25 XP   0   0   10

Vanachai Group Public Company Limited
Buy, Hold or Sell?

Let's analyse Vanachai together

PenkeI guess you are interested in Vanachai 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 Vanachai 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 Vanachai Group Public Company Limited

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

Quick analysis of Vanachai (30 sec.)










What can you expect buying and holding a share of Vanachai? (30 sec.)

How much money do you get?

How much money do you get?
฿0.01
When do you have the money?
1 year
How often do you get paid?
72.5%

What is your share worth?

Current worth
฿4.23
Expected worth in 1 year
฿4.15
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
฿0.12
Return On Investment
3.6%

For what price can you sell your share?

Current Price per Share
฿3.40
Expected price per share
฿0 - ฿3.5405
How sure are you?
50%

1. Valuation of Vanachai (5 min.)




Live pricePrice per Share (EOD)

฿3.40

Intrinsic Value Per Share

฿3.62 - ฿21.38

Total Value Per Share

฿7.84 - ฿25.61

2. Growth of Vanachai (5 min.)




Is Vanachai growing?

Current yearPrevious yearGrowGrow %
How rich?$198m$205.4m-$10.4m-5.4%

How much money is Vanachai making?

Current yearPrevious yearGrowGrow %
Making money$179.9k$4.8m-$4.6m-2,588.4%
Net Profit Margin0.3%4.8%--

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

3. Financial Health of Vanachai (5 min.)




4. Comparing to competitors in the Lumber & Wood Production industry (5 min.)




  Industry Rankings (Lumber & Wood Production)  


Richest
#21 / 65

Most Revenue
#25 / 65

Most Profit
#31 / 65

What can you expect buying and holding a share of Vanachai? (5 min.)

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

What can you expect buying and holding a share of Vanachai?

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

Speculation

The Price per Share of Vanachai is ฿3.4. 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 Vanachai.
  • 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 Vanachai, 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 ฿4.23. Based on the TTM, the Book Value Change Per Share is ฿-0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ฿0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Vanachai.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share฿% of Price per Share
Usd Eps0.000.1%0.000.0%0.000.1%0.000.0%0.000.1%
Usd Book Value Change Per Share0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.2%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.1%0.000.0%0.010.2%0.000.1%0.000.1%
Usd Price Per Share0.10-0.11-0.18-0.14-0.21-
Price to Earnings Ratio14.21-21.87-4.20-3.54-12.95-
Price-to-Total Gains Ratio55.46-25.29-176.13-1.31-72.82-
Price to Book Ratio0.88-0.98-1.51-1.29-1.80-
Price-to-Total Gains Ratio55.46-25.29-176.13-1.31-72.82-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0918
Number of shares10893
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (10893 shares)9.0019.18
Gains per Year (10893 shares)36.0276.72
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
159-232688-1167
2118-4662175-22144
3176-6898263-33221
4235-91134351-44298
5294-114170438-55375
6353-137206526-66452
7412-160242614-77529
8471-182278701-88606
9529-205314789-99683
10588-228350877-109760

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%11.01.00.091.7%11.09.00.055.0%28.012.00.070.0%61.012.06.077.2%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%9.011.00.045.0%23.017.00.057.5%50.029.00.063.3%
Dividend per Share3.00.01.075.0%11.00.01.091.7%14.00.06.070.0%29.00.011.072.5%56.00.023.070.9%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%12.08.00.060.0%31.09.00.077.5%64.015.00.081.0%

Fundamentals of Vanachai

About Vanachai Group Public Company Limited

Vanachai Group Public Company Limited, together with its subsidiaries, engages in production and distribution of wood plates, medium density fiberboards, particle boards, doorskin, and melamine on wood plates in Thailand and internationally. The company offers wood-based panels, oriented strand boards, melamine faced panels, laminate flooring, and concrete forming plywoods, as well as veneer on MDF boards. It also manufactures glue and impregnated paper products; and engages in the manufacture of electricity from renewable energy, as well as in marketing management business. In addition, the company provides transportation services. The company was formerly known as MDF Planner Co., Ltd. and changed its name to Vanachai Group Public Company Limited. The company was founded in 1943 and is headquartered in Bangkok, Thailand. Vanachai Group Public Company Limited operates as a subsidiary of Vanachai Group of Companies Co., Ltd.

Fundamental data was last updated by Penke on 2024-04-04 08:56:02.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 just 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 fair priced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Vanachai Group Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Vanachai earns for each ฿1 of revenue.

  • Above 10% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Net Profit Margin of 2.9% means that ฿0.03 for each ฿1 in revenue is generated as profit.

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

  • The MRQ is 2.9%. The company is making a profit. +1
  • The TTM is 0.3%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ2.9%TTM0.3%+2.6%
TTM0.3%YOY4.8%-4.5%
TTM0.3%5Y-1.0%+1.3%
5Y-1.0%10Y3.4%-4.3%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%-0.8%+3.7%
TTM0.3%0.3%+0.0%
YOY4.8%4.8%+0.0%
5Y-1.0%1.6%-2.6%
10Y3.4%3.1%+0.3%
1.1.2. Return on Assets

Shows how efficient Vanachai is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • 0.6% Return on Assets means that Vanachai generated ฿0.01 profit for each $1 in assets.

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

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.0%+0.6%
TTM0.0%YOY0.9%-0.8%
TTM0.0%5Y0.0%+0.1%
5Y0.0%10Y0.8%-0.8%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%-0.1%+0.7%
TTM0.0%0.2%-0.2%
YOY0.9%1.3%-0.4%
5Y0.0%1.1%-1.1%
10Y0.8%1.3%-0.5%
1.1.3. Return on Equity

Shows how efficient Vanachai is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • 1.6% Return on Equity means Vanachai generated ฿0.02 for each ฿1 the owners (shareholders) invested.

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

  • The MRQ is 1.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM0.1%+1.5%
TTM0.1%YOY2.3%-2.3%
TTM0.1%5Y0.0%+0.1%
5Y0.0%10Y1.5%-1.5%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%0.6%+1.0%
TTM0.1%0.6%-0.5%
YOY2.3%2.3%+0.0%
5Y0.0%2.1%-2.1%
10Y1.5%2.7%-1.2%

1.2. Operating Efficiency of Vanachai Group Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vanachai is operating .

  • Measures how much profit Vanachai 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 Vanachai to the Lumber & Wood Production 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 Vanachai Group Public Company Limited:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.2%-1.2%
TTM1.2%YOY7.2%-6.0%
TTM1.2%5Y4.1%-2.9%
5Y4.1%10Y3.2%+0.9%
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.8%-3.8%
TTM1.2%3.0%-1.8%
YOY7.2%6.2%+1.0%
5Y4.1%4.6%-0.5%
10Y3.2%4.7%-1.5%
1.2.2. Operating Ratio

Measures how efficient Vanachai is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • An Operation Ratio of 1.74 means that the operating costs are ฿1.74 for each ฿1 in net sales.

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

  • The MRQ is 1.739. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.798. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.739TTM1.798-0.059
TTM1.798YOY1.730+0.068
TTM1.7985Y1.824-0.025
5Y1.82410Y1.475+0.349
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7391.530+0.209
TTM1.7981.370+0.428
YOY1.7300.964+0.766
5Y1.8241.024+0.800
10Y1.4751.085+0.390

1.3. Liquidity of Vanachai Group Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Vanachai is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • A Current Ratio of 1.04 means the company has ฿1.04 in assets for each ฿1 in short-term debts.

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

  • The MRQ is 1.038. The company is just able to pay all its short-term debts.
  • The TTM is 0.966. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ1.038TTM0.966+0.072
TTM0.966YOY1.100-0.134
TTM0.9665Y0.974-0.009
5Y0.97410Y0.700+0.275
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0381.844-0.806
TTM0.9661.843-0.877
YOY1.1002.043-0.943
5Y0.9741.904-0.930
10Y0.7001.860-1.160
1.3.2. Quick Ratio

Measures if Vanachai is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Quick Ratio of 0.19 means the company can pay off ฿0.19 for each ฿1 in debt (using most liquid assets).

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

  • The MRQ is 0.195. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.187. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.195TTM0.187+0.008
TTM0.187YOY0.250-0.064
TTM0.1875Y0.219-0.032
5Y0.21910Y0.266-0.048
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1950.466-0.271
TTM0.1870.584-0.397
YOY0.2500.682-0.432
5Y0.2190.662-0.443
10Y0.2660.747-0.481

1.4. Solvency of Vanachai Group Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Vanachai assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Vanachai to Lumber & Wood Production industry mean.
  • A Debt to Asset Ratio of 0.60 means that Vanachai assets are financed with 60.5% credit (debt) and the remaining percentage (100% - 60.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.605. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.626. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.605TTM0.626-0.021
TTM0.626YOY0.627-0.001
TTM0.6265Y0.637-0.011
5Y0.63710Y0.554+0.083
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6050.438+0.167
TTM0.6260.444+0.182
YOY0.6270.442+0.185
5Y0.6370.445+0.192
10Y0.5540.443+0.111
1.4.2. Debt to Equity Ratio

Measures if Vanachai is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A Debt to Equity ratio of 155.0% means that company has ฿1.55 debt for each ฿1 in shareholders equity.

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

  • The MRQ is 1.550. The company is just able to pay all its debts with equity.
  • The TTM is 1.696. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.550TTM1.696-0.146
TTM1.696YOY1.695+0.001
TTM1.6965Y1.779-0.083
5Y1.77910Y1.343+0.436
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5500.748+0.802
TTM1.6960.748+0.948
YOY1.6950.765+0.930
5Y1.7790.877+0.902
10Y1.3430.882+0.461

2. Market Valuation of Vanachai 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 Vanachai generates.

  • Above 15 is considered overpriced but always compare Vanachai to the Lumber & Wood Production industry mean.
  • A PE ratio of 14.21 means the investor is paying ฿14.21 for every ฿1 in earnings.

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

  • The EOD is 12.985. Based on the earnings, the company is underpriced. +1
  • The MRQ is 14.207. Based on the earnings, the company is underpriced. +1
  • The TTM is 21.869. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD12.985MRQ14.207-1.222
MRQ14.207TTM21.869-7.663
TTM21.869YOY4.196+17.673
TTM21.8695Y3.542+18.327
5Y3.54210Y12.951-9.409
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
EOD12.985-0.111+13.096
MRQ14.207-0.200+14.407
TTM21.8694.201+17.668
YOY4.1965.281-1.085
5Y3.5429.708-6.166
10Y12.95117.322-4.371
2.2. Price To Free Cash Flow Ratio

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

  • The EOD is 3.251. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.557. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -2.569. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.251MRQ3.557-0.306
MRQ3.557TTM-2.569+6.125
TTM-2.569YOY-1.520-1.048
TTM-2.5695Y-6.649+4.081
5Y-6.64910Y-5.319-1.330
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
EOD3.251-0.748+3.999
MRQ3.557-2.398+5.955
TTM-2.569-0.266-2.303
YOY-1.520-1.403-0.117
5Y-6.6492.450-9.099
10Y-5.3190.861-6.180
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Vanachai is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
  • A PB ratio of 0.88 means the investor is paying ฿0.88 for each ฿1 in book value.

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

  • The EOD is 0.804. Based on the equity, the company is cheap. +2
  • The MRQ is 0.880. Based on the equity, the company is cheap. +2
  • The TTM is 0.984. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.804MRQ0.880-0.076
MRQ0.880TTM0.984-0.104
TTM0.984YOY1.515-0.531
TTM0.9845Y1.287-0.303
5Y1.28710Y1.799-0.511
Compared to industry (Lumber & Wood Production)
PeriodCompanyIndustry (mean)+/- 
EOD0.8040.887-0.083
MRQ0.8801.009-0.129
TTM0.9841.024-0.040
YOY1.5151.339+0.176
5Y1.2871.287+0.000
10Y1.7991.662+0.137
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Vanachai 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--0.067-0.019+129%0.008+697%-0.009+114%0.019+250%
Book Value Per Share--4.2274.163+2%4.386-4%4.006+6%4.196+1%
Current Ratio--1.0380.966+7%1.100-6%0.974+7%0.700+48%
Debt To Asset Ratio--0.6050.626-3%0.627-3%0.637-5%0.554+9%
Debt To Equity Ratio--1.5501.696-9%1.695-9%1.779-13%1.343+15%
Dividend Per Share--0.0000.050-100%0.200-100%0.075-100%0.142-100%
Eps--0.0650.050+32%0.103-37%0.015+324%0.071-8%
Free Cash Flow Per Share--0.2610.155+69%0.152+72%0.060+336%0.128+104%
Free Cash Flow To Equity Per Share---0.361-0.167-54%-0.026-93%-0.004-99%0.125-388%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--21.382--------
Intrinsic Value_10Y_min--3.616--------
Intrinsic Value_1Y_max--0.932--------
Intrinsic Value_1Y_min--0.490--------
Intrinsic Value_3Y_max--3.724--------
Intrinsic Value_3Y_min--1.370--------
Intrinsic Value_5Y_max--7.627--------
Intrinsic Value_5Y_min--2.132--------
Market Cap5899815782.400-9%6455092561.9207105807537.920-9%11539345574.400-44%9048408646.272-29%13422080904.960-52%
Net Profit Margin--0.0290.003+763%0.048-40%-0.010+134%0.034-13%
Operating Margin---0.012-100%0.072-100%0.041-100%0.032-100%
Operating Ratio--1.7391.798-3%1.730+1%1.824-5%1.475+18%
Pb Ratio0.804-9%0.8800.984-11%1.515-42%1.287-32%1.799-51%
Pe Ratio12.985-9%14.20721.869-35%4.196+239%3.542+301%12.951+10%
Price Per Share3.400-9%3.7204.095-9%6.650-44%5.215-29%7.735-52%
Price To Free Cash Flow Ratio3.251-9%3.557-2.569+172%-1.520+143%-6.649+287%-5.319+250%
Price To Total Gains Ratio50.692-9%55.46325.293+119%176.130-69%1.305+4149%72.821-24%
Quick Ratio--0.1950.187+4%0.250-22%0.219-11%0.266-27%
Return On Assets--0.0060.000+1187%0.009-29%0.000+101%0.008-24%
Return On Equity--0.0160.001+1607%0.023-33%0.000+5262%0.015+5%
Total Gains Per Share--0.0670.031+119%0.208-68%0.065+3%0.161-58%
Usd Book Value--198031907.605195044625.651+2%205488350.846-4%187676011.849+6%196599945.962+1%
Usd Book Value Change Per Share--0.002-0.001+129%0.000+697%0.000+114%0.001+250%
Usd Book Value Per Share--0.1140.112+2%0.118-4%0.108+6%0.113+1%
Usd Dividend Per Share--0.0000.001-100%0.005-100%0.002-100%0.004-100%
Usd Eps--0.0020.001+32%0.003-37%0.000+324%0.002-8%
Usd Free Cash Flow--12250389.1447265984.286+69%7140098.397+72%2812752.232+336%5700754.163+115%
Usd Free Cash Flow Per Share--0.0070.004+69%0.004+72%0.002+336%0.003+104%
Usd Free Cash Flow To Equity Per Share---0.010-0.005-54%-0.001-93%0.000-99%0.003-388%
Usd Market Cap159295026.125-9%174287499.172191856803.524-9%311562330.509-44%244307033.449-29%362396184.434-52%
Usd Price Per Share0.092-9%0.1000.111-9%0.180-44%0.141-29%0.209-52%
Usd Profit--3067004.399179946.600+1604%4837656.674-37%306091.960+902%3135409.831-2%
Usd Revenue--105250754.62295500249.405+10%88678969.416+19%78335577.174+34%76432991.546+38%
Usd Total Gains Per Share--0.0020.001+119%0.006-68%0.002+3%0.004-58%
 EOD+4 -4MRQTTM+26 -9YOY+10 -255Y+24 -1110Y+13 -22

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.985
Price to Book Ratio (EOD)Between0-10.804
Net Profit Margin (MRQ)Greater than00.029
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.195
Current Ratio (MRQ)Greater than11.038
Debt to Asset Ratio (MRQ)Less than10.605
Debt to Equity Ratio (MRQ)Less than11.550
Return on Equity (MRQ)Greater than0.150.016
Return on Assets (MRQ)Greater than0.050.006
Total5/10 (50.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5013.439
Ma 20Greater thanMa 503.561
Ma 50Greater thanMa 1003.615
Ma 100Greater thanMa 2003.648
OpenGreater thanClose3.400
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets18,568,106
Total Liabilities11,233,591
Total Stockholder Equity7,248,613
 As reported
Total Liabilities 11,233,591
Total Stockholder Equity+ 7,248,613
Total Assets = 18,568,106

Assets

Total Assets18,568,106
Total Current Assets5,835,979
Long-term Assets12,732,127
Total Current Assets
Cash And Cash Equivalents 635,069
Short-term Investments 221,000
Net Receivables 873,768
Inventory 3,682,366
Total Current Assets  (as reported)5,835,979
Total Current Assets  (calculated)5,412,203
+/- 423,776
Long-term Assets
Property Plant Equipment 12,605,209
Intangible Assets 51,887
Long-term Assets Other 15,678
Long-term Assets  (as reported)12,732,127
Long-term Assets  (calculated)12,672,774
+/- 59,352

Liabilities & Shareholders' Equity

Total Current Liabilities5,622,768
Long-term Liabilities5,610,823
Total Stockholder Equity7,248,613
Total Current Liabilities
Short Long Term Debt 3,768,384
Accounts payable 340,035
Total Current Liabilities  (as reported)5,622,768
Total Current Liabilities  (calculated)4,108,419
+/- 1,514,349
Long-term Liabilities
Long term Debt 4,633,290
Capital Lease Obligations Min Short Term Debt571,106
Long-term Liabilities Other 3,658
Long-term Liabilities  (as reported)5,610,823
Long-term Liabilities  (calculated)5,208,055
+/- 402,769
Total Stockholder Equity
Retained Earnings 3,857,218
Total Stockholder Equity (as reported)7,248,613
Total Stockholder Equity (calculated)3,857,218
+/- 3,391,395
Other
Capital Stock1,735,237
Common Stock Shares Outstanding 1,735,237
Net Debt 7,766,604
Net Invested Capital 15,650,287
Net Working Capital 213,212
Property Plant and Equipment Gross 31,470,969



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
5,995,370
5,768,261
6,174,909
6,681,959
8,712,291
8,726,030
8,834,068
8,820,263
8,979,513
9,028,507
9,087,811
9,771,083
9,838,158
9,834,799
10,881,424
10,968,160
11,171,318
11,443,445
11,526,381
11,289,377
12,241,086
12,088,417
12,018,920
12,112,877
13,357,660
14,647,315
13,876,054
13,943,826
14,066,795
14,494,925
14,372,213
13,925,405
13,729,920
13,533,725
13,770,385
13,639,855
13,752,423
14,175,286
14,443,308
14,524,542
14,021,243
14,517,569
13,572,041
13,223,741
13,090,989
13,213,337
13,524,928
13,592,489
13,344,947
13,430,951
13,378,246
13,269,227
13,683,278
13,823,333
13,841,078
13,710,482
14,106,760
14,660,435
14,921,674
15,034,102
15,339,768
15,669,569
16,172,086
16,502,980
17,074,631
17,454,925
17,627,714
17,806,820
17,066,042
17,960,828
18,297,509
19,116,376
18,859,737
19,372,013
20,181,087
20,301,700
20,041,499
21,014,470
20,524,160
19,931,871
20,127,946
19,863,974
19,257,048
19,652,166
18,568,106
18,568,10619,652,16619,257,04819,863,97420,127,94619,931,87120,524,16021,014,47020,041,49920,301,70020,181,08719,372,01318,859,73719,116,37618,297,50917,960,82817,066,04217,806,82017,627,71417,454,92517,074,63116,502,98016,172,08615,669,56915,339,76815,034,10214,921,67414,660,43514,106,76013,710,48213,841,07813,823,33313,683,27813,269,22713,378,24613,430,95113,344,94713,592,48913,524,92813,213,33713,090,98913,223,74113,572,04114,517,56914,021,24314,524,54214,443,30814,175,28613,752,42313,639,85513,770,38513,533,72513,729,92013,925,40514,372,21314,494,92514,066,79513,943,82613,876,05414,647,31513,357,66012,112,87712,018,92012,088,41712,241,08611,289,37711,526,38111,443,44511,171,31810,968,16010,881,4249,834,7999,838,1589,771,0839,087,8119,028,5078,979,5138,820,2638,834,0688,726,0308,712,2916,681,9596,174,9095,768,2615,995,370
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,849,537
4,332,674
4,311,938
4,201,026
4,220,865
4,288,597
4,696,287
4,709,574
4,399,119
4,485,073
4,521,970
4,552,347
3,794,481
4,222,912
4,398,036
5,144,957
4,931,365
5,481,089
6,455,619
6,640,497
6,456,822
7,409,886
6,995,415
6,481,964
6,874,184
6,701,205
6,201,004
6,725,878
5,835,979
5,835,9796,725,8786,201,0046,701,2056,874,1846,481,9646,995,4157,409,8866,456,8226,640,4976,455,6195,481,0894,931,3655,144,9574,398,0364,222,9123,794,4814,552,3474,521,9704,485,0734,399,1194,709,5744,696,2874,288,5974,220,8654,201,0264,311,9384,332,6743,849,53700000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
457,061
384,092
425,247
641,133
332,181
488,136
467,300
404,921
445,212
343,285
428,173
532,179
370,585
311,528
643,154
1,161,936
1,095,639
1,537,843
1,849,739
1,936,756
1,481,774
1,861,439
1,275,152
1,040,291
1,355,552
1,647,315
978,635
1,259,264
635,069
635,0691,259,264978,6351,647,3151,355,5521,040,2911,275,1521,861,4391,481,7741,936,7561,849,7391,537,8431,095,6391,161,936643,154311,528370,585532,179428,173343,285445,212404,921467,300488,136332,181641,133425,247384,092457,06100000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,195
542
449
863
4,086
1,498
7,057
2,341
229
43
98
244
498
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
221,000
221,00000000000000000049824498432292,3417,0571,4984,0868634495423,19500000000000000000000000000000000000000000000000000000000
       Net Receivables 
654,444
670,246
693,243
605,286
631,840
602,103
724,524
773,522
811,872
781,590
729,674
743,271
772,065
778,744
760,154
817,679
874,181
929,914
835,393
816,247
958,289
1,267,966
965,877
1,006,322
1,005,354
713,821
832,444
1,111,063
1,080,356
1,537,223
1,185,622
1,187,727
1,094,215
1,269,923
1,316,146
1,360,294
1,298,511
1,177,001
1,264,338
1,591,427
1,223,299
1,467,537
1,079,377
1,063,013
1,069,902
1,337,345
1,644,823
1,464,975
1,236,290
1,227,389
1,341,914
1,194,701
1,240,668
1,280,548
1,252,551
1,232,889
1,275,181
1,478,742
1,516,029
1,190,648
1,627,754
1,255,007
1,445,174
1,286,668
1,178,162
1,176,266
1,038,554
1,101,276
1,049,757
1,285,834
912,580
1,238,870
999,248
1,354,200
1,325,338
1,192,169
1,544,382
1,752,279
1,873,271
1,200,568
1,504,817
1,107,608
1,736,655
962,237
873,768
873,768962,2371,736,6551,107,6081,504,8171,200,5681,873,2711,752,2791,544,3821,192,1691,325,3381,354,200999,2481,238,870912,5801,285,8341,049,7571,101,2761,038,5541,176,2661,178,1621,286,6681,445,1741,255,0071,627,7541,190,6481,516,0291,478,7421,275,1811,232,8891,252,5511,280,5481,240,6681,194,7011,341,9141,227,3891,236,2901,464,9751,644,8231,337,3451,069,9021,063,0131,079,3771,467,5371,223,2991,591,4271,264,3381,177,0011,298,5111,360,2941,316,1461,269,9231,094,2151,187,7271,185,6221,537,2231,080,3561,111,063832,444713,8211,005,3541,006,322965,8771,267,966958,289816,247835,393929,914874,181817,679760,154778,744772,065743,271729,674781,590811,872773,522724,524602,103631,840605,286693,243670,246654,444
       Other Current Assets 
222,757
73,491
247,504
274,900
279,390
285,516
299,827
312,379
319,098
348,364
359,303
380,134
337,847
381,553
68,504
54,810
61,990
77,709
53,725
47,836
33,659
62,688
70,844
53,226
62,866
104,844
79,372
84,981
79,501
87,470
75,489
54,408
51,170
51,851
68,986
75,750
89,191
31,840
29,476
45,769
18,410
68,547
39,203
15,844
13,368
69,169
47,769
33,687
13,741
60,117
37,195
12,775
8,352
45,768
31,634
16,035
23,966
49,916
30,692
18,926
29,534
47,871
41,725
34,286
807,390
0
0
0
0
0
0
0
734,950
0
0
645,130
0
0
0
0
0
0
0
0
0
000000000645,13000734,9500000000807,39034,28641,72547,87129,53418,92630,69249,91623,96616,03531,63445,7688,35212,77537,19560,11713,74133,68747,76969,16913,36815,84439,20368,54718,41045,76929,47631,84089,19175,75068,98651,85151,17054,40875,48987,47079,50184,98179,372104,84462,86653,22670,84462,68833,65947,83653,72577,70961,99054,81068,504381,553337,847380,134359,303348,364319,098312,379299,827285,516279,390274,900247,50473,491222,757
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,969,852
13,105,744
13,254,473
13,271,561
13,737,916
13,899,473
13,971,419
13,928,372
13,890,924
13,725,468
13,661,203
13,584,678
13,604,584
13,528,745
13,449,907
13,253,762
13,162,769
13,056,044
12,926,288
12,732,127
12,732,12712,926,28813,056,04413,162,76913,253,76213,449,90713,528,74513,604,58413,584,67813,661,20313,725,46813,890,92413,928,37213,971,41913,899,47313,737,91613,271,56113,254,47313,105,74412,969,85200000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
4,586,999
4,389,800
4,207,504
4,550,523
6,269,062
6,891,374
7,027,380
7,056,239
6,992,387
7,017,529
7,027,521
7,655,649
7,775,255
7,813,041
8,890,752
8,932,790
8,963,836
8,999,844
8,878,680
8,738,109
8,595,327
8,466,772
9,034,794
9,038,539
9,852,161
9,940,723
10,763,701
10,753,812
10,850,163
10,627,782
10,485,837
10,319,317
10,166,930
10,038,379
10,153,078
10,084,079
10,002,016
10,311,679
10,363,313
10,373,706
10,267,964
10,192,593
10,042,385
9,922,797
9,765,048
9,599,073
9,438,164
9,331,356
9,243,910
9,189,565
9,135,714
9,086,861
9,520,135
9,661,485
9,811,503
9,899,517
10,199,432
10,269,669
10,551,506
10,785,118
11,089,123
11,318,118
11,424,757
11,728,768
12,613,898
12,910,439
13,030,278
13,168,221
13,197,952
13,656,285
13,823,217
13,894,525
13,854,373
13,815,049
13,649,998
13,586,273
13,509,359
13,529,153
13,439,943
13,330,437
13,156,628
13,054,300
12,937,611
12,804,394
12,605,209
12,605,20912,804,39412,937,61113,054,30013,156,62813,330,43713,439,94313,529,15313,509,35913,586,27313,649,99813,815,04913,854,37313,894,52513,823,21713,656,28513,197,95213,168,22113,030,27812,910,43912,613,89811,728,76811,424,75711,318,11811,089,12310,785,11810,551,50610,269,66910,199,4329,899,5179,811,5039,661,4859,520,1359,086,8619,135,7149,189,5659,243,9109,331,3569,438,1649,599,0739,765,0489,922,79710,042,38510,192,59310,267,96410,373,70610,363,31310,311,67910,002,01610,084,07910,153,07810,038,37910,166,93010,319,31710,485,83710,627,78210,850,16310,753,81210,763,7019,940,7239,852,1619,038,5399,034,7948,466,7728,595,3278,738,1098,878,6808,999,8448,963,8368,932,7908,890,7527,813,0417,775,2557,655,6497,027,5217,017,5296,992,3877,056,2397,027,3806,891,3746,269,0624,550,5234,207,5044,389,8004,586,999
       Intangible Assets 
9,945
9,625
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,834
4,578
4,548
4,006
3,741
4,925
5,119
4,828
8,096
8,023
4,554
4,542
4,511
4,442
6,314
7,001
7,668
8,170
8,463
8,206
8,345
8,868
7,798
7,481
7,168
6,900
8,602
11,207
10,782
11,288
11,404
12,159
0
0
0
12,754
0
0
0
13,659
0
0
0
32,138
0
0
0
51,887
51,88700032,13800013,65900012,75400012,15911,40411,28810,78211,2078,6026,9007,1687,4817,7988,8688,3458,2068,4638,1707,6687,0016,3144,4424,5114,5424,5548,0238,0964,8285,1194,9253,7414,0064,5484,5784,834000000000000000000000000000000000009,6259,945
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,969
13,152
23,528
11,840
17,271
10,945
10,296
7,743
7,558
6,874
6,373
-25,998
6,103
17,843
31,906
7,747
18,810
17,777
16,200
15,678
15,67816,20017,77718,8107,74731,90617,8436,103-25,9986,3736,8747,5587,74310,29610,94517,27111,84023,52813,15214,96900000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
4,452,632
3,724,537
3,578,937
3,681,004
5,295,719
4,915,519
4,721,020
4,739,990
4,818,809
4,631,587
4,489,712
5,354,196
5,167,266
5,067,092
5,982,633
6,183,897
6,190,608
6,288,153
6,178,334
6,098,900
6,937,155
6,749,182
6,550,155
6,635,301
7,695,745
9,169,143
8,706,445
8,993,083
8,982,612
9,063,426
8,703,264
8,035,084
7,815,342
7,576,032
7,861,119
7,788,175
7,724,024
8,002,189
8,185,797
8,240,906
7,754,008
8,282,467
7,618,969
7,260,422
7,087,698
7,142,035
7,327,234
7,029,938
6,618,074
6,434,990
6,356,166
6,054,404
6,194,494
6,014,615
6,044,191
5,786,217
5,783,096
6,069,393
6,497,979
6,531,409
6,697,440
7,201,615
8,159,280
8,694,630
9,417,189
10,027,514
10,696,901
11,176,035
10,823,791
11,904,746
12,276,319
12,658,122
12,584,022
12,966,801
13,433,124
13,226,956
12,630,869
13,264,302
12,926,817
12,305,713
12,658,896
12,639,976
12,138,191
12,434,036
11,233,591
11,233,59112,434,03612,138,19112,639,97612,658,89612,305,71312,926,81713,264,30212,630,86913,226,95613,433,12412,966,80112,584,02212,658,12212,276,31911,904,74610,823,79111,176,03510,696,90110,027,5149,417,1898,694,6308,159,2807,201,6156,697,4406,531,4096,497,9796,069,3935,783,0965,786,2176,044,1916,014,6156,194,4946,054,4046,356,1666,434,9906,618,0747,029,9387,327,2347,142,0357,087,6987,260,4227,618,9698,282,4677,754,0088,240,9068,185,7978,002,1897,724,0247,788,1757,861,1197,576,0327,815,3428,035,0848,703,2649,063,4268,982,6128,993,0838,706,4459,169,1437,695,7456,635,3016,550,1556,749,1826,937,1556,098,9006,178,3346,288,1536,190,6086,183,8975,982,6335,067,0925,167,2665,354,1964,489,7124,631,5874,818,8094,739,9904,721,0204,915,5195,295,7193,681,0043,578,9373,724,5374,452,632
   > Total Current Liabilities 
457,842
548,556
585,655
915,754
1,345,719
1,388,019
1,404,770
1,634,990
2,007,559
1,964,087
2,045,962
2,072,029
1,819,649
1,358,870
1,403,467
1,616,106
1,634,240
1,739,864
1,735,834
1,936,500
2,270,555
1,997,382
1,824,155
1,929,701
2,904,620
1,890,893
1,852,420
2,563,283
2,977,737
3,483,476
3,548,239
3,304,984
3,510,892
3,697,232
4,298,047
4,513,774
4,593,387
4,826,593
5,152,277
4,610,111
4,496,072
4,392,346
4,166,507
4,254,007
4,340,981
3,777,040
4,222,675
4,112,379
3,773,904
3,871,552
4,047,530
4,027,615
4,080,201
4,024,120
4,158,244
4,150,172
4,287,679
4,388,715
4,618,247
4,334,771
4,141,455
4,058,863
5,048,808
5,536,209
5,128,244
5,618,767
5,942,881
5,157,730
5,057,759
5,284,771
5,083,810
4,910,258
4,925,241
5,518,622
6,190,812
6,010,473
5,493,385
6,350,151
6,266,046
5,962,308
6,673,788
6,918,460
6,760,092
7,162,641
5,622,768
5,622,7687,162,6416,760,0926,918,4606,673,7885,962,3086,266,0466,350,1515,493,3856,010,4736,190,8125,518,6224,925,2414,910,2585,083,8105,284,7715,057,7595,157,7305,942,8815,618,7675,128,2445,536,2095,048,8084,058,8634,141,4554,334,7714,618,2474,388,7154,287,6794,150,1724,158,2444,024,1204,080,2014,027,6154,047,5303,871,5523,773,9044,112,3794,222,6753,777,0404,340,9814,254,0074,166,5074,392,3464,496,0724,610,1115,152,2774,826,5934,593,3874,513,7744,298,0473,697,2323,510,8923,304,9843,548,2393,483,4762,977,7372,563,2831,852,4201,890,8932,904,6201,929,7011,824,1551,997,3822,270,5551,936,5001,735,8341,739,8641,634,2401,616,1061,403,4671,358,8701,819,6492,072,0292,045,9621,964,0872,007,5591,634,9901,404,7701,388,0191,345,719915,754585,655548,556457,842
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,270,062
4,586,200
4,812,077
842,200
669,000
712,500
640,000
700,000
960,000
4,251,044
4,577,514
3,746,697
3,960,924
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000003,960,9243,746,6974,577,5144,251,044960,000700,000640,000712,500669,000842,2004,812,0774,586,2004,270,06200000000000000000000000000000000000000000000000000000000
       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
4,270,062
4,586,200
4,812,077
842,200
669,000
712,500
640,000
700,000
960,000
4,251,044
4,577,514
3,746,697
3,960,924
3,880,496
3,665,072
3,539,985
3,622,972
3,858,288
3,934,817
3,967,957
3,562,230
3,821,454
4,230,474
4,163,589
4,541,946
4,708,475
4,750,838
5,050,077
3,768,384
3,768,3845,050,0774,750,8384,708,4754,541,9464,163,5894,230,4743,821,4543,562,2303,967,9573,934,8173,858,2883,622,9723,539,9853,665,0723,880,4963,960,9243,746,6974,577,5144,251,044960,000700,000640,000712,500669,000842,2004,812,0774,586,2004,270,06200000000000000000000000000000000000000000000000000000000
       Accounts payable 
121,262
109,039
131,868
110,955
130,111
193,711
255,850
211,440
230,111
306,061
319,222
241,801
258,416
274,562
436,819
467,455
431,491
385,282
545,604
600,893
545,842
612,151
579,538
793,350
583,983
229,621
374,827
600,439
519,125
678,957
582,866
601,272
658,235
645,130
585,218
695,689
599,662
828,742
532,860
537,030
389,128
551,715
422,294
438,791
433,544
576,420
567,132
648,470
480,613
469,499
519,529
533,938
466,565
456,790
362,794
359,247
451,582
522,742
590,027
526,595
520,995
578,228
681,813
591,318
464,612
663,430
684,067
604,258
478,473
562,037
635,886
426,282
384,289
430,236
569,966
431,973
525,730
632,179
562,273
518,699
278,341
550,538
436,033
488,292
340,035
340,035488,292436,033550,538278,341518,699562,273632,179525,730431,973569,966430,236384,289426,282635,886562,037478,473604,258684,067663,430464,612591,318681,813578,228520,995526,595590,027522,742451,582359,247362,794456,790466,565533,938519,529469,499480,613648,470567,132576,420433,544438,791422,294551,715389,128537,030532,860828,742599,662695,689585,218645,130658,235601,272582,866678,957519,125600,439374,827229,621583,983793,350579,538612,151545,842600,893545,604385,282431,491467,455436,819274,562258,416241,801319,222306,061230,111211,440255,850193,711130,111110,955131,868109,039121,262
       Other Current Liabilities 
95,235
139,904
121,718
234,793
316,356
431,213
344,785
260,296
305,938
313,072
393,989
324,206
238,725
327,795
222,611
179,822
168,159
371,279
304,274
237,887
198,651
264,733
303,051
295,793
266,507
208,284
175,625
163,912
242,762
243,697
264,624
278,916
377,229
327,413
576,478
322,681
518,075
418,816
583,617
672,467
476,161
555,182
562,196
596,226
591,859
456,766
744,187
646,846
643,428
621,859
772,870
687,945
739,297
640,246
768,149
798,250
815,035
708,773
838,143
849,436
810,023
658,496
555,574
554,180
590,533
521,364
500,581
651,834
509,902
615,143
568,317
741,488
726,311
1,087,051
1,562,700
1,465,582
1,065,390
1,663,148
1,232,834
1,024,074
1,546,833
0
1,338,871
0
0
001,338,87101,546,8331,024,0741,232,8341,663,1481,065,3901,465,5821,562,7001,087,051726,311741,488568,317615,143509,902651,834500,581521,364590,533554,180555,574658,496810,023849,436838,143708,773815,035798,250768,149640,246739,297687,945772,870621,859643,428646,846744,187456,766591,859596,226562,196555,182476,161672,467583,617418,816518,075322,681576,478327,413377,229278,916264,624243,697242,762163,912175,625208,284266,507295,793303,051264,733198,651237,887304,274371,279168,159179,822222,611327,795238,725324,206393,989313,072305,938260,296344,785431,213316,356234,793121,718139,90495,235
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,408,747
4,754,020
6,018,305
5,766,032
6,619,975
7,192,509
7,747,864
7,658,781
7,448,179
7,242,312
7,216,483
7,137,484
6,914,151
6,660,771
6,343,405
5,985,108
5,721,516
5,378,099
5,271,395
5,610,823
5,610,8235,271,3955,378,0995,721,5165,985,1086,343,4056,660,7716,914,1517,137,4847,216,4837,242,3127,448,1797,658,7817,747,8647,192,5096,619,9755,766,0326,018,3054,754,0204,408,74700000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
97,922
100,901
103,887
117,591
120,470
123,695
133,736
134,371
145,162
147,565
181,317
181,295
182,559
194,459
197,770
185,738
194,436
193,289
195,203
200,105
205,257
211,345
246,417
251,678
257,732
263,621
263,985
269,068
288,472
291,921
298,945
297,747
414,020
420,305
415,032
419,590
428,304
435,478
426,647
437,676
447,253
448,622
448,676
433,059
446,351
458,488
453,511
460,875
461,665
0
0
00461,665460,875453,511458,488446,351433,059448,676448,622447,253437,676426,647435,478428,304419,590415,032420,305414,020297,747298,945291,921288,472269,068263,985263,621257,732251,678246,417211,345205,257200,105195,203193,289194,436185,738197,770194,459182,559181,295181,317147,565145,162134,371133,736123,695120,470117,591103,887100,90197,9220000000000000000000000000000000000
> Total Stockholder Equity
1,542,738
2,043,724
2,595,972
3,000,955
3,416,572
3,810,511
4,113,048
4,080,273
4,160,704
4,396,920
4,598,099
4,416,887
4,670,892
4,767,707
4,898,791
4,784,263
4,980,710
5,155,292
5,348,047
5,190,477
5,303,931
5,339,235
5,468,765
5,477,576
5,661,915
5,478,172
5,169,609
4,950,743
5,084,183
5,431,499
5,668,949
5,890,321
5,914,578
5,957,693
5,909,266
5,851,680
6,028,399
6,173,097
6,257,511
6,283,636
6,267,236
6,235,102
5,953,072
5,963,319
6,003,291
6,071,302
6,197,694
6,562,551
6,726,436
6,995,486
7,021,821
7,205,548
7,479,031
7,797,718
7,784,763
7,910,343
8,307,931
8,572,710
8,401,672
8,473,001
8,611,595
8,435,325
7,977,571
7,766,614
7,613,611
7,385,077
6,888,240
6,587,916
6,199,280
6,013,711
5,978,016
6,418,165
6,236,986
6,366,223
6,705,928
7,026,910
7,357,239
7,690,449
7,529,584
7,556,521
7,395,472
7,147,039
7,043,141
7,135,021
7,248,613
7,248,6137,135,0217,043,1417,147,0397,395,4727,556,5217,529,5847,690,4497,357,2397,026,9106,705,9286,366,2236,236,9866,418,1655,978,0166,013,7116,199,2806,587,9166,888,2407,385,0777,613,6117,766,6147,977,5718,435,3258,611,5958,473,0018,401,6728,572,7108,307,9317,910,3437,784,7637,797,7187,479,0317,205,5487,021,8216,995,4866,726,4366,562,5516,197,6946,071,3026,003,2915,963,3195,953,0726,235,1026,267,2366,283,6366,257,5116,173,0976,028,3995,851,6805,909,2665,957,6935,914,5785,890,3215,668,9495,431,4995,084,1834,950,7435,169,6095,478,1725,661,9155,477,5765,468,7655,339,2355,303,9315,190,4775,348,0475,155,2924,980,7104,784,2634,898,7914,767,7074,670,8924,416,8874,598,0994,396,9204,160,7044,080,2734,113,0483,810,5113,416,5723,000,9552,595,9722,043,7241,542,738
   Common Stock
980,000
980,000
980,000
980,000
1,010,505
1,284,226
1,298,255
1,300,615
0
1,301,555
1,301,664
1,301,786
1,301,867
1,301,930
1,302,543
1,302,754
1,302,760
1,302,824
1,302,935
1,303,072
1,303,361
1,303,754
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,305,839
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,567,007
1,735,237
1,735,237
1,735,238
1,735,238
1,735,238
1,735,237
1,735,238
1,735,238
1,735,238
1,735,237
1,735,238
1,735,238
0
0
001,735,2381,735,2381,735,2371,735,2381,735,2381,735,2381,735,2371,735,2381,735,2381,735,2381,735,2371,735,2371,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,567,0071,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,305,8391,303,7541,303,3611,303,0721,302,9351,302,8241,302,7601,302,7541,302,5431,301,9301,301,8671,301,7861,301,6641,301,55501,300,6151,298,2551,284,2261,010,505980,000980,000980,000980,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0000000001000000000000000-10000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.