio (MRQ)Greater than16.157
Debt to Asset Ratio (MRQ)Less than10.168
Debt to Equity Ratio (MRQ)Less than10.202
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.017
Total7/10 (70.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.757
Ma 20Greater thanMa 50167.100
Ma 50Greater thanMa 100166.383
Ma 100Greater thanMa 200157.614
OpenGreater thanClose168.500
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in THB. All numbers in thousands.

Summary
Total Assets2,000,287
Total Liabilities335,960
Total Stockholder Equity1,664,327
 As reported
Total Liabilities 335,960
Total Stockholder Equity+ 1,664,327
Total Assets = 2,000,287

Assets

Total Assets2,000,287
Total Current Assets1,184,273
Long-term Assets816,014
Total Current Assets
Cash And Cash Equivalents 91,053
Short-term Investments 316,678
Net Receivables 519,754
Inventory 199,149
Other Current Assets 2,212
Total Current Assets  (as reported)1,184,273
Total Current Assets  (calculated)1,128,847
+/- 55,426
Long-term Assets
Property Plant Equipment 590,629
Long Term Investments 208,329
Intangible Assets 161
Long-term Assets Other 2,462
Long-term Assets  (as reported)816,014
Long-term Assets  (calculated)801,581
+/- 14,433

Liabilities & Shareholders' Equity

Total Current Liabilities192,359
Long-term Liabilities143,601
Total Stockholder Equity1,664,327
Total Current Liabilities
Accounts payable 110,020
Other Current Liabilities 2,882
Total Current Liabilities  (as reported)192,359
Total Current Liabilities  (calculated)112,901
+/- 79,458
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt108,252
Long-term Liabilities  (as reported)143,601
Long-term Liabilities  (calculated)108,252
+/- 35,349
Total Stockholder Equity
Retained Earnings 1,578,696
Total Stockholder Equity (as reported)1,664,327
Total Stockholder Equity (calculated)1,578,696
+/- 85,631
Other
Capital Stock60,000
Common Stock Shares Outstanding 6,000
Net Invested Capital 1,664,327
Net Working Capital 991,913
Property Plant and Equipment Gross 590,629



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
547,514
581,937
619,026
597,039
627,628
606,115
620,039
642,524
651,848
708,122
660,728
653,984
665,904
663,848
656,261
699,409
723,660
718,792
718,843
723,085
698,601
708,846
748,292
737,563
778,706
783,232
798,570
808,540
860,305
843,240
911,273
927,929
956,402
955,709
946,079
969,873
993,337
1,013,873
1,043,670
1,035,151
1,072,634
1,078,167
1,094,362
1,119,019
1,141,332
1,165,768
1,191,553
1,241,477
1,249,024
1,249,446
1,259,568
1,261,465
1,371,525
1,358,702
1,381,436
1,414,774
1,454,087
1,445,705
1,432,567
1,426,527
1,444,041
1,497,753
1,469,205
1,497,953
1,659,369
1,681,173
1,688,150
1,703,332
1,728,801
1,748,459
1,739,722
1,760,444
1,793,874
1,807,632
1,813,383
1,802,213
1,915,434
1,860,741
1,875,307
1,934,058
2,000,287
2,000,2871,934,0581,875,3071,860,7411,915,4341,802,2131,813,3831,807,6321,793,8741,760,4441,739,7221,748,4591,728,8011,703,3321,688,1501,681,1731,659,3691,497,9531,469,2051,497,7531,444,0411,426,5271,432,5671,445,7051,454,0871,414,7741,381,4361,358,7021,371,5251,261,4651,259,5681,249,4461,249,0241,241,4771,191,5531,165,7681,141,3321,119,0191,094,3621,078,1671,072,6341,035,1511,043,6701,013,873993,337969,873946,079955,709956,402927,929911,273843,240860,305808,540798,570783,232778,706737,563748,292708,846698,601723,085718,843718,792723,660699,409656,261663,848665,904653,984660,728708,122651,848642,524620,039606,115627,628597,039619,026581,937547,514
   > 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
422,840
469,409
437,879
442,432
463,987
506,315
478,467
554,718
528,718
541,069
506,809
492,457
521,673
551,461
562,483
518,870
502,607
524,269
545,236
562,866
595,758
626,777
643,396
673,112
708,532
721,325
734,455
759,657
755,794
868,697
842,176
874,764
779,381
826,751
826,418
829,645
836,932
864,901
896,178
868,552
902,213
965,413
964,765
963,272
1,018,890
1,041,521
1,098,346
1,103,700
1,114,024
1,159,495
1,155,244
1,088,447
1,074,744
1,202,272
1,149,810
1,190,562
1,126,380
1,184,273
1,184,2731,126,3801,190,5621,149,8101,202,2721,074,7441,088,4471,155,2441,159,4951,114,0241,103,7001,098,3461,041,5211,018,890963,272964,765965,413902,213868,552896,178864,901836,932829,645826,418826,751779,381874,764842,176868,697755,794759,657734,455721,325708,532673,112643,396626,777595,758562,866545,236524,269502,607518,870562,483551,461521,673492,457506,809541,069528,718554,718478,467506,315463,987442,432437,879469,409422,84000000000000000000000000
       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
2,997
28,479
16,784
8,426
37,099
121,396
48,524
108,909
66,282
8,392
14,407
33,942
8,774
9,094
11,011
28,042
31,559
28,566
23,963
35,630
36,819
69,790
77,899
68,610
118,131
125,664
82,090
129,407
121,652
131,777
144,863
121,699
44,741
12,181
45,296
39,828
107,067
103,896
67,673
127,172
36,878
312,967
241,666
158,147
117,561
87,395
163,174
160,019
96,008
140,931
322,907
337,317
275,936
196,551
188,834
171,186
110,632
91,053
91,053110,632171,186188,834196,551275,936337,317322,907140,93196,008160,019163,17487,395117,561158,147241,666312,96736,878127,17267,673103,896107,06739,82845,29612,18144,741121,699144,863131,777121,652129,40782,090125,664118,13168,61077,89969,79036,81935,63023,96328,56631,55928,04211,0119,0948,77433,94214,4078,39266,282108,90948,524121,39637,0998,42616,78428,4792,99700000000000000000000000
       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
80,305
78,282
30,742
12,145
32,263
13,072
17,633
33,836
58,169
111,524
58,272
55,997
127,955
94,315
82,498
39,515
25,798
20,732
30,126
66,423
95,720
76,526
52,129
102,837
89,912
94,640
111,650
74,539
120,808
139,701
136,042
183,932
205,463
221,265
187,298
198,158
149,837
200,605
243,300
187,018
333,203
89,608
117,202
237,417
406,775
410,366
337,927
385,913
447,542
449,175
206,020
165,174
256,722
424,435
324,489
311,194
311,874
316,678
316,678311,874311,194324,489424,435256,722165,174206,020449,175447,542385,913337,927410,366406,775237,417117,20289,608333,203187,018243,300200,605149,837198,158187,298221,265205,463183,932136,042139,701120,80874,539111,65094,64089,912102,83752,12976,52695,72066,42330,12620,73225,79839,51582,49894,315127,95555,99758,272111,52458,16933,83617,63313,07232,26312,14530,74278,28280,30500000000000000000000000
       Net Receivables 
188,542
214,969
216,881
182,314
218,830
219,231
228,327
249,366
243,450
281,470
238,380
226,244
239,467
248,524
247,678
259,613
266,608
291,503
307,234
251,685
235,240
250,659
272,654
270,841
278,204
297,211
317,611
290,710
273,883
315,213
98,922
311,446
338,449
324,429
314,661
311,399
363,250
376,649
358,348
349,357
374,031
384,934
369,624
377,196
389,267
394,419
391,268
406,942
395,557
417,546
444,217
413,607
486,961
456,426
469,574
435,114
472,556
465,034
424,598
443,392
443,775
469,770
453,091
439,836
462,771
485,659
464,245
407,656
448,945
460,108
427,442
462,817
432,097
481,082
457,443
417,177
407,621
456,264
524,128
479,471
519,754
519,754479,471524,128456,264407,621417,177457,443481,082432,097462,817427,442460,108448,945407,656464,245485,659462,771439,836453,091469,770443,775443,392424,598465,034472,556435,114469,574456,426486,961413,607444,217417,546395,557406,942391,268394,419389,267377,196369,624384,934374,031349,357358,348376,649363,250311,399314,661324,429338,449311,44698,922315,213273,883290,710317,611297,211278,204270,841272,654250,659235,240251,685307,234291,503266,608259,613247,678248,524239,467226,244238,380281,470243,450249,366228,327219,231218,830182,314216,881214,969188,542
       Other Current Assets 
27,252
3,398
5,894
9,685
9,722
10,410
3,522
7,410
6,447
7,456
4,216
2,257
3,213
2,690
2,588
3,861
5,571
6,053
3,441
3,026
4,430
4,784
3,835
5,712
7,050
5,892
6,402
6,391
11,222
8,272
233,025
18,741
1,918
28,146
10,039
3,174
2,682
2,769
2,668
2,669
2,675
2,236
2,506
2,394
3,020
2,771
2,159
2,537
2,968
3,044
3,340
3,276
3,783
4,646
3,514
5,146
4,849
4,573
6,893
5,647
4,237
4,254
3,599
2,390
2,485
2,467
1,965
2,260
1,938
2,726
1,837
1,263
2,133
1,869
1,834
3,462
6,589
3,480
1,786
1,519
2,212
2,2121,5191,7863,4806,5893,4621,8341,8692,1331,2631,8372,7261,9382,2601,9652,4672,4852,3903,5994,2544,2375,6476,8934,5734,8495,1463,5144,6463,7833,2763,3403,0442,9682,5372,1592,7713,0202,3942,5062,2362,6752,6692,6682,7692,6823,17410,03928,1461,91818,741233,0258,27211,2226,3916,4025,8927,0505,7123,8354,7844,4303,0263,4416,0535,5713,8612,5882,6903,2132,2574,2167,4566,4477,4103,52210,4109,7229,6855,8943,39827,252
   > 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
314,723
309,297
345,353
356,138
344,553
353,990
364,773
356,555
399,211
415,333
448,899
453,622
448,200
441,875
451,390
524,800
532,543
548,365
532,931
531,495
523,261
514,555
522,371
518,440
532,946
527,699
514,991
499,911
505,671
502,827
516,527
506,672
635,393
627,336
619,286
602,922
589,595
579,140
601,575
600,654
595,740
693,956
716,408
724,878
684,442
687,280
650,113
636,022
646,420
634,379
652,388
724,936
727,469
713,163
710,930
684,745
807,677
816,014
816,014807,677684,745710,930713,163727,469724,936652,388634,379646,420636,022650,113687,280684,442724,878716,408693,956595,740600,654601,575579,140589,595602,922619,286627,336635,393506,672516,527502,827505,671499,911514,991527,699532,946518,440522,371514,555523,261531,495532,931548,365532,543524,800451,390441,875448,200453,622448,899415,333399,211356,555364,773353,990344,553356,138345,353309,297314,72300000000000000000000000
       Property Plant Equipment 
169,026
213,221
211,990
209,931
206,598
201,575
205,008
196,979
201,036
259,351
255,690
253,560
245,503
233,943
226,575
216,469
256,610
248,777
244,615
248,804
236,762
235,234
276,829
278,436
268,704
266,181
313,656
301,836
295,093
300,532
290,885
353,626
365,526
396,013
394,604
390,244
380,860
388,132
459,078
462,099
464,263
451,172
447,142
435,557
428,280
438,790
428,879
441,022
432,831
421,002
408,455
408,097
408,520
419,777
373,904
539,683
536,208
523,032
508,600
495,472
487,468
510,389
510,365
506,110
611,478
602,934
584,186
568,275
567,212
526,776
503,370
476,414
462,173
464,798
458,537
441,575
466,893
454,733
469,600
594,732
590,629
590,629594,732469,600454,733466,893441,575458,537464,798462,173476,414503,370526,776567,212568,275584,186602,934611,478506,110510,365510,389487,468495,472508,600523,032536,208539,683373,904419,777408,520408,097408,455421,002432,831441,022428,879438,790428,280435,557447,142451,172464,263462,099459,078388,132380,860390,244394,604396,013365,526353,626290,885300,532295,093301,836313,656266,181268,704278,436276,829235,234236,762248,804244,615248,777256,610216,469226,575233,943245,503253,560255,690259,351201,036196,979205,008201,575206,598209,931211,990213,221169,026
       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
72,817
69,822
71,109
71,148
66,397
64,748
69,019
66,428
67,438
66,499
65,223
66,220
66,551
72,172
103,697
129,078
105,237
108,784
112,108
120,247
157,616
159,368
175,002
243,306
262,851
220,248
230,827
189,447
197,340
208,329
208,329197,340189,447230,827220,248262,851243,306175,002159,368157,616120,247112,108108,784105,237129,078103,69772,17266,55166,22065,22366,49967,43866,42869,01964,74866,39771,14871,10969,82272,817000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,951
1,729
1,506
1,284
1,062
839
986
734
483
302
4,032
3,993
3,947
5,259
5,682
6,106
6,531
6,349
6,166
6,053
5,902
5,783
5,606
5,423
5,360
5,187
4,940
4,759
4,615
4,663
4,601
4,317
4,327
4,208
4,028
3,828
3,764
3,684
3,514
3,311
3,215
3,160
2,950
2,770
2,594
2,374
2,159
0
2,062
1,851
1,625
1,400
1,176
961
747
0
0
307
264
291
254
220
190
161
161190220254291264307007479611,1761,4001,6251,8512,06202,1592,3742,5942,7702,9503,1603,2153,3113,5143,6843,7643,8284,0284,2084,3274,3174,6014,6634,6154,7594,9405,1875,3605,4235,6065,7835,9026,0536,1666,3496,5316,1065,6825,2593,9473,9934,0323024837349868391,0621,2841,5061,7291,95100000000000000000
       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
2,119
6,268
44,826
2,519
219
2,281
2,281
2,281
0
2,712
3,936
5,918
-10
6,589
6,595
6,912
7,267
17,438
18,272
16,268
17,647
15,759
15,270
15,141
15,305
16,981
15,363
15,496
15,144
14,446
14,556
50,077
17,774
14,136
14,724
14,847
14,340
13,983
15,513
15,140
13,875
688
538
731
411
453
347
361
344
478
397
10,294
10,224
12,044
11,991
11,996
1,999
2,462
2,4621,99911,99611,99112,04410,22410,29439747834436134745341173153868813,87515,14015,51313,98314,34014,84714,72414,13617,77450,07714,55614,44615,14415,49615,36316,98115,30515,14115,27015,75917,64716,26818,27217,4387,2676,9126,5956,589-105,9183,9362,71202,2812,2812,2812192,51944,8266,2682,11900000000000000000000000
> Total Liabilities 
105,784
130,395
155,145
127,764
154,185
132,787
129,391
143,471
148,233
199,372
141,907
131,849
135,478
130,234
118,071
153,948
161,040
157,271
146,098
145,513
120,579
120,828
140,344
115,038
134,365
135,105
130,209
127,835
159,966
139,762
188,190
191,717
199,965
193,668
164,890
168,336
167,688
183,920
186,043
155,707
170,550
178,304
165,256
168,978
168,565
192,013
185,899
217,801
197,729
195,286
178,729
156,316
234,853
221,386
215,350
231,517
245,650
244,989
212,469
182,199
175,352
228,425
161,389
167,491
285,232
297,939
275,479
279,739
270,289
304,655
267,958
272,471
284,309
286,776
264,738
256,977
349,407
283,843
268,957
309,217
335,960
335,960309,217268,957283,843349,407256,977264,738286,776284,309272,471267,958304,655270,289279,739275,479297,939285,232167,491161,389228,425175,352182,199212,469244,989245,650231,517215,350221,386234,853156,316178,729195,286197,729217,801185,899192,013168,565168,978165,256178,304170,550155,707186,043183,920167,688168,336164,890193,668199,965191,717188,190139,762159,966127,835130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
   > Total Current Liabilities 
105,784
130,395
155,145
127,764
154,185
132,787
129,391
143,471
148,233
199,372
141,907
131,849
135,478
130,234
118,071
153,948
161,040
157,271
146,098
145,513
120,579
120,828
140,344
115,038
134,365
135,105
130,209
127,835
152,961
132,431
180,421
189,209
196,781
189,809
160,355
163,216
163,220
179,665
181,074
150,032
164,095
171,070
157,243
160,189
158,863
182,794
175,815
206,851
186,059
182,898
165,642
142,529
220,269
205,977
199,339
214,447
227,636
226,029
192,564
159,400
151,336
203,190
135,258
140,685
153,141
168,570
144,345
151,603
140,601
175,904
139,194
149,341
161,982
165,941
144,366
142,829
235,632
174,658
159,231
166,270
192,359
192,359166,270159,231174,658235,632142,829144,366165,941161,982149,341139,194175,904140,601151,603144,345168,570153,141140,685135,258203,190151,336159,400192,564226,029227,636214,447199,339205,977220,269142,529165,642182,898186,059206,851175,815182,794158,863160,189157,243171,070164,095150,032181,074179,665163,220163,216160,355189,809196,781189,209180,421132,431152,961127,835130,209135,105134,365115,038140,344120,828120,579145,513146,098157,271161,040153,948118,071130,234135,478131,849141,907199,372148,233143,471129,391132,787154,185127,764155,145130,395105,784
       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
4,276
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,778
9,212
7,186
9,252
7,754
8,750
7,985
8,935
8,710
9,177
9,308
9,979
9,297
13,570
11,926
0
0
0011,92613,5709,2979,9799,3089,1778,7108,9357,9858,7507,7549,2527,1869,2126,7780000000000000004,276000000000000000000000000000000000000000000000000
       Accounts payable 
41,213
60,557
53,884
47,144
41,482
47,382
38,295
52,313
111,033
139,779
109,990
99,074
106,147
104,851
91,995
121,679
127,250
125,170
115,082
114,882
94,508
86,047
107,642
70,718
94,970
91,949
91,756
80,406
95,730
92,428
140,753
143,455
148,770
147,477
44,463
112,920
121,365
129,230
116,417
95,483
117,532
116,718
104,036
99,671
107,844
137,001
126,632
128,311
135,469
130,818
111,574
86,391
165,955
146,465
53,856
51,570
131,657
132,964
106,376
85,224
92,639
119,875
80,795
73,152
100,332
104,043
83,375
81,856
98,217
129,682
90,003
94,942
111,540
112,704
92,866
80,988
136,352
64,068
89,243
80,059
110,020
110,02080,05989,24364,068136,35280,98892,866112,704111,54094,94290,003129,68298,21781,85683,375104,043100,33273,15280,795119,87592,63985,224106,376132,964131,65751,57053,856146,465165,95586,391111,574130,818135,469128,311126,632137,001107,84499,671104,036116,718117,53295,483116,417129,230121,365112,92044,463147,477148,770143,455140,75392,42895,73080,40691,75691,94994,97070,718107,64286,04794,508114,882115,082125,170127,250121,67991,995104,851106,14799,074109,990139,779111,03352,31338,29547,38241,48247,14453,88460,55741,213
       Other Current Liabilities 
64,571
69,838
80,261
80,621
112,703
85,405
91,096
91,159
37,200
43,593
31,917
32,775
29,331
25,383
26,076
32,269
33,790
32,101
31,016
30,631
26,071
34,781
32,702
44,320
39,395
43,156
38,453
47,429
57,231
40,003
39,668
45,754
48,011
42,332
115,892
50,296
41,855
50,435
64,657
54,549
46,563
54,352
53,207
60,518
51,019
45,793
49,183
78,540
1,730
52,080
54,068
56,138
54,314
59,512
145,483
162,877
95,979
93,065
86,189
74,176
58,696
83,315
54,463
67,533
4,845
2,406
2,915
2,826
2,784
1,631
2,678
2,169
41,733
44,061
42,192
51,862
89,982
1,857
3,172
2,143
2,882
2,8822,1433,1721,85789,98251,86242,19244,06141,7332,1692,6781,6312,7842,8262,9152,4064,84567,53354,46383,31558,69674,17686,18993,06595,979162,877145,48359,51254,31456,13854,06852,0801,73078,54049,18345,79351,01960,51853,20754,35246,56354,54964,65750,43541,85550,296115,89242,33248,01145,75439,66840,00357,23147,42938,45343,15639,39544,32032,70234,78126,07130,63131,01632,10133,79032,26926,07625,38329,33132,77531,91743,59337,20091,15991,09685,405112,70380,62180,26169,83864,571
   > 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
7,005
7,331
7,769
2,508
3,183
3,859
4,535
5,119
4,467
4,255
4,969
5,675
6,455
7,234
8,014
8,789
9,702
9,219
10,085
10,950
11,670
12,387
13,087
13,787
14,584
15,410
16,011
17,070
18,015
18,960
19,904
22,799
24,017
25,235
26,131
26,805
132,091
129,369
131,133
128,135
129,688
128,751
128,764
123,130
122,327
120,835
120,372
114,148
113,775
109,186
109,726
142,947
143,601
143,601142,947109,726109,186113,775114,148120,372120,835122,327123,130128,764128,751129,688128,135131,133129,369132,09126,80526,13125,23524,01722,79919,90418,96018,01517,07016,01115,41014,58413,78713,08712,38711,67010,95010,0859,2199,7028,7898,0147,2346,4555,6754,9694,2554,4675,1194,5353,8593,1832,5087,7697,3317,0050000000000000000000000000000
       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
7,005
7,331
0
2,508
3,183
3,859
4,535
5,119
4,467
4,255
4,969
5,675
6,455
7,234
8,014
8,790
9,702
9,219
10,085
10,950
11,670
12,387
13,087
13,787
14,584
15,410
16,011
17,070
18,015
18,960
19,904
22,799
24,017
25,235
26,131
26,805
28,256
29,707
31,158
32,608
34,303
35,997
37,691
34,744
36,217
37,689
39,161
40,002
0
43,256
0
0
0
00043,256040,00239,16137,68936,21734,74437,69135,99734,30332,60831,15829,70728,25626,80526,13125,23524,01722,79919,90418,96018,01517,07016,01115,41014,58413,78713,08712,38711,67010,95010,0859,2199,7028,7908,0147,2346,4555,6754,9694,2554,4675,1194,5353,8593,1832,50807,3317,0050000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,100
13,971
13,842
13,714
13,585
13,456
13,285
13,199
13,070
12,941
12,813
12,684
12,555
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000012,55512,68412,81312,94113,07013,19913,28513,45613,58513,71413,84213,97114,100000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
441,730
451,542
463,881
469,275
473,443
473,328
490,648
499,053
503,615
508,750
518,821
522,135
530,426
533,614
538,190
545,461
562,620
561,521
572,745
577,572
578,022
588,018
607,948
622,525
644,341
648,127
668,361
680,704
700,339
703,478
723,083
736,212
756,438
762,041
781,189
801,538
825,649
829,953
857,627
879,444
902,084
899,863
929,105
950,040
972,767
973,755
1,005,653
1,023,676
1,051,295
1,054,160
1,080,840
1,105,150
1,136,671
1,137,316
1,166,085
1,183,257
1,208,436
1,200,716
1,220,099
1,244,328
1,268,689
1,269,328
1,307,817
1,330,463
1,374,137
1,383,235
1,412,672
1,423,594
1,458,513
1,443,804
1,471,764
1,487,973
1,509,565
1,520,856
1,548,645
1,545,235
1,566,028
1,576,898
1,606,350
1,624,841
1,664,327
1,664,3271,624,8411,606,3501,576,8981,566,0281,545,2351,548,6451,520,8561,509,5651,487,9731,471,7641,443,8041,458,5131,423,5941,412,6721,383,2351,374,1371,330,4631,307,8171,269,3281,268,6891,244,3281,220,0991,200,7161,208,4361,183,2571,166,0851,137,3161,136,6711,105,1501,080,8401,054,1601,051,2951,023,6761,005,653973,755972,767950,040929,105899,863902,084879,444857,627829,953825,649801,538781,189762,041756,438736,212723,083703,478700,339680,704668,361648,127644,341622,525607,948588,018578,022577,572572,745561,521562,620545,461538,190533,614530,426522,135518,821508,750503,615499,053490,648473,328473,443469,275463,881451,542441,730
   Common Stock
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
0
0
0060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,00060,000
   Retained Earnings 
327,314
336,148
348,505
354,934
359,108
357,868
375,217
383,530
396,674
401,504
412,826
416,866
425,856
427,003
435,016
442,287
460,532
459,975
471,199
474,647
476,741
488,382
506,939
6,000
546,451
551,984
572,218
588,054
609,909
610,828
630,433
643,562
657,787
669,390
688,539
702,888
730,036
734,340
762,013
780,793
799,994
801,212
830,455
851,390
874,117
875,925
903,033
921,156
948,775
951,641
983,952
1,002,630
1,038,720
1,039,366
1,074,136
1,096,011
1,117,413
1,105,978
1,128,173
1,151,997
1,177,936
1,181,071
1,219,415
1,243,189
1,281,963
1,297,773
1,325,766
1,341,112
1,373,541
1,355,449
1,376,489
1,393,849
1,416,025
1,423,525
1,445,726
1,455,066
1,476,323
1,485,788
1,518,429
1,544,401
1,578,696
1,578,6961,544,4011,518,4291,485,7881,476,3231,455,0661,445,7261,423,5251,416,0251,393,8491,376,4891,355,4491,373,5411,341,1121,325,7661,297,7731,281,9631,243,1891,219,4151,181,0711,177,9361,151,9971,128,1731,105,9781,117,4131,096,0111,074,1361,039,3661,038,7201,002,630983,952951,641948,775921,156903,033875,925874,117851,390830,455801,212799,994780,793762,013734,340730,036702,888688,539669,390657,787643,562630,433610,828609,909588,054572,218551,984546,4516,000506,939488,382476,741474,647471,199459,975460,532442,287435,016427,003425,856416,866412,826401,504396,674383,530375,217357,868359,108354,934348,505336,148327,314
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
568,889
52,000
52,000
52,000
52,000
52,000
52,000
52,000
52,000
32,650
52,000
32,650
32,650
29,613
29,613
29,613
32,650
36,090
32,650
32,650
32,650
32,650
31,830
36,620
36,520
36,520
36,520
30,888
36,520
31,952
31,950
25,950
21,245
25,024
28,738
25,926
26,331
24,752
22,257
22,402
21,274
26,174
19,461
20,905
16,482
18,972
22,355
29,275
28,124
27,540
31,331
36,919
24,170
23,705
25,110
21,921
0
0
0021,92125,11023,70524,17036,91931,33127,54028,12429,27522,35518,97216,48220,90519,46126,17421,27422,40222,25724,75226,33125,92628,73825,02421,24525,95031,95031,95236,52030,88836,52036,52036,52036,62031,83032,65032,65032,65032,65036,09032,65029,61329,61329,61332,65032,65052,00032,65052,00052,00052,00052,00052,00052,00052,00052,000568,88900000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.