Wall Street Experts

Ichitan Group Public Company Limited

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Aktywa 8 941.2 9 008.2 9 622.1 9 564.3 8 914.1 8 851.6 9 232.3 8 832.3 8 509.2 8 626.9 8 804.7 8 743.9 8 786.5 8 626.3 8 975.7 8 521.5 8 219.8 8 176.8 8 303.1 8 125.6 7 856.7 7 686.9 7 756.3 7 608.0 7 368.2 7 404.6 7 352.5 6 979.1 6 943.1 7 106.3 7 360.1 6 963.9 7 157.8 7 385.7 7 722.5 7 326.7 7 592.1 7 205.2 7 696.2 7 377.5 7 517.6 7 081.4
Aktywa trwałe 6 659.6 7 092.6 7 131.2 7 184.1 7 095.7 6 943.9 6 823.5 6 860.1 6 831.3 7 166.4 7 040.5 7 128.6 7 193.2 7 053.2 7 049.4 6 889.2 6 755.1 6 610.9 6 578.1 6 485.6 6 382.6 6 231.4 6 207.8 6 031.0 5 881.4 5 741.2 5 592.3 5 433.9 5 312.6 5 183.4 5 045.3 4 943.6 4 900.4 4 759.0 4 642.6 4 518.1 4 326.1 3 961.8 3 778.7 3 676.9 3 722.7 3 632.4
Rzeczowe aktywa trwałe netto 6 448.7 6 795.2 6 874.0 6 954.0 6 849.4 6 741.1 6 647.9 6 576.6 6 568.5 6 499.5 6 830.5 6 954.7 6 924.1 6 809.0 6 676.1 6 569.3 6 433.0 6 295.9 6 167.2 6 067.1 5 959.2 5 813.3 5 783.5 5 649.3 5 513.1 5 371.5 5 225.2 5 086.6 4 946.6 4 792.0 4 661.9 4 547.9 4 481.5 4 349.7 4 223.1 4 091.6 3 992.7 3 705.9 3 589.1 3 489.1 3 541.0 3 459.2
Wartość firmy 56.1 0.0 0.0 0.0 0.0 -0.0 0.0 0.0 0.0 -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 152.1 86.6 86.5 86.8 88.9 88.8 88.6 88.5 88.2 47.8 56.5 56.4 56.1 26.1 25.8 26.2 26.0 21.3 20.9 20.9 20.4 10.0 10.1 9.8 11.3 10.9 10.7 10.2 12.5 12.0 11.4 10.9 10.4 9.9 9.4 9.0 8.5 8.0 7.5 7.4 6.9 0.0
Wartość firmy i wartości niematerialne i prawne 208.2 86.6 86.5 86.8 88.9 88.8 88.6 88.5 88.2 47.8 56.5 56.4 56.1 26.1 25.8 26.2 26.0 21.3 20.9 20.9 20.4 10.0 10.1 9.8 11.3 10.9 10.7 10.2 12.5 12.0 11.4 10.9 10.4 9.9 9.4 9.0 8.5 8.0 7.5 7.4 6.9 6.4
Należności netto 1 273.6 1 075.7 1 751.5 1 331.8 1 018.0 1 114.9 1 531.4 1 155.9 929.0 905.1 1 099.3 819.4 885.6 726.3 1 025.5 730.6 730.4 782.2 903.1 1 050.6 726.4 780.9 835.1 892.6 879.0 833.5 1 044.3 1 006.6 904.6 950.6 1 336.3 1 334.8 1 278.5 1 236.5 1 559.6 1 708.6 1 548.1 1 474.1 1 758.2 1 903.8 1 693.5 1 503.6
Inwestycje długoterminowe 0.0 117.7 119.8 121.4 117.1 74.5 61.3 169.2 150.8 94.7 49.9 10.6 105.6 61.2 166.1 112.4 96.9 86.9 181.4 173.3 173.2 153.7 153.2 163.6 169.1 179.4 195.2 207.2 227.8 253.9 269.9 287.6 316.1 312.3 326.8 336.2 244.7 225.4 162.8 161.5 156.6 150.7
Aktywa obrotowe 2 281.6 1 915.7 2 490.9 2 380.2 1 818.4 1 907.7 2 408.8 1 972.2 1 677.8 1 460.4 1 764.3 1 615.4 1 593.4 1 573.1 1 926.3 1 632.3 1 464.7 1 565.9 1 725.0 1 640.0 1 474.0 1 455.6 1 548.5 1 576.9 1 486.8 1 663.3 1 760.1 1 545.2 1 630.4 1 922.8 2 314.8 2 020.3 2 257.4 2 626.8 3 079.9 2 808.7 3 265.9 3 243.4 3 917.5 3 700.7 3 794.9 3 449.0
Środki pieniężne i Inwestycje 585.2 151.8 150.2 384.4 81.2 110.0 130.1 232.5 102.6 33.8 132.4 139.5 107.7 109.8 114.1 146.1 65.0 114.6 130.8 62.3 53.2 97.7 102.0 54.6 44.6 202.7 259.0 28.1 127.3 337.7 527.9 251.9 490.7 734.9 1 052.6 687.1 1 242.3 960.4 1 317.3 959.4 1 137.5 908.3
Zapasy 406.2 675.9 574.1 646.6 709.9 676.7 736.5 574.7 640.2 514.0 532.4 656.4 600.0 736.8 786.6 755.4 669.2 654.4 691.0 527.1 694.4 546.6 611.4 629.7 563.3 590.1 456.8 510.6 598.6 531.1 450.5 433.5 488.1 587.8 467.7 412.9 475.5 511.0 603.8 606.2 732.6 717.1
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 184.8 208.4 0.0 95.9 296.4 481.5 155.0 332.0 572.7 909.9 477.5 1 030.5 411.1 968.9 312.8 314.5 487.6
Środki pieniężne i inne aktywa pieniężne 585.2 151.8 150.2 384.4 81.2 110.0 130.1 232.5 102.6 33.8 132.4 139.5 107.7 109.8 114.1 146.1 65.0 114.6 130.8 62.3 53.2 97.7 102.0 54.6 44.6 17.9 50.7 28.1 31.4 41.3 46.5 97.0 158.7 162.2 142.7 209.7 211.7 549.4 348.4 646.7 823.0 420.7
Należności krótkoterminowe 546.3 519.3 605.5 550.1 409.7 387.1 540.1 424.0 374.3 256.7 604.3 540.3 465.7 248.2 474.6 467.4 365.8 390.0 426.2 415.8 435.5 271.6 428.3 320.7 291.7 313.7 383.3 449.9 325.9 338.5 439.2 466.5 537.5 503.8 548.7 637.0 671.0 628.2 664.7 655.5 639.8 564.4
Dług krótkoterminowy 1 138.3 182.1 259.4 577.6 539.4 576.2 582.6 524.0 774.0 1 237.7 1 077.7 989.1 1 233.2 887.5 1 303.2 1 027.0 953.5 904.2 948.6 700.8 412.2 476.0 119.2 449.2 211.1 111.1 13.2 13.2 14.4 14.7 14.7 14.3 13.9 13.8 15.9 16.3 16.5 16.6 16.7 16.8 16.6 16.4
Zobowiązania krótkoterminowe 2 107.2 1 021.9 1 316.8 1 674.1 1 329.1 1 304.8 1 565.5 1 402.8 1 509.0 1 806.8 2 053.3 2 053.5 2 208.9 1 772.8 2 267.5 1 949.1 1 710.4 1 721.3 1 803.1 1 629.1 1 333.1 1 105.5 961.8 1 188.7 891.2 870.2 828.1 939.1 762.0 796.0 957.4 1 057.6 1 047.7 1 110.4 1 215.8 1 338.7 1 279.4 1 261.8 1 392.5 1 350.2 1 141.3 1 282.6
Rozliczenia międzyokresowe 414.5 312.5 444.0 530.5 358.8 325.1 410.6 439.5 349.9 300.6 0.0 0.0 0.0 0.0 (474.6) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (16.7) 116.0 0.0 0.0
Zobowiązania długoterminowe 825.2 1 791.4 1 793.6 1 702.6 1 607.3 1 514.3 1 384.2 1 329.1 1 198.9 1 068.8 938.7 787.3 613.2 797.3 641.6 729.4 646.7 570.0 503.8 431.8 387.6 361.1 423.8 345.3 282.4 255.7 122.0 120.0 121.0 119.3 116.9 115.0 119.0 105.3 110.0 107.3 104.6 101.8 95.2 92.5 90.0 87.6
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 825.2 1 791.4 1 793.6 1 702.6 1 607.3 1 514.3 1 384.2 1 329.1 1 198.9 1 068.8 938.7 787.3 613.2 797.3 641.6 729.4 646.7 570.0 503.8 431.8 387.6 361.1 423.8 345.3 282.4 255.7 122.0 120.0 121.0 119.3 116.9 115.0 119.0 105.3 110.0 107.3 104.6 101.8 95.2 92.5 90.0 87.6
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 99.4 96.7 98.9 95.6 92.4 89.1 90.0 87.2 83.6 79.9 82.2 78.6 83.9 80.2 76.2 72.1 68.0 47.0 59.7 55.5
Zobowiązania ogółem 2 932.3 2 813.3 3 110.4 3 376.7 2 936.4 2 819.2 2 949.7 2 731.9 2 708.0 2 875.6 2 992.0 2 840.9 2 822.1 2 570.1 2 909.1 2 678.5 2 357.0 2 291.3 2 306.9 2 060.9 1 720.7 1 466.6 1 385.6 1 534.0 1 173.6 1 125.9 950.0 1 059.0 883.0 915.3 1 074.4 1 172.6 1 166.7 1 215.7 1 325.8 1 446.0 1 383.9 1 363.7 1 487.7 1 442.7 1 231.3 1 370.2
Kapitał (fundusz) podstawowy 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0 1 300.0
Zyski zatrzymane 1 137.4 1 341.4 1 657.8 1 333.1 1 125.3 1 173.3 1 423.1 1 240.2 947.1 891.8 954.3 1 044.5 1 113.7 1 077.0 1 109.9 884.5 908.2 929.3 1 043.5 1 115.3 1 187.9 1 272.0 1 431.2 1 125.5 1 248.5 1 332.5 1 454.1 968.4 1 096.7 1 229.3 1 333.2 835.8 1 028.0 1 227.4 1 449.1 924.7 1 252.7 897.8 1 261.6 990.5 1 347.7 774.1
Kapitał własny 6 008.9 6 194.9 6 511.7 6 187.6 5 977.7 6 032.4 6 282.6 6 100.4 5 801.2 5 751.3 5 812.7 5 903.1 5 964.4 6 056.2 6 066.6 5 843.0 5 862.8 5 885.5 5 996.2 6 064.6 6 136.0 6 220.4 6 370.7 6 074.0 6 194.6 6 278.7 6 402.4 5 920.1 6 060.1 6 191.0 6 285.8 5 791.3 5 991.0 6 170.0 6 396.8 5 880.8 6 208.1 5 841.5 6 208.5 5 934.9 6 286.3 5 711.2
Udziały mniejszościowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Pasywa 8 941.2 9 008.2 9 622.1 9 564.3 8 914.1 8 851.6 9 232.3 8 832.3 8 509.2 8 626.9 8 804.7 8 743.9 8 786.5 8 626.3 8 975.7 8 521.5 8 219.8 8 176.8 8 303.1 8 125.6 7 856.7 7 686.9 7 756.3 7 608.0 7 368.2 7 404.6 7 352.5 6 979.1 6 943.1 7 106.3 7 360.1 6 963.9 7 157.8 7 385.7 7 722.5 7 326.7 7 592.1 7 205.2 7 696.2 7 377.5 7 517.6 7 081.4
Inwestycje 0.0 117.7 119.8 121.4 117.1 74.5 61.3 169.2 150.8 94.7 49.9 10.6 105.6 61.2 166.1 112.4 96.9 86.9 181.4 173.3 173.2 153.7 153.2 163.6 169.1 364.2 403.6 207.2 323.7 550.3 751.4 442.6 648.1 885.0 1 236.7 813.7 1 275.2 636.5 1 131.7 474.3 471.1 638.3
Dług 1 953.4 1 962.5 2 040.9 2 267.1 2 132.5 2 067.9 1 943.4 1 828.8 1 947.8 2 280.5 1 989.5 1 748.5 1 817.5 1 655.0 1 914.0 1 724.6 1 567.5 1 444.9 1 422.3 1 097.6 763.9 800.7 505.2 755.5 453.1 325.4 92.4 89.1 90.0 87.2 83.6 79.9 82.2 78.6 83.9 80.2 76.2 72.1 68.0 63.8 59.7 55.5
Środki pieniężne i inne aktywa pieniężne 585.2 151.8 150.2 384.4 81.2 110.0 130.1 232.5 102.6 33.8 132.4 139.5 107.7 109.8 114.1 146.1 65.0 114.6 130.8 62.3 53.2 97.7 102.0 54.6 44.6 17.9 50.7 28.1 31.4 41.3 46.5 97.0 158.7 162.2 142.7 209.7 211.7 549.4 348.4 646.7 823.0 420.7
Dług netto 1 368.2 1 810.7 1 890.7 1 882.7 2 051.4 1 957.9 1 813.3 1 596.3 1 845.2 2 246.6 1 857.1 1 609.0 1 709.8 1 545.2 1 799.9 1 578.5 1 502.5 1 330.3 1 291.5 1 035.3 710.7 703.0 403.2 700.8 408.5 307.5 41.7 61.1 58.6 45.9 37.1 (17.1) (76.5) (83.7) (58.8) (129.5) (135.5) (477.2) (280.4) (582.8) (763.3) (365.2)
Ticker ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK ICHI.BK
Waluta THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB THB