Vanachai Group Public Company Limited
Buy, Hold or Sell?
Let's analyse Vanachai together
I 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?
What is your share worth?
+ What do you gain per year?
1. Valuation of Vanachai (5 min.)
฿3.68
฿4.16
฿6.00 - ฿24.96
฿10.16 - ฿29.11
2. Growth of Vanachai (5 min.)
3. Financial Health of Vanachai (5 min.)
4. Comparing to competitors in the Lumber & Wood Production industry (5 min.)
Industry Rankings (Lumber & Wood Production)
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 ฿3.68. 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 ฿4.16. Based on the TTM, the Book Value Change Per Share is ฿-0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ฿0.08 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 ฿0.02 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
฿ | % of Price per Share | ฿ | % of Price per Share | ฿ | % of Price per Share | ฿ | % of Price per Share | ฿ | % of Price per Share | |
Usd Eps | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.1% | 0.00 | 0.0% | 0.00 | 0.1% |
Usd Book Value Change Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.1% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.1% | 0.00 | 0.1% | 0.00 | 0.1% |
Usd Total Gains Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.01 | 0.2% | 0.00 | 0.0% | 0.00 | 0.1% |
Usd Price Per Share | 0.11 | - | 0.13 | - | 0.20 | - | 0.15 | - | 0.22 | - |
Price to Earnings Ratio | 17.56 | - | 4.59 | - | 10.60 | - | 0.15 | - | 11.96 | - |
Price-to-Total Gains Ratio | 65.02 | - | 16.99 | - | 35.52 | - | 43.50 | - | 57.64 | - |
Price to Book Ratio | 0.89 | - | 1.10 | - | 1.64 | - | 1.30 | - | 1.80 | - |
Price-to-Total Gains Ratio | 65.02 | - | 16.99 | - | 35.52 | - | 43.50 | - | 57.64 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 0.10488 |
Number of shares | 9534 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.00 | 0.00 |
Usd Total Gains Per Share | 0.00 | 0.00 |
Gains per Quarter (9534 shares) | -9.18 | 14.14 |
Gains per Year (9534 shares) | -36.72 | 56.54 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 27 | -64 | -47 | 75 | -18 | 47 |
2 | 54 | -128 | -84 | 150 | -37 | 104 |
3 | 82 | -192 | -121 | 225 | -55 | 161 |
4 | 109 | -256 | -158 | 300 | -74 | 218 |
5 | 136 | -319 | -195 | 375 | -92 | 275 |
6 | 163 | -383 | -232 | 450 | -111 | 332 |
7 | 190 | -447 | -269 | 525 | -129 | 389 |
8 | 217 | -511 | -306 | 600 | -148 | 446 |
9 | 245 | -575 | -343 | 675 | -166 | 503 |
10 | 272 | -639 | -380 | 750 | -185 | 560 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 9.0 | 3.0 | 0.0 | 75.0% | 9.0 | 11.0 | 0.0 | 45.0% | 27.0 | 13.0 | 0.0 | 67.5% | 59.0 | 13.0 | 6.0 | 75.6% |
Book Value Change Per Share | 1.0 | 3.0 | 0.0 | 25.0% | 7.0 | 5.0 | 0.0 | 58.3% | 8.0 | 12.0 | 0.0 | 40.0% | 23.0 | 17.0 | 0.0 | 57.5% | 49.0 | 29.0 | 0.0 | 62.8% |
Dividend per Share | 2.0 | 0.0 | 2.0 | 50.0% | 10.0 | 0.0 | 2.0 | 83.3% | 13.0 | 0.0 | 7.0 | 65.0% | 28.0 | 0.0 | 12.0 | 70.0% | 54.0 | 0.0 | 24.0 | 69.2% |
Total Gains per Share | 2.0 | 2.0 | 0.0 | 50.0% | 9.0 | 3.0 | 0.0 | 75.0% | 11.0 | 9.0 | 0.0 | 55.0% | 30.0 | 10.0 | 0.0 | 75.0% | 62.0 | 16.0 | 0.0 | 79.5% |
Fundamentals of Vanachai
About Vanachai Group Public Company Limited
- https://www.vanachai.com
- Lumber & Wood Production
- 0
- 2/1 Wongsawang Road, Bangkok, Thailand, 10800
Google Maps Bing Maps
Vanachai Group Public Company Limited, together with its subsidiaries, engages in production and distribution of wood plates, MDF boards, particle boards, doorskin, and melamine on wood plates in Thailand and internationally. The company offers melamine faced panels, laminated flooring and boards, melamine impregnated papers and sheets, concrete forming plywoods, wood surface products, oriented strand boards, laminated veneer, and urea formaldehyde adhesives, as well as veneer on MDF boards. It also manufactures glue, resin, and impregnated paper products; and engages in the production and distribution of electricity from renewable energy biomass, as well as in marketing business. 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 based 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 2023-11-25 10:14:04.
Financial Health
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a loss. | ||
Using its assets, the company is very inefficient in making profit. | ||
Using its investors money, the company is very inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very inefficient. | ||
The company is inefficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is underpriced. | ||
Based on the earnings, the company is cheap. | ||
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
- Above 10% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
- A Net Profit Margin of 3.1% 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:
Trends
- The YOY is 8.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -1.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.1% | TTM | -1.8% | +4.9% | |
TTM | -1.8% | YOY | 8.4% | -10.3% | |
TTM | -1.8% | 5Y | -1.5% | -0.4% | |
5Y | -1.5% | 10Y | 3.4% | -4.8% |
Compared to industry (Lumber & Wood Production)
Let compare the company's Net Profit Margin with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 2.8%. trending up. +2
- The TTM average (mean) in the Lumber & Wood Production industry is -0.4%. trending down. -2
1.1.2. Return on Assets
- Above 5% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
- 0.5% Return on Assets means that Vanachai generated ฿0.00 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 1.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.5% | TTM | -0.3% | +0.8% | |
TTM | -0.3% | YOY | 1.5% | -1.8% | |
TTM | -0.3% | 5Y | -0.1% | -0.2% | |
5Y | -0.1% | 10Y | 0.8% | -0.9% |
Compared to industry (Lumber & Wood Production)
Let compare the company's Return on Assets with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 0.5%. trending down. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.1%. trending down. -2
1.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
- 1.3% Return on Equity means Vanachai generated ฿0.01 for each ฿1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 4.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is -0.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 1.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.3% | TTM | -0.8% | +2.1% | |
TTM | -0.8% | YOY | 4.0% | -4.9% | |
TTM | -0.8% | 5Y | -0.1% | -0.7% | |
5Y | -0.1% | 10Y | 1.5% | -1.6% |
Compared to industry (Lumber & Wood Production)
Let compare the company's Return on Equity with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 1.3%. trending down. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.5%. trending down. -2
1.2. Operating Efficiency of Vanachai Group Public Company Limited.
1.2. Operating Efficiency
1.2.1. Operating Margin
- 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
- The YOY is 11.1%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 3.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.1%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | -0.7% | +0.7% | |
TTM | -0.7% | YOY | 11.1% | -11.7% | |
TTM | -0.7% | 5Y | 3.7% | -4.3% | |
5Y | 3.7% | 10Y | 3.1% | +0.6% |
Compared to industry (Lumber & Wood Production)
Let compare the company's Operating Margin with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 8.2%. trending down. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 3.4%. trending down. -2
1.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
- An Operation Ratio of 1.73 means that the operating costs are ฿1.73 for each ฿1 in net sales.
Let's take a look of the Operating Ratio trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 1.669. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.834. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 1.449. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.730 | TTM | 1.841 | -0.111 | |
TTM | 1.841 | YOY | 1.669 | +0.172 | |
TTM | 1.841 | 5Y | 1.834 | +0.007 | |
5Y | 1.834 | 10Y | 1.449 | +0.385 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Operating Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 1.573. trending up. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 1.439. trending up. -2
1.3. Liquidity of Vanachai Group Public Company Limited.
1.3. Liquidity
1.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Lumber & Wood Production industry mean).
- A Current Ratio of 0.94 means the company has ฿0.94 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:
Trends
- The YOY is 1.136. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.965. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.674. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.939 | TTM | 0.964 | -0.025 | |
TTM | 0.964 | YOY | 1.136 | -0.173 | |
TTM | 0.964 | 5Y | 0.965 | -0.001 | |
5Y | 0.965 | 10Y | 0.674 | +0.292 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Current Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 1.874. trending down. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 1.992. trending down. -2
1.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
- A Quick Ratio of 0.13 means the company can pay off ฿0.13 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:
Trends
- The YOY is 0.264. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 0.212. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 0.264. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.134 | TTM | 0.154 | -0.020 | |
TTM | 0.154 | YOY | 0.264 | -0.110 | |
TTM | 0.154 | 5Y | 0.212 | -0.058 | |
5Y | 0.212 | 10Y | 0.264 | -0.051 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Quick Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 0.513. trending down. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.506. trending down. -2
1.4. Solvency of Vanachai Group Public Company Limited.
1.3. Liquidity
1.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Vanachai to Lumber & Wood Production industry mean.
- A Debt to Asset Ratio of 0.63 means that Vanachai assets are financed with 63.3% credit (debt) and the remaining percentage (100% - 63.3%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 0.627. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.634. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.552. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.633 | TTM | 0.632 | +0.001 | |
TTM | 0.632 | YOY | 0.627 | +0.005 | |
TTM | 0.632 | 5Y | 0.634 | -0.002 | |
5Y | 0.634 | 10Y | 0.552 | +0.082 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 0.446. trending up. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.443. trending up. -2
1.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Vanachai to the Lumber & Wood Production industry mean.
- A Debt to Equity ratio of 174.3% means that company has ฿1.74 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:
Trends
- The YOY is 1.697. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 1.763. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.334. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.743 | TTM | 1.737 | +0.006 | |
TTM | 1.737 | YOY | 1.697 | +0.040 | |
TTM | 1.737 | 5Y | 1.763 | -0.027 | |
5Y | 1.763 | 10Y | 1.334 | +0.429 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 0.738. trending up. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.745. trending up. -2
2. Market Valuation of Vanachai Group Public Company Limited
2.1. Earnings Per Share
2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Vanachai to the Lumber & Wood Production industry mean.
- A PE ratio of 17.56 means the investor is paying ฿17.56 for every ฿1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 10.595. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.153. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 11.959. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 17.375 | MRQ | 17.564 | -0.189 | |
MRQ | 17.564 | TTM | 4.587 | +12.977 | |
TTM | 4.587 | YOY | 10.595 | -6.008 | |
TTM | 4.587 | 5Y | 0.153 | +4.434 | |
5Y | 0.153 | 10Y | 11.959 | -11.805 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 6.487. trending up. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 1.670. trending up. -2
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 9.515. Based on how much money comes from the company's main activities, the company is cheap. +2
- The MRQ is 9.618. Based on how much money comes from the company's main activities, the company is cheap. +2
- The TTM is -1.587. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is -0.277. Compared to the TTM, the mid term is trending down. +2
- The 5Y is -6.949. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is -5.388. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 9.515 | MRQ | 9.618 | -0.103 | |
MRQ | 9.618 | TTM | -1.587 | +11.205 | |
TTM | -1.587 | YOY | -0.277 | -1.310 | |
TTM | -1.587 | 5Y | -6.949 | +5.362 | |
5Y | -6.949 | 10Y | -5.388 | -1.561 |
Compared to industry (Lumber & Wood Production)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 4.714. trending up. -2
- The TTM average (mean) in the Lumber & Wood Production industry is 0.305. trending down. -2
2. Book Value per Share
2.3. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Lumber & Wood Production industry mean).
- A PB ratio of 0.89 means the investor is paying ฿0.89 for each ฿1 in book value.
Let's take a look of the Price to Book Ratio trends of Vanachai Group Public Company Limited:
Trends
- The YOY is 1.640. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 1.299. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 1.796. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.885 | MRQ | 0.894 | -0.010 | |
MRQ | 0.894 | TTM | 1.095 | -0.201 | |
TTM | 1.095 | YOY | 1.640 | -0.545 | |
TTM | 1.095 | 5Y | 1.299 | -0.204 | |
5Y | 1.299 | 10Y | 1.796 | -0.496 |
Compared to industry (Lumber & Wood Production)
Let compare the company's Price to Book Ratio with the average (mean) in the Lumber & Wood Production industry:
- The MRQ average (mean) in the Lumber & Wood Production industry is 1.074. trending down. +2
- The TTM average (mean) in the Lumber & Wood Production industry is 1.076. trending up. -2
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 Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.057 | -0.059 | +203% | 0.079 | -28% | -0.017 | +130% | 0.018 | +216% |
Book Value Per Share | - | - | 4.160 | 4.182 | -1% | 4.378 | -5% | 4.015 | +4% | 4.177 | 0% |
Current Ratio | - | - | 0.939 | 0.964 | -3% | 1.136 | -17% | 0.965 | -3% | 0.674 | +39% |
Debt To Asset Ratio | - | - | 0.633 | 0.632 | +0% | 0.627 | +1% | 0.634 | 0% | 0.552 | +15% |
Debt To Equity Ratio | - | - | 1.743 | 1.737 | +0% | 1.697 | +3% | 1.763 | -1% | 1.334 | +31% |
Dividend Per Share | - | - | - | 0.025 | -100% | 0.175 | -100% | 0.069 | -100% | 0.139 | -100% |
Eps | - | - | 0.053 | -0.036 | +167% | 0.174 | -70% | -0.001 | +103% | 0.066 | -20% |
Free Cash Flow Per Share | - | - | 0.097 | 0.137 | -30% | 0.144 | -33% | 0.022 | +347% | 0.143 | -32% |
Free Cash Flow To Equity Per Share | - | - | 0.134 | 0.016 | +718% | -0.129 | +197% | 0.026 | +412% | 0.162 | -17% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 24.955 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 6.004 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.907 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.579 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 3.941 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 1.770 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 8.438 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 2.985 | - | - | - | - | - | - | - | - |
Market Cap | 6385682964.480 | -1% | 6455092561.920 | 7964751306.240 | -19% | 12450346540.800 | -48% | 9154258282.368 | -29% | 13374361806.720 | -52% |
Net Profit Margin | - | - | 0.031 | -0.018 | +160% | 0.084 | -64% | -0.015 | +148% | 0.034 | -9% |
Operating Margin | - | - | - | -0.007 | 0% | 0.111 | -100% | 0.037 | -100% | 0.031 | -100% |
Operating Ratio | - | - | 1.730 | 1.841 | -6% | 1.669 | +4% | 1.834 | -6% | 1.449 | +19% |
Pb Ratio | 0.885 | -1% | 0.894 | 1.095 | -18% | 1.640 | -45% | 1.299 | -31% | 1.796 | -50% |
Pe Ratio | 17.375 | -1% | 17.564 | 4.587 | +283% | 10.595 | +66% | 0.153 | +11361% | 11.959 | +47% |
Price Per Share | 3.680 | -1% | 3.720 | 4.590 | -19% | 7.175 | -48% | 5.276 | -29% | 7.708 | -52% |
Price To Free Cash Flow Ratio | 9.515 | -1% | 9.618 | -1.587 | +116% | -0.277 | +103% | -6.949 | +172% | -5.388 | +156% |
Price To Total Gains Ratio | 64.324 | -1% | 65.024 | 16.987 | +283% | 35.518 | +83% | 43.496 | +49% | 57.644 | +13% |
Quick Ratio | - | - | 0.134 | 0.154 | -13% | 0.264 | -49% | 0.212 | -37% | 0.264 | -49% |
Return On Assets | - | - | 0.005 | -0.003 | +165% | 0.015 | -68% | -0.001 | +117% | 0.008 | -42% |
Return On Equity | - | - | 0.013 | -0.008 | +166% | 0.040 | -68% | -0.001 | +112% | 0.015 | -13% |
Total Gains Per Share | - | - | 0.057 | -0.034 | +159% | 0.254 | -78% | 0.052 | +10% | 0.157 | -64% |
Usd Book Value | - | - | 205716705.000 | 206838996.838 | -1% | 216488131.403 | -5% | 198562627.456 | +4% | 206573667.871 | 0% |
Usd Book Value Change Per Share | - | - | 0.002 | -0.002 | +203% | 0.002 | -28% | 0.000 | +130% | 0.001 | +216% |
Usd Book Value Per Share | - | - | 0.119 | 0.119 | -1% | 0.125 | -5% | 0.114 | +4% | 0.119 | 0% |
Usd Dividend Per Share | - | - | - | 0.001 | -100% | 0.005 | -100% | 0.002 | -100% | 0.004 | -100% |
Usd Eps | - | - | 0.002 | -0.001 | +167% | 0.005 | -70% | 0.000 | +103% | 0.002 | -20% |
Usd Free Cash Flow | - | - | 4781815.500 | 6790533.655 | -30% | 7117985.005 | -33% | 1068893.934 | +347% | 6697854.545 | -29% |
Usd Free Cash Flow Per Share | - | - | 0.003 | 0.004 | -30% | 0.004 | -33% | 0.001 | +347% | 0.004 | -32% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.004 | 0.000 | +718% | -0.004 | +197% | 0.001 | +412% | 0.005 | -17% |
Usd Market Cap | 181991964.488 | -1% | 183970138.015 | 226995412.228 | -19% | 354834876.413 | -48% | 260896361.047 | -29% | 381169311.492 | -52% |
Usd Price Per Share | 0.105 | -1% | 0.106 | 0.131 | -19% | 0.204 | -48% | 0.150 | -29% | 0.220 | -52% |
Usd Profit | - | - | 2618580.000 | -1766879.747 | +167% | 8607489.667 | -70% | -56801.941 | +102% | 3286221.674 | -20% |
Usd Revenue | - | - | 85596330.000 | 93022404.703 | -8% | 100896048.578 | -15% | 80378221.185 | +6% | 79628049.491 | +7% |
Usd Total Gains Per Share | - | - | 0.002 | -0.001 | +159% | 0.007 | -78% | 0.001 | +10% | 0.004 | -64% |
EOD | +4 -4 | MRQ | TTM | +16 -18 | YOY | +5 -30 | 5Y | +25 -10 | 10Y | +7 -28 |
3.2. Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 17.375 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.885 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.031 | |
Operating Margin (MRQ) | Greater than | 0 | 0.000 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.134 | |
Current Ratio (MRQ) | Greater than | 1 | 0.939 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.633 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 1.743 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.013 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.005 | |
Total | 3/10 (30.0%) |
3.3. Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Open | Greater than | Close | 3.700 | |
Total | 1/1 (100.0%) |
Latest Balance Sheet
Balance Sheet of 2023-09-30. Currency in THB. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 12,434,036 |
Total Stockholder Equity | + 7,135,021 |
Total Assets | = 19,652,166 |
Assets
Total Current Assets
Long-term Assets
Long-term Assets Other | 16,200 |
Long-term Assets (as reported) | 12,926,288 |
---|---|
Long-term Assets (calculated) | 16,200 |
+/- | 12,910,088 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long term Debt | 4,309,934 |
Capital Lease Obligations Min Short Term Debt | 576,867 |
Long-term Liabilities Other | 3,269 |
Long-term Liabilities (as reported) | 5,271,395 |
---|---|
Long-term Liabilities (calculated) | 4,890,070 |
+/- | 381,325 |
Total Stockholder Equity
Retained Earnings | 3,743,625 |
Total Stockholder Equity (as reported) | 7,135,021 |
---|---|
Total Stockholder Equity (calculated) | 3,743,625 |
+/- | 3,391,396 |
Other
Capital Stock | 1,735,238 |
Common Stock Shares Outstanding | 1,735,237 |
Net Debt | 8,100,747 |
Net Invested Capital | 16,495,032 |
Net Working Capital | -436,763 |
Balance Sheet
Currency in THB. All numbers in thousands.
Trend | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-06-30 | 2002-12-31 | 2002-06-30 | 2001-12-31 | 2001-06-30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 19,652,166 | 19,257,048 | 19,863,974 | 20,127,946 | 19,931,871 | 20,524,160 | 21,014,470 | 20,041,499 | 20,301,700 | 20,181,087 | 19,372,013 | 18,859,737 | 19,116,376 | 18,297,509 | 17,960,828 | 17,066,042 | 17,806,820 | 17,627,714 | 17,454,925 | 17,074,631 | 16,502,980 | 16,172,086 | 15,669,569 | 15,339,768 | 15,034,102 | 14,921,674 | 14,660,435 | 14,106,760 | 13,710,482 | 13,841,078 | 13,823,333 | 13,683,278 | 13,269,227 | 13,378,246 | 13,430,951 | 13,344,947 | 13,592,489 | 13,524,928 | 13,213,337 | 13,090,989 | 13,223,741 | 13,572,041 | 14,517,569 | 14,021,243 | 14,524,542 | 14,443,308 | 14,175,286 | 13,752,423 | 13,639,855 | 13,770,385 | 13,533,725 | 13,729,920 | 13,925,405 | 14,372,213 | 14,494,925 | 14,066,795 | 13,943,826 | 13,876,054 | 14,647,315 | 13,357,660 | 12,112,877 | 12,018,920 | 12,088,417 | 12,241,086 | 11,289,377 | 11,526,381 | 11,443,445 | 11,171,318 | 10,968,160 | 10,881,424 | 9,834,799 | 9,838,158 | 9,771,083 | 9,087,811 | 9,028,507 | 8,979,513 | 8,820,263 | 8,834,068 | 8,726,030 | 8,712,291 | 6,681,959 | 6,174,909 | 5,768,261 | 5,995,370 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 6,725,878 | 6,201,004 | 6,701,205 | 6,874,184 | 6,481,964 | 6,995,415 | 7,409,886 | 6,456,822 | 6,640,497 | 6,455,619 | 5,481,089 | 4,931,365 | 5,144,957 | 4,398,036 | 4,222,912 | 3,794,481 | 4,552,347 | 4,521,970 | 4,485,073 | 4,399,119 | 4,709,574 | 4,696,287 | 4,288,597 | 4,220,865 | 4,201,026 | 4,311,938 | 4,332,674 | 3,849,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 1,259,264 | 978,635 | 1,647,315 | 1,355,552 | 1,040,291 | 1,275,152 | 1,861,439 | 1,481,774 | 1,936,756 | 1,849,739 | 1,537,843 | 1,095,639 | 1,161,936 | 643,154 | 311,528 | 370,585 | 532,179 | 428,173 | 343,285 | 445,212 | 404,921 | 467,300 | 488,136 | 332,181 | 641,133 | 425,247 | 384,092 | 457,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498 | 244 | 98 | 43 | 229 | 2,341 | 7,057 | 1,498 | 4,086 | 863 | 449 | 542 | 3,195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 962,237 | 1,082,652 | 1,107,608 | 1,087,755 | 1,200,568 | 1,873,271 | 1,752,279 | 1,544,382 | 1,192,169 | 1,325,338 | 1,354,200 | 999,248 | 1,238,870 | 912,580 | 1,285,834 | 1,049,757 | 1,101,276 | 1,038,554 | 1,176,266 | 1,178,162 | 1,286,668 | 1,445,174 | 1,255,007 | 1,627,754 | 1,190,648 | 1,516,029 | 1,478,742 | 1,275,181 | 1,232,889 | 1,252,551 | 1,280,548 | 1,240,668 | 1,194,701 | 1,341,914 | 1,227,389 | 1,236,290 | 1,464,975 | 1,644,823 | 1,337,345 | 1,069,902 | 1,063,013 | 1,079,377 | 1,467,537 | 1,223,299 | 1,591,427 | 1,264,338 | 1,177,001 | 1,298,511 | 1,360,294 | 1,316,146 | 1,269,923 | 1,094,215 | 1,187,727 | 1,185,622 | 1,537,223 | 1,080,356 | 1,111,063 | 832,444 | 713,821 | 1,005,354 | 1,006,322 | 965,877 | 1,267,966 | 958,289 | 816,247 | 835,393 | 929,914 | 874,181 | 817,679 | 760,154 | 778,744 | 772,065 | 743,271 | 729,674 | 781,590 | 811,872 | 773,522 | 724,524 | 602,103 | 631,840 | 605,286 | 693,243 | 670,246 | 654,444 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 645,130 | 0 | 0 | 734,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 807,390 | 34,286 | 41,725 | 47,871 | 29,534 | 18,926 | 30,692 | 49,916 | 23,966 | 16,035 | 31,634 | 45,768 | 8,352 | 12,775 | 37,195 | 60,117 | 13,741 | 33,687 | 47,769 | 69,169 | 13,368 | 15,844 | 39,203 | 68,547 | 18,410 | 45,769 | 29,476 | 31,840 | 89,191 | 75,750 | 68,986 | 51,851 | 51,170 | 54,408 | 75,489 | 87,470 | 79,501 | 84,981 | 79,372 | 104,844 | 62,866 | 53,226 | 70,844 | 62,688 | 33,659 | 47,836 | 53,725 | 77,709 | 61,990 | 54,810 | 68,504 | 381,553 | 337,847 | 380,134 | 359,303 | 348,364 | 319,098 | 312,379 | 299,827 | 285,516 | 279,390 | 274,900 | 247,504 | 73,491 | 222,757 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 12,926,288 | 13,056,044 | 13,162,769 | 13,253,762 | 13,449,907 | 13,528,745 | 13,604,584 | 13,584,678 | 13,661,203 | 13,725,468 | 13,890,924 | 13,928,372 | 13,971,419 | 13,899,473 | 13,737,916 | 13,271,561 | 13,254,473 | 13,105,744 | 12,969,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 0 | 0 | 0 | 0 | 13,330,437 | 13,439,943 | 13,529,153 | 13,509,359 | 13,586,273 | 13,649,998 | 13,815,049 | 13,854,373 | 13,894,525 | 13,823,217 | 13,656,285 | 13,197,952 | 13,168,221 | 13,030,278 | 12,910,439 | 12,613,898 | 11,728,768 | 11,424,757 | 11,318,118 | 11,089,123 | 10,785,118 | 10,551,506 | 10,269,669 | 10,199,432 | 9,899,517 | 9,811,503 | 9,661,485 | 9,520,135 | 9,086,861 | 9,135,714 | 9,189,565 | 9,243,910 | 9,331,356 | 9,438,164 | 9,599,073 | 9,765,048 | 9,922,797 | 10,042,385 | 10,192,593 | 10,267,964 | 10,373,706 | 10,363,313 | 10,311,679 | 10,002,016 | 10,084,079 | 10,153,078 | 10,038,379 | 10,166,930 | 10,319,317 | 10,485,837 | 10,627,782 | 10,850,163 | 10,753,812 | 10,763,701 | 9,940,723 | 9,852,161 | 9,038,539 | 9,034,794 | 8,466,772 | 8,595,327 | 8,738,109 | 8,878,680 | 8,999,844 | 8,963,836 | 8,932,790 | 8,890,752 | 7,813,041 | 7,775,255 | 7,655,649 | 7,027,521 | 7,017,529 | 6,992,387 | 7,056,239 | 7,027,380 | 6,891,374 | 6,269,062 | 4,550,523 | 4,207,504 | 4,389,800 | 4,586,999 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 0 | 0 | 32,138 | 0 | 0 | 0 | 13,659 | 0 | 0 | 0 | 12,754 | 0 | 0 | 0 | 12,159 | 11,404 | 11,288 | 10,782 | 11,207 | 8,602 | 6,900 | 7,168 | 7,481 | 7,798 | 8,868 | 8,345 | 8,206 | 8,463 | 8,170 | 7,668 | 7,001 | 6,314 | 4,442 | 4,511 | 4,542 | 4,554 | 8,023 | 8,096 | 4,828 | 5,119 | 4,925 | 3,741 | 4,006 | 4,548 | 4,578 | 4,834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,625 | 9,945 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 16,200 | 17,777 | 18,810 | 7,747 | 31,906 | 17,843 | 6,103 | -25,998 | 6,373 | 6,874 | 7,558 | 7,743 | 10,296 | 10,945 | 17,271 | 11,840 | 23,528 | 13,152 | 14,969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 12,434,036 | 12,138,191 | 12,639,976 | 12,658,896 | 12,305,713 | 12,926,817 | 13,264,302 | 12,630,869 | 13,226,956 | 13,433,124 | 12,966,801 | 12,584,022 | 12,658,122 | 12,276,319 | 11,904,746 | 10,823,791 | 11,176,035 | 10,696,901 | 10,027,514 | 9,417,189 | 8,694,630 | 8,159,280 | 7,201,615 | 6,697,440 | 6,531,409 | 6,497,979 | 6,069,393 | 5,783,096 | 5,786,217 | 6,044,191 | 6,014,615 | 6,194,494 | 6,054,404 | 6,356,166 | 6,434,990 | 6,618,074 | 7,029,938 | 7,327,234 | 7,142,035 | 7,087,698 | 7,260,422 | 7,618,969 | 8,282,467 | 7,754,008 | 8,240,906 | 8,185,797 | 8,002,189 | 7,724,024 | 7,788,175 | 7,861,119 | 7,576,032 | 7,815,342 | 8,035,084 | 8,703,264 | 9,063,426 | 8,982,612 | 8,993,083 | 8,706,445 | 9,169,143 | 7,695,745 | 6,635,301 | 6,550,155 | 6,749,182 | 6,937,155 | 6,098,900 | 6,178,334 | 6,288,153 | 6,190,608 | 6,183,897 | 5,982,633 | 5,067,092 | 5,167,266 | 5,354,196 | 4,489,712 | 4,631,587 | 4,818,809 | 4,739,990 | 4,721,020 | 4,915,519 | 5,295,719 | 3,681,004 | 3,578,937 | 3,724,537 | 4,452,632 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 7,162,641 | 6,760,092 | 6,918,460 | 6,673,788 | 5,962,308 | 6,266,046 | 6,350,151 | 5,493,385 | 6,010,473 | 6,190,812 | 5,518,622 | 4,925,241 | 4,910,258 | 5,083,810 | 5,284,771 | 5,057,759 | 5,157,730 | 5,942,881 | 5,618,767 | 5,128,244 | 5,536,209 | 5,048,808 | 4,058,863 | 4,141,455 | 4,334,771 | 4,618,247 | 4,388,715 | 4,287,679 | 4,150,172 | 4,158,244 | 4,024,120 | 4,080,201 | 4,027,615 | 4,047,530 | 3,871,552 | 3,773,904 | 4,112,379 | 4,222,675 | 3,777,040 | 4,340,981 | 4,254,007 | 4,166,507 | 4,392,346 | 4,496,072 | 4,610,111 | 5,152,277 | 4,826,593 | 4,593,387 | 4,513,774 | 4,298,047 | 3,697,232 | 3,510,892 | 3,304,984 | 3,548,239 | 3,483,476 | 2,977,737 | 2,563,283 | 1,852,420 | 1,890,893 | 2,904,620 | 1,929,701 | 1,824,155 | 1,997,382 | 2,270,555 | 1,936,500 | 1,735,834 | 1,739,864 | 1,634,240 | 1,616,106 | 1,403,467 | 1,358,870 | 1,819,649 | 2,072,029 | 2,045,962 | 1,964,087 | 2,007,559 | 1,634,990 | 1,404,770 | 1,388,019 | 1,345,719 | 915,754 | 585,655 | 548,556 | 457,842 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,960,924 | 3,746,697 | 4,577,514 | 4,251,044 | 960,000 | 700,000 | 640,000 | 712,500 | 669,000 | 842,200 | 4,812,077 | 4,586,200 | 4,270,062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 5,050,077 | 4,750,838 | 4,708,475 | 4,541,946 | 4,163,589 | 4,230,474 | 3,821,454 | 3,562,230 | 3,967,957 | 3,934,817 | 3,858,288 | 3,622,972 | 3,539,985 | 3,665,072 | 3,880,496 | 3,960,924 | 3,746,697 | 4,577,514 | 4,251,044 | 960,000 | 700,000 | 640,000 | 712,500 | 669,000 | 842,200 | 4,812,077 | 4,586,200 | 4,270,062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 488,292 | 436,033 | 550,538 | 278,341 | 518,699 | 562,273 | 632,179 | 525,730 | 431,973 | 569,966 | 430,236 | 384,289 | 426,282 | 635,886 | 562,037 | 478,473 | 604,258 | 684,067 | 663,430 | 464,612 | 591,318 | 681,813 | 578,228 | 520,995 | 526,595 | 590,027 | 522,742 | 451,582 | 359,247 | 362,794 | 456,790 | 466,565 | 533,938 | 519,529 | 469,499 | 480,613 | 648,470 | 567,132 | 576,420 | 433,544 | 438,791 | 422,294 | 551,715 | 389,128 | 537,030 | 532,860 | 828,742 | 599,662 | 695,689 | 585,218 | 645,130 | 658,235 | 601,272 | 582,866 | 678,957 | 519,125 | 600,439 | 374,827 | 229,621 | 583,983 | 793,350 | 579,538 | 612,151 | 545,842 | 600,893 | 545,604 | 385,282 | 431,491 | 467,455 | 436,819 | 274,562 | 258,416 | 241,801 | 319,222 | 306,061 | 230,111 | 211,440 | 255,850 | 193,711 | 130,111 | 110,955 | 131,868 | 109,039 | 121,262 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 0 | 0 | 0 | 0 | 1,024,074 | 1,232,834 | 1,663,148 | 1,065,390 | 1,465,582 | 1,562,700 | 1,087,051 | 726,311 | 741,488 | 568,317 | 615,143 | 509,902 | 651,834 | 500,581 | 521,364 | 590,533 | 554,180 | 555,574 | 658,496 | 810,023 | 849,436 | 838,143 | 708,773 | 815,035 | 798,250 | 768,149 | 640,246 | 739,297 | 687,945 | 772,870 | 621,859 | 643,428 | 646,846 | 744,187 | 456,766 | 591,859 | 596,226 | 562,196 | 555,182 | 476,161 | 672,467 | 583,617 | 418,816 | 518,075 | 322,681 | 576,478 | 327,413 | 377,229 | 278,916 | 264,624 | 243,697 | 242,762 | 163,912 | 175,625 | 208,284 | 266,507 | 295,793 | 303,051 | 264,733 | 198,651 | 237,887 | 304,274 | 371,279 | 168,159 | 179,822 | 222,611 | 327,795 | 238,725 | 324,206 | 393,989 | 313,072 | 305,938 | 260,296 | 344,785 | 431,213 | 316,356 | 234,793 | 121,718 | 139,904 | 95,235 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 5,271,395 | 5,378,099 | 5,721,516 | 5,985,108 | 6,343,405 | 6,660,771 | 6,914,151 | 7,137,484 | 7,216,483 | 7,242,312 | 7,448,179 | 7,658,781 | 7,747,864 | 7,192,509 | 6,619,975 | 5,766,032 | 6,018,305 | 4,754,020 | 4,408,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 458,488 | 446,351 | 433,059 | 448,676 | 448,622 | 447,253 | 437,676 | 426,647 | 435,478 | 428,304 | 419,590 | 415,032 | 420,305 | 414,020 | 297,747 | 298,945 | 291,921 | 288,472 | 269,068 | 263,985 | 263,621 | 257,732 | 251,678 | 246,417 | 211,345 | 205,257 | 200,105 | 195,203 | 193,289 | 194,436 | 185,738 | 197,770 | 194,459 | 182,559 | 181,295 | 181,317 | 147,565 | 145,162 | 134,371 | 133,736 | 123,695 | 120,470 | 117,591 | 103,887 | 100,901 | 97,922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 7,135,021 | 7,043,141 | 7,147,039 | 7,395,472 | 7,556,521 | 7,529,584 | 7,690,449 | 7,357,239 | 7,026,910 | 6,705,928 | 6,366,223 | 6,236,986 | 6,418,165 | 5,978,016 | 6,013,711 | 6,199,280 | 6,587,916 | 6,888,240 | 7,385,077 | 7,613,611 | 7,766,614 | 7,977,571 | 8,435,325 | 8,611,595 | 8,473,001 | 8,401,672 | 8,572,710 | 8,307,931 | 7,910,343 | 7,784,763 | 7,797,718 | 7,479,031 | 7,205,548 | 7,021,821 | 6,995,486 | 6,726,436 | 6,562,551 | 6,197,694 | 6,071,302 | 6,003,291 | 5,963,319 | 5,953,072 | 6,235,102 | 6,267,236 | 6,283,636 | 6,257,511 | 6,173,097 | 6,028,399 | 5,851,680 | 5,909,266 | 5,957,693 | 5,914,578 | 5,890,321 | 5,668,949 | 5,431,499 | 5,084,183 | 4,950,743 | 5,169,609 | 5,478,172 | 5,661,915 | 5,477,576 | 5,468,765 | 5,339,235 | 5,303,931 | 5,190,477 | 5,348,047 | 5,155,292 | 4,980,710 | 4,784,263 | 4,898,791 | 4,767,707 | 4,670,892 | 4,416,887 | 4,598,099 | 4,396,920 | 4,160,704 | 4,080,273 | 4,113,048 | 3,810,511 | 3,416,572 | 3,000,955 | 2,595,972 | 2,043,724 | 1,542,738 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 0 | 0 | 0 | 0 | 1,735,238 | 1,735,238 | 1,735,238 | 1,735,237 | 1,735,238 | 1,735,238 | 1,735,238 | 1,735,237 | 1,735,237 | 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 | 1,305,839 | 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 | 1,303,754 | 1,303,361 | 1,303,072 | 1,302,935 | 1,302,824 | 1,302,760 | 1,302,754 | 1,302,543 | 1,301,930 | 1,301,867 | 1,301,786 | 1,301,664 | 1,301,555 | 0 | 1,300,615 | 1,298,255 | 1,284,226 | 1,010,505 | 980,000 | 980,000 | 980,000 | 980,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Balance Sheet
Currency in THB. All numbers in thousands.