25 XP   0   0   10

Thai Union Group Public Company Limited
Buy, Hold or Sell?

Let's analyse Thai Union Group Public Company Limited together

PenkeI guess you are interested in Thai Union Group 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 Union Group Public Company Limited. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about Thai Union Group Public Company Limited

I send you an email if I find something interesting about Thai Union Group Public Company Limited.

Quick analysis of Thai Union Group Public Company Limited (30 sec.)










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

How much money do you get?

How much money do you get?
฿0.02
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
฿13.48
Expected worth in 1 year
฿8.51
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
฿-4.27
Return On Investment
-29.2%

For what price can you sell your share?

Current Price per Share
฿14.60
Expected price per share
฿14.20 - ฿15.67
How sure are you?
50%

1. Valuation of Thai Union Group Public Company Limited (5 min.)




Live pricePrice per Share (EOD)

฿14.60

Intrinsic Value Per Share

฿10.70 - ฿21.33

Total Value Per Share

฿24.18 - ฿34.82

2. Growth of Thai Union Group Public Company Limited (5 min.)




Is Thai Union Group Public Company Limited growing?

Current yearPrevious yearGrowGrow %
How rich?$1.6b$1.9b$237.5m11.1%

How much money is Thai Union Group Public Company Limited making?

Current yearPrevious yearGrowGrow %
Making money$38.8m$48.7m-$9.8m-25.2%
Net Profit Margin4.1%4.6%--

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

3. Financial Health of Thai Union Group Public Company Limited (5 min.)




4. Comparing to competitors in the Packaged Foods industry (5 min.)




  Industry Rankings (Packaged Foods)  


Richest
#77 / 489

Most Revenue
#117 / 489

Most Profit
#120 / 489

Most Efficient
#193 / 489

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

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

What can you expect buying and holding a share of Thai Union Group Public Company Limited?

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

Speculation

The Price per Share of Thai Union Group Public Company Limited is ฿14.60. 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 Union Group 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 Union Group 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 ฿13.48. Based on the TTM, the Book Value Change Per Share is ฿-1.24 per quarter. Based on the YOY, the Book Value Change Per Share is ฿1.27 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 ฿0.18 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Thai Union Group Public Company Limited.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.010.1%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share-0.12-0.8%-0.03-0.2%0.030.2%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.12-0.8%-0.03-0.2%0.040.3%0.010.1%0.010.0%
Usd Price Per Share0.41-0.39-0.49-0.44-0.64-
Price to Earnings Ratio6.84-13.04-13.38-23.87-76.28-
Price-to-Total Gains Ratio-3.48-7.62-8.26-5.60-85.86-
Price to Book Ratio1.11-0.86-1.25-1.33-2.23-
Price-to-Total Gains Ratio-3.48-7.62-8.26-5.60-85.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.39858
Number of shares2508
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.030.00
Usd Total Gains Per Share-0.030.01
Gains per Quarter (2508 shares)-73.0923.64
Gains per Year (2508 shares)-292.3494.57
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
148-341-302455085
297-681-5949099180
3145-1022-886135149275
4193-1363-1178180199370
5242-1704-1470225248465
6290-2044-1762270298560
7339-2385-2054315347655
8387-2726-2346360397750
9435-3066-2638404447845
10484-3407-2930449496940

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%80.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%23.017.00.057.5%55.025.00.068.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%67.00.013.083.8%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%68.012.00.085.0%

Fundamentals of Thai Union Group Public Company Limited

About Thai Union Group Public Company Limited

Thai Union Group Public Company Limited, together with its subsidiaries, engages in the manufacture and sale of frozen, chilled, and canned seafood in Thailand and internationally. The company operates through four segments: Ambient Seafood; Frozen and Chilled Seafood and Related Businesses; Pet food; and Value-Added and Other Businesses. It provides ambient seafood products, including tuna, sardines, mackerel, herring, and salmon for retail and wholesale customers; frozen and chilled seafood, such as shrimp, lobster, and fishes that are sold directly to restaurants, hotels, and caterers; ready-to-cook or ready-to-serve products, as well as bakery treats; marine ingredients for use in consumer goods, such as infant formula, cosmetics, dietary supplements, and clinical nutrition; and pet care products comprising surimi-based fish snacks, canned cod liver, and wet seafood-based cat and dog food. The company offers its products under the Chicken of the Sea, Genova, John West, Petit Navire, Parmentier, King Oscar, Mareblu, Rügen Fisch, Sealect, Fisho, QFresh, Monori, Bellotta and Marvo, Red lobster, and Thammachart seafood. It also manufactures and distributes animal feeds, ingredient products, food supplement products, and smoked salmon products. In addition, the company offers printing manufacturing, export and import, training and management, e-commerce, consultancy, technical, and property rental services. Further, it is involved in the packaging food products, tuna oil refinery, shrimp farming, and shrimp breeding and hatchery businesses. The company was formerly known as Thai Union Frozen Products Public Company Limited and changed its name to Thai Union Group Public Company Limited in September 2015. The company was founded in 1977 and is headquartered in Mueang Samut Sakhon, Thailand.

Fundamental data was last updated by Penke on 2024-04-05 04:15:02.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Thai Union Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • A Net Profit Margin of 6.9% means that ฿0.07 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 6.9%. The company is making a profit. +1
  • The TTM is 4.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.9%TTM4.1%+2.7%
TTM4.1%YOY4.6%-0.4%
TTM4.1%5Y4.4%-0.3%
5Y4.4%10Y4.1%+0.3%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9%2.9%+4.0%
TTM4.1%2.8%+1.3%
YOY4.6%3.0%+1.6%
5Y4.4%3.4%+1.0%
10Y4.1%3.6%+0.5%
1.1.2. Return on Assets

Shows how efficient Thai Union Group Public Company Limited is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • 1.5% Return on Assets means that Thai Union Group Public Company Limited generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM0.8%+0.7%
TTM0.8%YOY1.0%-0.2%
TTM0.8%5Y1.0%-0.2%
5Y1.0%10Y1.0%0.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.5%0.0%
TTM0.8%1.5%-0.7%
YOY1.0%1.5%-0.5%
5Y1.0%1.7%-0.7%
10Y1.0%1.9%-0.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • 4.6% Return on Equity means Thai Union Group Public Company Limited generated ฿0.05 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 4.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM2.2%+2.4%
TTM2.2%YOY2.8%-0.6%
TTM2.2%5Y2.8%-0.6%
5Y2.8%10Y2.8%-0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%3.3%+1.3%
TTM2.2%3.0%-0.8%
YOY2.8%3.3%-0.5%
5Y2.8%3.3%-0.5%
10Y2.8%3.5%-0.7%

1.2. Operating Efficiency of Thai Union Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Thai Union Group Public Company Limited is operating .

  • Measures how much profit Thai Union Group 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 Union Group Public Company Limited to the Packaged Foods industry mean.
  • An Operating Margin of 6.1% means the company generated ฿0.06  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Thai Union Group Public Company Limited:

  • The MRQ is 6.1%. The company is operating less efficient.
  • The TTM is 5.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.1%TTM5.1%+0.9%
TTM5.1%YOY5.7%-0.5%
TTM5.1%5Y5.8%-0.6%
5Y5.8%10Y5.6%+0.1%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1%5.0%+1.1%
TTM5.1%3.6%+1.5%
YOY5.7%4.9%+0.8%
5Y5.8%5.2%+0.6%
10Y5.6%5.2%+0.4%
1.2.2. Operating Ratio

Measures how efficient Thai Union Group Public Company Limited is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are ฿0.94 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Thai Union Group Public Company Limited:

  • The MRQ is 0.939. The company is less efficient in keeping operating costs low.
  • The TTM is 0.950. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.939TTM0.950-0.010
TTM0.950YOY0.947+0.003
TTM0.9505Y0.949+0.001
5Y0.94910Y0.952-0.003
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9391.554-0.615
TTM0.9501.518-0.568
YOY0.9471.461-0.514
5Y0.9491.395-0.446
10Y0.9521.259-0.307

1.3. Liquidity of Thai Union Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 1.70 means the company has ฿1.70 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Thai Union Group Public Company Limited:

  • The MRQ is 1.701. The company is able to pay all its short-term debts. +1
  • The TTM is 1.902. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.701TTM1.902-0.201
TTM1.902YOY1.844+0.058
TTM1.9025Y1.589+0.313
5Y1.58910Y1.553+0.036
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7011.570+0.131
TTM1.9021.607+0.295
YOY1.8441.595+0.249
5Y1.5891.638-0.049
10Y1.5531.650-0.097
1.3.2. Quick Ratio

Measures if Thai Union Group 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 Union Group Public Company Limited to the Packaged Foods industry mean.
  • A Quick Ratio of 0.68 means the company can pay off ฿0.68 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Thai Union Group Public Company Limited:

  • The MRQ is 0.675. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.707. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.675TTM0.707-0.032
TTM0.707YOY0.563+0.145
TTM0.7075Y0.524+0.184
5Y0.52410Y0.529-0.005
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6750.555+0.120
TTM0.7070.566+0.141
YOY0.5630.608-0.045
5Y0.5240.700-0.176
10Y0.5290.734-0.205

1.4. Solvency of Thai Union Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Thai Union Group Public Company Limited assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Thai Union Group Public Company Limited to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.64 means that Thai Union Group Public Company Limited assets are financed with 63.7% credit (debt) and the remaining percentage (100% - 63.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.637. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.561. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.637TTM0.561+0.076
TTM0.561YOY0.600-0.039
TTM0.5615Y0.613-0.052
5Y0.61310Y0.616-0.002
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6370.485+0.152
TTM0.5610.488+0.073
YOY0.6000.481+0.119
5Y0.6130.486+0.127
10Y0.6160.493+0.123
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 200.0% means that company has ฿2.00 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 2.000. The company is just not able to pay all its debts with equity.
  • The TTM is 1.450. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ2.000TTM1.450+0.551
TTM1.450YOY1.620-0.171
TTM1.4505Y1.731-0.282
5Y1.73110Y1.768-0.037
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0000.950+1.050
TTM1.4500.951+0.499
YOY1.6200.938+0.682
5Y1.7310.995+0.736
10Y1.7681.076+0.692

2. Market Valuation of Thai Union Group 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 Union Group Public Company Limited generates.

  • Above 15 is considered overpriced but always compare Thai Union Group Public Company Limited to the Packaged Foods industry mean.
  • A PE ratio of 6.84 means the investor is paying ฿6.84 for every ฿1 in earnings.

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

  • The EOD is 6.655. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.837. Based on the earnings, the company is cheap. +2
  • The TTM is 13.043. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.655MRQ6.837-0.182
MRQ6.837TTM13.043-6.205
TTM13.043YOY13.384-0.341
TTM13.0435Y23.872-10.830
5Y23.87210Y76.282-52.410
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD6.65513.583-6.928
MRQ6.83713.076-6.239
TTM13.04314.502-1.459
YOY13.38412.873+0.511
5Y23.87217.171+6.701
10Y76.28219.306+56.976
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 8.675. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.913. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -3.997. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.675MRQ8.913-0.238
MRQ8.913TTM-3.997+12.910
TTM-3.997YOY20.909-24.905
TTM-3.9975Y-4.447+0.451
5Y-4.44710Y-19.009+14.561
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD8.6752.610+6.065
MRQ8.9132.500+6.413
TTM-3.9971.634-5.631
YOY20.9090.853+20.056
5Y-4.4471.472-5.919
10Y-19.0091.659-20.668
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 1.11 means the investor is paying ฿1.11 for each ฿1 in book value.

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

  • The EOD is 1.083. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.113. Based on the equity, the company is underpriced. +1
  • The TTM is 0.857. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.083MRQ1.113-0.030
MRQ1.113TTM0.857+0.255
TTM0.857YOY1.255-0.398
TTM0.8575Y1.329-0.472
5Y1.32910Y2.226-0.896
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD1.0831.469-0.386
MRQ1.1131.486-0.373
TTM0.8571.474-0.617
YOY1.2551.744-0.489
5Y1.3291.848-0.519
10Y2.2262.419-0.193
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Thai Union Group 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---4.317-1.244-71%1.274-439%0.181-2482%0.110-4025%
Book Value Per Share--13.48316.810-20%14.608-8%12.931+4%11.437+18%
Current Ratio--1.7011.902-11%1.844-8%1.589+7%1.553+9%
Debt To Asset Ratio--0.6370.561+13%0.600+6%0.613+4%0.616+3%
Debt To Equity Ratio--2.0001.450+38%1.620+23%1.731+16%1.768+13%
Dividend Per Share--0.0000.177-100%0.216-100%0.164-100%0.155-100%
Eps--0.5480.310+77%0.358+53%0.316+74%0.289+90%
Free Cash Flow Per Share--0.4210.300+40%0.022+1842%0.256+65%0.287+46%
Free Cash Flow To Equity Per Share--1.0920.226+384%0.159+586%0.191+471%0.225+385%
Gross Profit Margin--0.114-0.745+753%-0.647+668%-1.236+1184%-5.170+4634%
Intrinsic Value_10Y_max--21.334--------
Intrinsic Value_10Y_min--10.697--------
Intrinsic Value_1Y_max--1.294--------
Intrinsic Value_1Y_min--0.661--------
Intrinsic Value_3Y_max--4.532--------
Intrinsic Value_3Y_min--2.353--------
Intrinsic Value_5Y_max--8.545--------
Intrinsic Value_5Y_min--4.436--------
Market Cap63895729664.000-5%66826990440.00065696749147.500+2%85524508504.250-22%78213620014.810-15%111855302978.295-40%
Net Profit Margin--0.0690.041+66%0.046+50%0.044+55%0.041+66%
Operating Margin--0.0610.051+18%0.057+7%0.058+5%0.056+8%
Operating Ratio--0.9390.950-1%0.947-1%0.949-1%0.952-1%
Pb Ratio1.083-3%1.1130.857+30%1.255-11%1.329-16%2.226-50%
Pe Ratio6.655-3%6.83713.043-48%13.384-49%23.872-71%76.282-91%
Price Per Share14.600-3%15.00014.125+6%17.900-16%16.295-8%23.454-36%
Price To Free Cash Flow Ratio8.675-3%8.913-3.997+145%20.909-57%-4.447+150%-19.009+313%
Price To Total Gains Ratio-3.383+3%-3.4757.622-146%8.256-142%5.601-162%85.865-104%
Quick Ratio--0.6750.707-5%0.563+20%0.524+29%0.529+28%
Return On Assets--0.0150.008+81%0.010+44%0.010+51%0.010+48%
Return On Equity--0.0460.022+110%0.028+65%0.028+68%0.028+65%
Total Gains Per Share---4.316-1.067-75%1.489-390%0.345-1350%0.265-1728%
Usd Book Value--1639844142.3002143032241.350-23%1905519675.150-14%1685435018.085-3%1489188476.560+10%
Usd Book Value Change Per Share---0.118-0.034-71%0.035-439%0.005-2482%0.003-4025%
Usd Book Value Per Share--0.3680.459-20%0.399-8%0.353+4%0.312+18%
Usd Dividend Per Share--0.0000.005-100%0.006-100%0.004-100%0.004-100%
Usd Eps--0.0150.008+77%0.010+53%0.009+74%0.008+90%
Usd Free Cash Flow--51173658.90038557537.200+33%3621590.700+1313%33950371.455+51%37695424.439+36%
Usd Free Cash Flow Per Share--0.0110.008+40%0.001+1842%0.007+65%0.008+46%
Usd Free Cash Flow To Equity Per Share--0.0300.006+384%0.004+586%0.005+471%0.006+385%
Usd Market Cap1744353419.827-5%1824376839.0121793521251.727+2%2334819082.166-22%2135231826.404-15%3053649771.307-40%
Usd Price Per Share0.399-3%0.4100.386+6%0.489-16%0.445-8%0.640-36%
Usd Profit--66706894.80038899899.675+71%48716870.475+37%42195678.525+58%38109443.456+75%
Usd Revenue--969937823.400929242266.225+4%1061876838.750-9%943848961.965+3%916558933.513+6%
Usd Total Gains Per Share---0.118-0.029-75%0.041-390%0.009-1350%0.007-1728%
 EOD+5 -3MRQTTM+19 -17YOY+19 -175Y+22 -1410Y+23 -13

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.655
Price to Book Ratio (EOD)Between0-11.083
Net Profit Margin (MRQ)Greater than00.069
Operating Margin (MRQ)Greater than00.061
Quick Ratio (MRQ)Greater than10.675
Current Ratio (MRQ)Greater than11.701
Debt to Asset Ratio (MRQ)Less than10.637
Debt to Equity Ratio (MRQ)Less than12.000
Return on Equity (MRQ)Greater than0.150.046
Return on Assets (MRQ)Greater than0.050.015
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.935
Ma 20Greater thanMa 5014.485
Ma 50Greater thanMa 10014.777
Ma 100Greater thanMa 20014.776
OpenGreater thanClose14.400
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in THB. All numbers in thousands.

Summary
Total Assets165,450,320
Total Liabilities105,382,769
Total Stockholder Equity52,678,546
 As reported
Total Liabilities 105,382,769
Total Stockholder Equity+ 52,678,546
Total Assets = 165,450,320

Assets

Total Assets165,450,320
Total Current Assets85,829,462
Long-term Assets79,620,858
Total Current Assets
Cash And Cash Equivalents 14,489,774
Short-term Investments 1,960,811
Net Receivables 15,679,555
Inventory 50,482,009
Other Current Assets 3,217,313
Total Current Assets  (as reported)85,829,462
Total Current Assets  (calculated)85,829,462
+/-0
Long-term Assets
Property Plant Equipment 31,824,636
Goodwill 13,515,415
Long Term Investments 10,813,278
Intangible Assets 16,342,107
Long-term Assets Other 381,048
Long-term Assets  (as reported)79,620,858
Long-term Assets  (calculated)72,876,484
+/- 6,744,374

Liabilities & Shareholders' Equity

Total Current Liabilities50,472,764
Long-term Liabilities54,910,005
Total Stockholder Equity52,678,546
Total Current Liabilities
Short-term Debt 28,726,947
Short Long Term Debt 28,303,078
Accounts payable 18,797,767
Other Current Liabilities 2,376,183
Total Current Liabilities  (as reported)50,472,764
Total Current Liabilities  (calculated)78,203,975
+/- 27,731,211
Long-term Liabilities
Long term Debt 38,517,994
Capital Lease Obligations 1,167,152
Long-term Liabilities Other 357,539
Long-term Liabilities  (as reported)54,910,005
Long-term Liabilities  (calculated)40,042,685
+/- 14,867,320
Total Stockholder Equity
Common Stock1,163,783
Retained Earnings 31,705,325
Accumulated Other Comprehensive Income 2,839,684
Other Stockholders Equity 16,969,754
Total Stockholder Equity (as reported)52,678,546
Total Stockholder Equity (calculated)52,678,546
+/-0
Other
Capital Stock1,163,783
Cash and Short Term Investments 16,450,585
Common Stock Shares Outstanding 4,455,133
Current Deferred Revenue571,867
Liabilities and Stockholders Equity 165,450,320
Net Debt 59,434,709
Net Invested Capital 125,449,303
Net Working Capital 35,356,698
Property Plant and Equipment Gross 65,915,489
Short Long Term Debt Total 73,924,483



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
16,658,709
18,097,202
16,216,991
17,988,052
18,349,936
20,686,566
21,097,359
21,855,238
23,654,624
24,022,146
23,826,364
24,548,002
25,734,952
26,993,795
26,204,016
27,180,243
27,677,435
27,135,639
26,708,040
27,442,950
31,020,661
33,575,863
32,154,684
33,732,187
38,712,380
39,865,281
36,892,906
35,663,620
36,846,811
35,869,943
35,401,736
37,213,791
38,402,715
74,776,923
78,267,778
81,755,229
82,401,349
83,229,566
86,367,770
89,982,840
89,702,926
94,758,648
97,163,348
101,762,939
103,135,018
108,290,283
110,099,186
110,788,810
104,636,291
115,442,661
109,258,257
110,449,626
113,857,473
111,477,011
109,107,948
114,312,389
118,815,460
142,365,463
140,613,189
144,886,019
147,442,638
146,267,565
142,052,204
143,390,165
142,420,931
141,916,082
138,670,713
140,116,486
139,322,914
141,909,049
140,786,872
139,323,199
144,788,869
144,574,672
143,861,740
153,870,406
161,686,673
166,604,040
163,671,710
171,414,855
178,920,449
182,569,465
181,293,956
182,343,279
183,679,131
165,450,320
165,450,320183,679,131182,343,279181,293,956182,569,465178,920,449171,414,855163,671,710166,604,040161,686,673153,870,406143,861,740144,574,672144,788,869139,323,199140,786,872141,909,049139,322,914140,116,486138,670,713141,916,082142,420,931143,390,165142,052,204146,267,565147,442,638144,886,019140,613,189142,365,463118,815,460114,312,389109,107,948111,477,011113,857,473110,449,626109,258,257115,442,661104,636,291110,788,810110,099,186108,290,283103,135,018101,762,93997,163,34894,758,64889,702,92689,982,84086,367,77083,229,56682,401,34981,755,22978,267,77874,776,92338,402,71537,213,79135,401,73635,869,94336,846,81135,663,62036,892,90639,865,28138,712,38033,732,18732,154,68433,575,86331,020,66127,442,95026,708,04027,135,63927,677,43527,180,24326,204,01626,993,79525,734,95224,548,00223,826,36424,022,14623,654,62421,855,23821,097,35920,686,56618,349,93617,988,05216,216,99118,097,20216,658,709
   > 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
24,217,346
23,268,342
25,010,856
25,696,297
34,001,028
34,931,430
37,509,675
39,224,784
39,930,366
41,798,767
44,979,203
44,419,881
48,336,627
49,896,535
52,627,054
52,433,376
55,544,309
57,883,944
58,608,462
54,099,078
60,863,900
55,626,133
55,870,354
57,818,794
56,854,785
51,701,824
56,608,975
57,865,467
60,078,524
59,078,603
61,274,221
63,378,848
62,746,566
57,824,178
58,357,253
59,060,638
59,021,027
55,078,268
56,652,326
56,455,339
59,546,783
55,226,539
56,210,618
59,535,130
60,464,537
59,262,987
66,724,198
68,594,305
74,862,706
72,240,962
77,940,509
81,888,965
87,624,823
84,364,077
82,869,056
83,694,679
85,829,462
85,829,46283,694,67982,869,05684,364,07787,624,82381,888,96577,940,50972,240,96274,862,70668,594,30566,724,19859,262,98760,464,53759,535,13056,210,61855,226,53959,546,78356,455,33956,652,32655,078,26859,021,02759,060,63858,357,25357,824,17862,746,56663,378,84861,274,22159,078,60360,078,52457,865,46756,608,97551,701,82456,854,78557,818,79455,870,35455,626,13360,863,90054,099,07858,608,46257,883,94455,544,30952,433,37652,627,05449,896,53548,336,62744,419,88144,979,20341,798,76739,930,36639,224,78437,509,67534,931,43034,001,02825,696,29725,010,85623,268,34224,217,34600000000000000000000000000000
       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
728,375
663,070
457,878
993,472
1,037,297
921,463
1,620,060
1,413,466
902,520
487,034
1,023,114
827,214
1,400,045
1,826,360
1,610,051
1,552,162
1,620,734
999,351
922,487
957,348
2,123,441
1,247,461
1,471,828
5,218,080
2,815,970
962,284
2,206,725
1,401,212
976,122
470,443
610,231
1,098,010
814,911
478,764
972,338
764,198
1,585,654
802,664
1,063,411
828,720
4,689,470
2,365,018
5,322,492
5,862,442
6,286,409
4,077,368
6,472,260
4,364,770
9,022,938
1,352,279
2,102,470
2,290,054
12,241,380
8,912,538
10,294,437
8,394,897
14,489,774
14,489,7748,394,89710,294,4378,912,53812,241,3802,290,0542,102,4701,352,2799,022,9384,364,7706,472,2604,077,3686,286,4095,862,4425,322,4922,365,0184,689,470828,7201,063,411802,6641,585,654764,198972,338478,764814,9111,098,010610,231470,443976,1221,401,2122,206,725962,2842,815,9705,218,0801,471,8281,247,4612,123,441957,348922,487999,3511,620,7341,552,1621,610,0511,826,3601,400,045827,2141,023,114487,034902,5201,413,4661,620,060921,4631,037,297993,472457,878663,070728,37500000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,125
0
0
0
0
0
1,593,720
7,461,086
7,462,426
2,500,000
4,032,884
4,022,212
4,116,842
0
0
0
0
0
0
0
0
0
63,560
63,560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
700,000
200,000
0
0
787,628
2,749,852
1,539,456
3,402,243
1,960,811
1,960,8113,402,2431,539,4562,749,852787,62800200,000700,0000000000000000063,56063,5600000000004,116,8424,022,2124,032,8842,500,0007,462,4267,461,0861,593,720000006,125000000000000000000000000000000000000000
       Net Receivables 
2,933,945
3,242,448
2,842,959
3,097,884
3,847,068
3,510,649
4,043,437
4,131,760
5,032,932
4,437,487
4,829,152
5,597,754
5,827,716
5,696,691
5,481,448
5,427,863
5,807,662
5,367,905
5,343,394
5,929,855
5,700,829
6,523,509
6,238,452
7,160,316
7,577,048
8,303,945
7,651,152
6,984,240
6,688,388
6,618,303
6,456,499
6,918,882
6,149,731
10,507,121
11,141,564
11,768,061
10,713,887
11,971,609
12,880,119
13,568,097
12,880,406
12,637,860
13,344,074
15,181,290
13,561,292
14,319,960
13,717,711
15,197,773
13,873,005
16,003,443
14,818,908
15,619,517
16,074,209
17,621,296
16,382,893
18,206,219
18,009,265
17,058,760
16,541,902
17,829,585
17,847,941
16,860,756
14,087,529
15,046,108
15,540,398
16,115,391
14,922,261
15,546,228
15,585,172
14,572,371
15,716,052
13,912,599
14,353,199
12,812,196
14,574,420
16,477,164
17,654,111
15,163,688
19,107,676
20,072,555
19,672,447
17,367,601
16,228,539
16,066,096
16,295,354
15,679,555
15,679,55516,295,35416,066,09616,228,53917,367,60119,672,44720,072,55519,107,67615,163,68817,654,11116,477,16414,574,42012,812,19614,353,19913,912,59915,716,05214,572,37115,585,17215,546,22814,922,26116,115,39115,540,39815,046,10814,087,52916,860,75617,847,94117,829,58516,541,90217,058,76018,009,26518,206,21916,382,89317,621,29616,074,20915,619,51714,818,90816,003,44313,873,00515,197,77313,717,71114,319,96013,561,29215,181,29013,344,07412,637,86012,880,40613,568,09712,880,11911,971,60910,713,88711,768,06111,141,56410,507,1216,149,7316,918,8826,456,4996,618,3036,688,3886,984,2407,651,1528,303,9457,577,0487,160,3166,238,4526,523,5095,700,8295,929,8555,343,3945,367,9055,807,6625,427,8635,481,4485,696,6915,827,7165,597,7544,829,1524,437,4875,032,9324,131,7604,043,4373,510,6493,847,0683,097,8842,842,9593,242,4482,933,945
       Other Current Assets 
311,523
411,895
421,824
326,309
376,617
669,264
466,844
678,900
528,095
620,186
648,084
658,431
696,799
638,608
435,345
488,263
446,412
493,679
570,876
467,911
419,379
410,304
802,174
637,187
594,654
629,145
507,675
462,005
531,490
370,921
1,043,620
976,352
1,849,824
788,137
682,899
272,191
1,708,357
817,681
862,789
958,674
972,618
881,003
1,052,795
1,024,858
1,016,141
881,998
1,078,845
913,163
811,220
921,646
1,140,262
1,210,548
1,317,884
1,036,815
1,294,111
1,219,430
1,206,910
251,308
978,908
1,030,969
1,292,740
150,634
1,497,829
1,463,514
1,396,033
1,768,512
1,146,936
1,125,597
1,118,542
157,124
740,169
682,063
1,054,193
154,039
726,544
756,480
776,995
140,751
1,370,555
1,533,977
1,508,575
126,294
1,479,566
1,462,580
1,443,257
3,217,313
3,217,3131,443,2571,462,5801,479,566126,2941,508,5751,533,9771,370,555140,751776,995756,480726,544154,0391,054,193682,063740,169157,1241,118,5421,125,5971,146,9361,768,5121,396,0331,463,5141,497,829150,6341,292,7401,030,969978,908251,3081,206,9101,219,4301,294,1111,036,8151,317,8841,210,5481,140,262921,646811,220913,1631,078,845881,9981,016,1411,024,8581,052,795881,003972,618958,674862,789817,6811,708,357272,191682,899788,1371,849,824976,3521,043,620370,921531,490462,005507,675629,145594,654637,187802,174410,304419,379467,911570,876493,679446,412488,263435,345638,608696,799658,431648,084620,186528,095678,900466,844669,264376,617326,309421,824411,895311,523
   > 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
11,652,597
12,133,394
12,202,935
12,706,418
40,775,895
43,336,348
44,245,554
43,176,565
43,299,200
44,569,003
45,003,637
45,283,045
46,422,021
47,266,813
49,135,885
50,701,642
52,745,974
52,215,242
52,180,348
50,537,213
54,578,762
53,632,124
54,579,272
56,038,679
54,622,226
57,406,124
57,703,414
60,949,993
82,286,939
81,534,586
83,611,798
84,063,790
83,520,999
84,228,026
85,032,912
83,360,293
82,895,055
83,592,445
83,464,160
82,867,575
82,362,266
85,560,333
83,112,581
85,253,739
84,110,135
84,598,753
87,146,208
93,092,368
91,741,334
91,430,748
93,474,346
97,031,484
94,944,642
96,929,879
99,474,223
99,984,452
79,620,858
79,620,85899,984,45299,474,22396,929,87994,944,64297,031,48493,474,34691,430,74891,741,33493,092,36887,146,20884,598,75384,110,13585,253,73983,112,58185,560,33382,362,26682,867,57583,464,16083,592,44582,895,05583,360,29385,032,91284,228,02683,520,99984,063,79083,611,79881,534,58682,286,93960,949,99357,703,41457,406,12454,622,22656,038,67954,579,27253,632,12454,578,76250,537,21352,180,34852,215,24252,745,97450,701,64249,135,88547,266,81346,422,02145,283,04545,003,63744,569,00343,299,20043,176,56544,245,55443,336,34840,775,89512,706,41812,202,93512,133,39411,652,59700000000000000000000000000000
       Property Plant Equipment 
3,813,820
4,109,620
4,209,055
4,374,423
4,469,826
4,500,269
4,885,797
5,178,099
5,445,241
5,446,901
5,441,152
5,463,688
5,398,846
5,460,561
5,453,988
5,524,156
5,691,993
6,054,203
6,152,244
6,400,342
7,745,536
7,728,002
7,907,368
8,108,812
8,283,850
8,514,957
8,685,912
8,837,907
9,053,591
9,337,035
9,696,180
9,945,734
10,140,755
14,092,179
14,593,941
15,148,930
15,459,415
15,654,960
16,737,169
17,317,854
17,577,348
17,961,003
20,256,286
21,324,944
21,895,531
21,569,922
21,459,772
21,585,081
21,567,313
23,066,682
22,569,867
23,065,858
23,643,830
23,207,274
23,061,312
23,331,756
23,544,797
23,396,523
23,337,138
23,814,127
24,592,656
25,651,659
25,425,219
26,319,872
26,166,497
26,773,302
28,130,406
27,478,794
27,615,781
27,683,941
28,075,057
27,799,101
28,402,122
28,245,808
27,860,550
28,651,391
28,397,640
28,794,999
28,159,884
28,759,961
29,341,340
30,702,473
30,524,307
31,215,145
31,475,461
31,824,636
31,824,63631,475,46131,215,14530,524,30730,702,47329,341,34028,759,96128,159,88428,794,99928,397,64028,651,39127,860,55028,245,80828,402,12227,799,10128,075,05727,683,94127,615,78127,478,79428,130,40626,773,30226,166,49726,319,87225,425,21925,651,65924,592,65623,814,12723,337,13823,396,52323,544,79723,331,75623,061,31223,207,27423,643,83023,065,85822,569,86723,066,68221,567,31321,585,08121,459,77221,569,92221,895,53121,324,94420,256,28617,961,00317,577,34817,317,85416,737,16915,654,96015,459,41515,148,93014,593,94114,092,17910,140,7559,945,7349,696,1809,337,0359,053,5918,837,9078,685,9128,514,9578,283,8508,108,8127,907,3687,728,0027,745,5366,400,3426,152,2446,054,2035,691,9935,524,1565,453,9885,460,5615,398,8465,463,6885,441,1525,446,9015,445,2415,178,0994,885,7974,500,2694,469,8264,374,4234,209,0554,109,6203,813,820
       Goodwill 
0
93,743
0
89,845
0
75,188
74,437
287,336
290,183
388,355
0
407,630
404,243
403,798
383,302
377,144
295,623
276,504
213,290
206,240
200,682
206,705
277,924
291,989
299,174
301,466
305,837
295,435
292,172
290,507
283,934
284,425
270,341
11,396,000
12,252,219
12,694,045
12,027,149
11,674,496
11,726,304
11,360,846
11,357,020
11,536,447
10,762,525
11,573,533
12,059,877
12,791,946
12,691,654
12,599,321
11,708,115
13,078,777
11,576,072
12,424,363
13,562,866
13,001,066
15,440,086
15,353,836
15,296,377
13,646,643
13,334,094
14,026,186
14,166,930
14,080,065
13,845,878
13,861,976
13,343,172
13,134,069
12,920,983
12,661,534
12,133,831
12,387,483
13,112,575
12,637,195
13,676,536
13,414,318
13,282,582
13,633,993
14,043,923
13,495,288
13,249,123
13,162,066
13,199,490
13,063,010
13,175,065
13,716,200
13,703,134
13,515,415
13,515,41513,703,13413,716,20013,175,06513,063,01013,199,49013,162,06613,249,12313,495,28814,043,92313,633,99313,282,58213,414,31813,676,53612,637,19513,112,57512,387,48312,133,83112,661,53412,920,98313,134,06913,343,17213,861,97613,845,87814,080,06514,166,93014,026,18613,334,09413,646,64315,296,37715,353,83615,440,08613,001,06613,562,86612,424,36311,576,07213,078,77711,708,11512,599,32112,691,65412,791,94612,059,87711,573,53310,762,52511,536,44711,357,02011,360,84611,726,30411,674,49612,027,14912,694,04512,252,21911,396,000270,341284,425283,934290,507292,172295,435305,837301,466299,174291,989277,924206,705200,682206,240213,290276,504295,623377,144383,302403,798404,243407,6300388,355290,183287,33674,43775,188089,845093,7430
       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
13,773,788
13,670,571
14,115,074
13,416,159
11,879,880
11,753,673
12,027,296
11,370,517
11,133,631
21,766,547
21,224,205
21,136,752
21,785,221
23,527,033
21,944,211
22,727,612
21,746,712
22,947,895
23,965,479
28,629,257
28,523,395
28,458,163
29,109,230
30,308,299
28,336,685
29,851,746
30,461,252
30,301,903
10,813,278
10,813,27830,301,90330,461,25229,851,74628,336,68530,308,29929,109,23028,458,16328,523,39528,629,25723,965,47922,947,89521,746,71222,727,61221,944,21123,527,03321,785,22121,136,75221,224,20521,766,54711,133,63111,370,51712,027,29611,753,67311,879,88013,416,15914,115,07413,670,57113,773,788000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,213,692
1,151,945
1,083,089
1,114,280
1,079,641
1,554,233
1,552,270
1,592,910
1,606,919
1,613,379
1,608,711
1,687,202
1,668,813
1,663,893
1,572,657
1,548,613
1,454,167
1,397,442
1,037,807
1,002,004
971,919
929,957
950,779
1,000,278
1,053,744
1,077,470
1,089,259
1,072,917
1,055,550
719,717
678,444
674,697
634,105
24,444,529
13,918,319
14,415,944
13,707,075
13,525,215
13,556,295
13,161,413
13,268,750
13,482,309
12,496,148
133,327,605
14,067,274
14,900,929
14,775,169
14,668,178
13,510,400
14,227,186
12,949,331
13,867,324
14,847,736
14,424,304
14,590,313
14,267,002
14,303,271
15,935,933
15,622,006
16,547,677
16,880,248
16,771,420
16,571,713
16,667,977
16,408,082
16,272,551
16,017,703
15,736,206
15,158,087
15,511,874
16,261,730
15,780,117
16,647,685
16,535,443
16,493,079
17,038,607
17,480,268
16,894,525
16,560,719
16,359,028
16,454,992
16,199,502
16,221,723
16,726,545
16,708,569
16,342,107
16,342,10716,708,56916,726,54516,221,72316,199,50216,454,99216,359,02816,560,71916,894,52517,480,26817,038,60716,493,07916,535,44316,647,68515,780,11716,261,73015,511,87415,158,08715,736,20616,017,70316,272,55116,408,08216,667,97716,571,71316,771,42016,880,24816,547,67715,622,00615,935,93314,303,27114,267,00214,590,31314,424,30414,847,73613,867,32412,949,33114,227,18613,510,40014,668,17814,775,16914,900,92914,067,274133,327,60512,496,14813,482,30913,268,75013,161,41313,556,29513,525,21513,707,07514,415,94413,918,31924,444,529634,105674,697678,444719,7171,055,5501,072,9171,089,2591,077,4701,053,7441,000,278950,779929,957971,9191,002,0041,037,8071,397,4421,454,1671,548,6131,572,6571,663,8931,668,8131,687,2021,608,7111,613,3791,606,9191,592,9101,552,2701,554,2331,079,6411,114,2801,083,0891,151,9451,213,692
       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
291,671
880,119
288,717
645,826
819,206
944,571
516,475
952,183
375,661
378,484
511,416
501,463
439,910
1,411,779
-119,436,803
284,665
251,861
236,130
216,237
603,584
1,457,849
3,739,787
2,377,727
1,049,380
1,579,182
1,626,399
2,141,253
2,467,950
14,829,794
14,820,427
14,347,612
14,209,777
14,058,138
15,510,486
14,541,656
14,541,063
14,159,090
3,234,829
4,346,942
4,899,989
3,025,226
2,441,498
2,864,337
1,810,561
2,111,055
2,058,274
1,704,258
2,090,992
1,682,301
2,430,000
2,631,529
3,403,379
2,574,524
2,776,120
2,467,570
2,406,014
381,048
381,0482,406,0142,467,5702,776,1202,574,5243,403,3792,631,5292,430,0001,682,3012,090,9921,704,2582,058,2742,111,0551,810,5612,864,3372,441,4983,025,2264,899,9894,346,9423,234,82914,159,09014,541,06314,541,65615,510,48614,058,13814,209,77714,347,61214,820,42714,829,7942,467,9502,141,2531,626,3991,579,1821,049,3802,377,7273,739,7871,457,849603,584216,237236,130251,861284,665-119,436,8031,411,779439,910501,463511,416378,484375,661952,183516,475944,571819,206645,826288,717880,119291,67100000000000000000000000000000
> Total Liabilities 
8,839,551
9,451,122
6,580,279
7,689,072
7,251,790
9,786,561
9,863,403
10,538,110
12,288,929
12,123,618
11,524,620
12,360,823
13,388,094
14,173,581
12,960,160
14,099,723
14,175,367
13,032,517
12,400,782
13,330,020
16,923,691
19,006,153
16,922,152
18,475,457
22,828,112
23,634,556
19,963,441
18,341,346
19,309,323
17,459,178
17,034,509
17,842,392
19,264,709
51,541,388
54,866,594
57,250,222
57,178,565
56,160,529
57,812,216
50,595,205
49,958,954
54,415,015
56,189,691
60,886,609
61,274,837
64,943,174
65,776,698
66,323,269
60,406,050
67,975,754
61,617,458
61,430,320
64,323,546
62,851,485
59,878,586
65,514,958
72,149,641
94,929,527
92,713,406
96,286,404
98,876,310
98,040,423
93,783,294
97,276,279
96,813,714
95,422,038
92,054,252
94,103,207
94,144,168
90,114,090
88,278,955
85,845,560
90,638,528
88,838,024
86,733,662
95,644,398
103,173,636
104,390,644
99,116,075
108,546,890
115,278,450
94,438,042
93,260,715
99,002,672
101,123,132
105,382,769
105,382,769101,123,13299,002,67293,260,71594,438,042115,278,450108,546,89099,116,075104,390,644103,173,63695,644,39886,733,66288,838,02490,638,52885,845,56088,278,95590,114,09094,144,16894,103,20792,054,25295,422,03896,813,71497,276,27993,783,29498,040,42398,876,31096,286,40492,713,40694,929,52772,149,64165,514,95859,878,58662,851,48564,323,54661,430,32061,617,45867,975,75460,406,05066,323,26965,776,69864,943,17461,274,83760,886,60956,189,69154,415,01549,958,95450,595,20557,812,21656,160,52957,178,56557,250,22254,866,59451,541,38819,264,70917,842,39217,034,50917,459,17819,309,32318,341,34619,963,44123,634,55622,828,11218,475,45716,922,15219,006,15316,923,69113,330,02012,400,78213,032,51714,175,36714,099,72312,960,16014,173,58113,388,09412,360,82311,524,62012,123,61812,288,92910,538,1109,863,4039,786,5617,251,7907,689,0726,580,2799,451,1228,839,551
   > Total Current Liabilities 
4,267,752
5,348,922
4,802,023
7,524,510
7,100,410
6,259,876
6,664,306
7,171,829
11,342,772
8,417,420
7,804,881
8,560,453
9,648,404
10,119,374
7,521,852
8,053,622
10,007,932
8,945,984
8,259,591
9,102,175
11,512,387
13,665,960
11,787,971
13,345,304
17,717,440
16,221,654
12,502,923
11,142,214
12,220,036
12,039,367
11,649,262
15,846,810
17,076,056
20,941,288
21,829,383
22,753,285
25,430,951
25,141,860
27,042,515
31,866,326
31,429,892
35,548,875
38,091,678
41,861,051
44,966,429
46,930,438
39,835,186
43,520,911
37,965,117
40,353,847
34,570,315
33,747,136
38,340,454
38,566,726
33,989,240
37,431,578
37,029,049
59,241,853
31,983,450
35,249,731
38,002,429
36,657,486
35,723,596
38,930,155
44,645,942
43,527,155
43,478,494
45,509,409
45,733,561
35,807,878
35,052,038
33,032,389
42,619,327
44,012,573
50,251,621
51,868,137
52,302,347
48,081,292
39,505,874
47,326,809
53,886,240
36,824,116
39,372,948
43,695,186
44,827,729
50,472,764
50,472,76444,827,72943,695,18639,372,94836,824,11653,886,24047,326,80939,505,87448,081,29252,302,34751,868,13750,251,62144,012,57342,619,32733,032,38935,052,03835,807,87845,733,56145,509,40943,478,49443,527,15544,645,94238,930,15535,723,59636,657,48638,002,42935,249,73131,983,45059,241,85337,029,04937,431,57833,989,24038,566,72638,340,45433,747,13634,570,31540,353,84737,965,11743,520,91139,835,18646,930,43844,966,42941,861,05138,091,67835,548,87531,429,89231,866,32627,042,51525,141,86025,430,95122,753,28521,829,38320,941,28817,076,05615,846,81011,649,26212,039,36712,220,03611,142,21412,502,92316,221,65417,717,44013,345,30411,787,97113,665,96011,512,3879,102,1758,259,5918,945,98410,007,9328,053,6227,521,85210,119,3749,648,4048,560,4537,804,8818,417,42011,342,7727,171,8296,664,3066,259,8767,100,4107,524,5104,802,0235,348,9224,267,752
       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
1,683,760
6,870,488
10,600,867
12,448,718
12,079,835
12,475,374
12,181,905
15,168,893
15,460,723
15,060,851
20,317,690
20,068,359
23,410,200
26,483,779
29,689,471
32,277,827
33,451,968
27,449,460
29,291,848
24,294,890
27,075,276
22,361,576
19,944,126
20,741,017
23,038,652
18,835,812
19,920,974
18,701,592
40,329,532
13,456,917
14,283,745
16,486,985
16,261,617
18,068,915
18,060,376
23,088,034
22,802,532
25,182,251
25,676,527
26,447,944
15,280,011
14,042,532
13,805,813
20,478,454
21,553,463
28,723,350
28,456,192
27,192,265
24,609,811
16,778,010
20,116,366
24,463,128
12,232,285
17,367,548
20,358,100
20,949,532
28,726,947
28,726,94720,949,53220,358,10017,367,54812,232,28524,463,12820,116,36616,778,01024,609,81127,192,26528,456,19228,723,35021,553,46320,478,45413,805,81314,042,53215,280,01126,447,94425,676,52725,182,25122,802,53223,088,03418,060,37618,068,91516,261,61716,486,98514,283,74513,456,91740,329,53218,701,59219,920,97418,835,81223,038,65220,741,01719,944,12622,361,57627,075,27624,294,89029,291,84827,449,46033,451,96832,277,82729,689,47126,483,77923,410,20020,068,35920,317,69015,060,85115,460,72315,168,89312,181,90512,475,37412,079,83512,448,71810,600,8676,870,4881,683,76000000000000000000000000000000
       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
65,918,495
64,854,033
65,476,934
969,394
849,286
3,945,195
3,870,455
9,296,974
9,295,555
24,774,480
25,318,041
26,162,090
14,893,207
13,644,011
13,384,990
20,043,121
21,139,236
28,282,262
28,018,831
26,802,687
24,258,588
16,466,643
19,750,851
24,004,790
11,762,719
16,899,282
19,879,747
20,478,852
28,303,078
28,303,07820,478,85219,879,74716,899,28211,762,71924,004,79019,750,85116,466,64324,258,58826,802,68728,018,83128,282,26221,139,23620,043,12113,384,99013,644,01114,893,20726,162,09025,318,04124,774,4809,295,5559,296,9743,870,4553,945,195849,286969,39465,476,93464,854,03365,918,495000000000000000000000000000000000000000000000000000000000
       Accounts payable 
1,834,541
1,704,895
1,326,971
1,936,695
1,983,735
1,730,860
1,905,048
1,978,674
2,454,980
2,177,170
2,447,944
2,490,955
2,706,014
2,845,039
2,356,525
2,210,238
2,257,635
2,132,279
1,975,321
2,250,611
2,554,509
2,976,372
2,309,319
2,683,735
3,287,258
3,447,550
2,740,092
3,023,881
2,628,289
2,629,595
2,793,506
3,284,234
2,502,505
6,090,125
6,591,848
7,588,722
6,687,791
7,919,075
9,958,054
9,720,809
7,720,492
9,026,113
8,376,789
8,323,082
8,484,291
7,828,235
7,301,744
8,476,109
8,610,717
8,362,008
7,684,541
8,542,884
10,387,133
9,759,140
8,917,896
10,107,355
10,372,384
11,498,232
11,043,840
12,311,670
12,525,382
13,613,466
10,836,541
10,946,877
11,805,742
13,164,737
17,356,744
18,945,853
10,162,991
11,843,881
9,648,973
9,893,472
11,400,262
10,770,051
9,408,227
11,603,705
10,723,854
12,229,305
20,759,891
23,010,536
23,235,573
13,713,431
19,058,900
19,345,949
19,211,469
18,797,767
18,797,76719,211,46919,345,94919,058,90013,713,43123,235,57323,010,53620,759,89112,229,30510,723,85411,603,7059,408,22710,770,05111,400,2629,893,4729,648,97311,843,88110,162,99118,945,85317,356,74413,164,73711,805,74210,946,87710,836,54113,613,46612,525,38212,311,67011,043,84011,498,23210,372,38410,107,3558,917,8969,759,14010,387,1338,542,8847,684,5418,362,0088,610,7178,476,1097,301,7447,828,2358,484,2918,323,0828,376,7899,026,1137,720,4929,720,8099,958,0547,919,0756,687,7917,588,7226,591,8486,090,1252,502,5053,284,2342,793,5062,629,5952,628,2893,023,8812,740,0923,447,5503,287,2582,683,7352,309,3192,976,3722,554,5092,250,6111,975,3212,132,2792,257,6352,210,2382,356,5252,845,0392,706,0142,490,9552,447,9442,177,1702,454,9801,978,6741,905,0481,730,8601,983,7351,936,6951,326,9711,704,8951,834,541
       Other Current Liabilities 
695,118
381,435
789,784
956,198
1,390,448
1,265,436
1,117,384
1,118,097
1,022,842
1,011,435
1,094,597
1,152,803
1,166,445
1,299,421
1,609,044
1,683,173
1,719,674
1,321,414
1,327,236
1,413,713
1,585,874
1,534,068
1,567,973
1,859,821
1,916,972
1,776,504
1,804,880
1,818,177
1,907,691
6,921,625
1,985,268
1,961,709
2,124,833
1,316,238
1,261,676
1,313,299
3,442,071
1,559,478
1,677,357
1,622,562
1,391,276
1,477,549
1,419,417
1,628,248
1,634,420
3,440,728
2,847,266
2,790,042
2,058,797
2,281,404
1,855,825
2,155,819
1,857,545
2,154,923
5,365,428
5,582,954
7,590,747
7,055,921
6,958,567
7,809,110
8,489,927
6,474,103
6,272,482
9,540,737
9,440,573
7,394,861
459,688
298,257
8,948,885
8,488,462
11,199,570
9,086,153
10,470,713
11,430,923
11,879,910
11,534,891
14,059,760
10,908,575
1,967,973
4,199,907
6,187,539
10,472,424
2,946,500
3,506,622
4,243,055
2,376,183
2,376,1834,243,0553,506,6222,946,50010,472,4246,187,5394,199,9071,967,97310,908,57514,059,76011,534,89111,879,91011,430,92310,470,7139,086,15311,199,5708,488,4628,948,885298,257459,6887,394,8619,440,5739,540,7376,272,4826,474,1038,489,9277,809,1106,958,5677,055,9217,590,7475,582,9545,365,4282,154,9231,857,5452,155,8191,855,8252,281,4042,058,7972,790,0422,847,2663,440,7281,634,4201,628,2481,419,4171,477,5491,391,2761,622,5621,677,3571,559,4783,442,0711,313,2991,261,6761,316,2382,124,8331,961,7091,985,2686,921,6251,907,6911,818,1771,804,8801,776,5041,916,9721,859,8211,567,9731,534,0681,585,8741,413,7131,327,2361,321,4141,719,6741,683,1731,609,0441,299,4211,166,4451,152,8031,094,5971,011,4351,022,8421,118,0971,117,3841,265,4361,390,448956,198789,784381,435695,118
   > 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
5,419,811
5,385,247
1,995,582
2,188,653
30,600,099
33,037,211
34,496,937
31,747,614
31,018,669
30,769,701
18,728,879
18,529,062
18,866,140
18,098,013
19,025,558
16,308,408
18,012,736
25,941,512
22,802,358
22,440,933
27,621,907
27,047,143
27,683,184
25,983,092
24,284,759
25,889,346
28,083,380
35,120,592
35,687,674
60,729,956
61,036,673
60,873,881
61,382,937
58,059,698
58,346,124
52,167,772
51,894,883
48,575,758
48,593,798
48,410,607
54,306,212
53,226,917
52,813,171
48,019,201
44,825,451
36,482,041
43,776,261
50,871,289
56,309,352
59,610,201
61,220,081
61,392,210
57,613,926
53,887,767
55,307,486
56,295,403
54,910,005
54,910,00556,295,40355,307,48653,887,76757,613,92661,392,21061,220,08159,610,20156,309,35250,871,28943,776,26136,482,04144,825,45148,019,20152,813,17153,226,91754,306,21248,410,60748,593,79848,575,75851,894,88352,167,77258,346,12458,059,69861,382,93760,873,88161,036,67360,729,95635,687,67435,120,59228,083,38025,889,34624,284,75925,983,09227,683,18427,047,14327,621,90722,440,93322,802,35825,941,51218,012,73616,308,40819,025,55818,098,01318,866,14018,529,06218,728,87930,769,70131,018,66931,747,61434,496,93733,037,21130,600,0992,188,6531,995,5825,385,2475,419,81100000000000000000000000000000
       Other Liabilities 
0
32,959
0
114,506
0
79,646
85,372
84,977
57,240
67,608
71,485
65,917
218,611
219,720
204,793
194,588
183,648
169,277
152,129
147,397
123,682
102,226
104,532
115,795
157,424
503,707
577,000
402,221
317,819
181,101
176,174
154,916
520,751
567,484
2,009,190
2,683,899
2,073,807
1,794,840
1,894,276
1,707,450
1,647,009
2,342,864
1,995,489
2,425,697
3,086,711
2,879,800
2,793,595
2,526,557
2,627,378
3,229,301
3,279,135
3,602,035
4,288,408
3,469,646
4,980,818
4,884,516
4,872,564
5,598,891
4,881,911
5,181,271
5,196,209
5,755,347
5,935,582
10,483,032
10,425,988
10,198,288
8,979,654
9,031,204
8,870,816
8,932,925
9,882,400
9,772,682
9,943,408
7,580,312
7,946,915
8,905,187
10,367,108
9,673,562
9,457,290
10,690,366
11,947,955
8,911,478
9,408,720
0
0
0
0009,408,7208,911,47811,947,95510,690,3669,457,2909,673,56210,367,1088,905,1877,946,9157,580,3129,943,4089,772,6829,882,4008,932,9258,870,8169,031,2048,979,65410,198,28810,425,98810,483,0325,935,5825,755,3475,196,2095,181,2714,881,9115,598,8914,872,5644,884,5164,980,8183,469,6464,288,4083,602,0353,279,1353,229,3012,627,3782,526,5572,793,5952,879,8003,086,7112,425,6971,995,4892,342,8641,647,0091,707,4501,894,2761,794,8402,073,8072,683,8992,009,190567,484520,751154,916176,174181,101317,819402,221577,000503,707157,424115,795104,532102,226123,682147,397152,129169,277183,648194,588204,793219,720218,61165,91771,48567,60857,24084,97785,37279,6460114,506032,9590
> Total Stockholder Equity
7,120,410
7,839,229
8,883,279
9,451,035
10,199,339
9,936,581
10,244,939
10,331,720
10,325,742
10,771,169
11,242,182
11,088,250
11,241,612
11,695,287
12,064,577
11,860,246
12,174,294
12,648,207
12,807,948
12,661,193
12,642,693
13,086,005
13,692,374
13,665,487
14,110,421
14,362,271
14,994,569
15,347,245
15,548,468
16,331,121
18,367,227
17,119,678
16,982,836
20,966,987
21,125,552
22,125,142
22,873,659
24,417,644
25,817,466
36,480,062
36,761,810
37,215,430
37,179,380
37,172,385
37,983,801
39,536,379
40,411,041
40,816,354
40,561,782
43,665,383
43,890,344
45,183,687
46,435,045
45,787,493
44,508,503
44,113,728
42,338,314
43,242,675
43,693,292
44,606,493
44,529,689
44,459,402
44,547,613
42,973,688
42,470,167
43,233,471
43,289,189
42,511,024
41,794,418
48,423,199
49,064,892
49,965,075
50,666,139
52,185,259
53,539,699
56,526,619
56,924,074
59,319,071
61,666,208
60,021,819
60,875,540
80,642,276
80,532,265
76,184,996
75,466,197
52,678,546
52,678,54675,466,19776,184,99680,532,26580,642,27660,875,54060,021,81961,666,20859,319,07156,924,07456,526,61953,539,69952,185,25950,666,13949,965,07549,064,89248,423,19941,794,41842,511,02443,289,18943,233,47142,470,16742,973,68844,547,61344,459,40244,529,68944,606,49343,693,29243,242,67542,338,31444,113,72844,508,50345,787,49346,435,04545,183,68743,890,34443,665,38340,561,78240,816,35440,411,04139,536,37937,983,80137,172,38537,179,38037,215,43036,761,81036,480,06225,817,46624,417,64422,873,65922,125,14221,125,55220,966,98716,982,83617,119,67818,367,22716,331,12115,548,46815,347,24514,994,56914,362,27114,110,42113,665,48713,692,37413,086,00512,642,69312,661,19312,807,94812,648,20712,174,29411,860,24612,064,57711,695,28711,241,61211,088,25011,242,18210,771,16910,325,74210,331,72010,244,9399,936,58110,199,3399,451,0358,883,2797,839,2297,120,410
   Common Stock
749,091
749,091
859,091
859,090
859,091
859,091
859,091
859,091
864,304
864,304
864,304
864,304
869,281
869,281
869,281
869,281
874,056
874,056
874,056
874,056
878,795
878,795
878,795
878,795
883,171
883,171
883,171
883,171
883,171
883,171
883,171
883,171
883,171
956,329
956,329
956,329
956,329
956,329
956,329
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,147,594
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,192,954
1,163,783
1,163,783
1,163,7831,163,7831,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,192,9541,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,5941,147,594956,329956,329956,329956,329956,329956,329883,171883,171883,171883,171883,171883,171883,171883,171883,171878,795878,795878,795878,795874,056874,056874,056874,056869,281869,281869,281869,281864,304864,304864,304864,304859,091859,091859,091859,091859,090859,091749,091749,091
   Retained Earnings 
3,421,469
4,154,566
3,661,722
4,232,148
5,006,350
4,801,859
5,117,167
5,074,641
5,051,250
5,577,050
6,049,114
5,787,004
5,889,949
6,342,612
6,864,459
6,650,829
6,935,045
7,442,507
7,592,510
7,428,360
7,367,392
7,813,167
8,476,374
8,387,702
8,805,071
9,112,177
9,765,213
10,137,686
10,343,050
11,061,493
11,009,544
11,882,665
11,816,540
11,850,242
12,180,689
13,093,137
13,783,893
15,307,087
16,192,828
17,194,308
17,424,596
17,699,516
18,373,944
17,585,356
17,900,995
18,716,271
19,658,260
20,160,212
20,705,133
21,526,720
23,033,863
23,253,187
23,325,127
24,239,293
25,587,112
25,634,897
25,653,933
26,528,035
27,996,815
27,938,610
28,148,473
29,220,745
29,913,981
28,300,778
28,418,254
29,547,602
30,714,794
30,462,593
30,648,246
31,358,197
31,249,004
32,137,085
31,863,107
33,235,050
34,962,327
35,369,989
35,136,355
36,777,986
38,429,698
37,690,850
38,283,662
39,634,816
39,933,630
36,511,969
36,334,974
31,705,325
31,705,32536,334,97436,511,96939,933,63039,634,81638,283,66237,690,85038,429,69836,777,98635,136,35535,369,98934,962,32733,235,05031,863,10732,137,08531,249,00431,358,19730,648,24630,462,59330,714,79429,547,60228,418,25428,300,77829,913,98129,220,74528,148,47327,938,61027,996,81526,528,03525,653,93325,634,89725,587,11224,239,29323,325,12723,253,18723,033,86321,526,72020,705,13320,160,21219,658,26018,716,27117,900,99517,585,35618,373,94417,699,51617,424,59617,194,30816,192,82815,307,08713,783,89313,093,13712,180,68911,850,24211,816,54011,882,66511,009,54411,061,49310,343,05010,137,6869,765,2139,112,1778,805,0718,387,7028,476,3747,813,1677,367,3927,428,3607,592,5107,442,5076,935,0456,650,8296,864,4596,342,6125,889,9495,787,0046,049,1145,577,0505,051,2505,074,6415,117,1674,801,8595,006,3504,232,1483,661,7224,154,5663,421,469
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
15,580,290
7,521,552
4,518,797
4,518,797
8,253,830
7,988,534
8,075,676
8,158,890
8,158,890
8,668,309
18,138,160
18,069,420
18,248,120
17,537,642
18,319,235
18,815,012
19,552,314
19,484,987
19,388,348
18,588,855
20,825,509
19,543,327
20,617,346
21,767,669
20,205,951
17,579,142
17,136,582
15,342,132
15,372,391
14,354,228
15,325,634
15,038,967
13,896,408
13,291,383
13,330,661
12,709,664
12,343,620
11,232,146
10,706,182
9,803,923
15,722,753
16,473,639
15,731,566
15,941,732
16,088,909
15,716,072
18,295,330
18,926,419
19,679,785
20,375,210
19,469,669
19,730,578
38,146,160
37,086,712
33,833,152
34,839,570
16,969,754
16,969,75434,839,57033,833,15237,086,71238,146,16019,730,57819,469,66920,375,21019,679,78518,926,41918,295,33015,716,07216,088,90915,941,73215,731,56616,473,63915,722,7539,803,92310,706,18211,232,14612,343,62012,709,66413,330,66113,291,38313,896,40815,038,96715,325,63414,354,22815,372,39115,342,13217,136,58217,579,14220,205,95121,767,66920,617,34619,543,32720,825,50918,588,85519,388,34819,484,98719,552,31418,815,01218,319,23517,537,64218,248,12018,069,42018,138,1608,668,3098,158,8908,158,8908,075,6767,988,5348,253,8304,518,7974,518,7977,521,55215,580,29000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.