Wall Street Experts

Sahacogen (Chonburi) 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 6 410.8 6 369.7 6 244.1 5 923.6 6 406.3 6 159.8 6 299.7 6 397.8 6 711.6 6 830.7 7 110.1 7 213.8 7 196.0 7 159.1 7 112.8 7 048.5 7 092.9 6 981.8 6 880.4 6 754.5 6 826.4 6 745.2 6 922.8 6 735.7 6 588.0 6 625.6 6 421.5 6 371.2 6 589.9 7 591.7 7 644.1 7 871.6 8 611.1 8 520.8 8 754.4 9 273.2 9 694.0 9 940.8 9 671.6 9 320.9 9 035.3 8 430.2
Aktywa trwałe 5 351.4 5 326.3 5 269.3 5 227.2 5 291.2 5 164.0 5 413.5 5 442.6 5 728.6 5 848.3 6 079.9 6 323.2 6 276.0 6 240.9 6 252.6 6 157.0 6 130.2 6 021.4 5 906.8 5 813.7 5 853.7 5 747.3 5 927.3 5 823.0 5 691.0 5 691.2 5 566.7 5 425.6 5 466.5 5 614.7 5 604.8 5 816.0 5 941.2 6 178.6 6 551.6 7 117.9 7 467.2 7 550.0 7 571.2 7 592.8 7 510.5 7 129.7
Rzeczowe aktywa trwałe netto 5 225.3 5 194.7 5 141.3 5 099.4 5 162.8 5 047.7 5 295.4 5 325.9 5 618.9 5 750.7 5 982.8 6 227.9 6 181.2 6 146.0 6 160.3 6 067.6 5 946.7 5 845.9 5 736.1 5 645.1 5 673.6 5 574.7 5 734.1 5 631.4 5 502.3 5 504.8 5 377.4 5 233.7 5 285.4 5 405.9 5 265.6 5 469.4 5 574.0 5 785.2 6 147.0 6 712.0 7 064.2 7 148.6 7 163.6 7 151.1 7 054.9 6 640.0
Wartość firmy 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 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 0.0 18.5 18.4 18.4 17.8 17.1 16.5 16.0 15.3 14.0 13.4 12.9 12.3 11.7 11.2 10.6 10.1 9.8 9.3 8.8 8.3 7.8 7.6 7.2 6.8 6.4 8.2 11.1 10.7 15.3 139.3 138.0 138.9 148.4 146.3 146.3 142.5 146.3 143.4 0.0 0.0 137.9
Wartość firmy i wartości niematerialne i prawne 0.0 18.5 18.4 18.4 17.8 17.1 16.5 16.0 15.3 14.0 13.4 12.9 12.3 11.7 11.2 10.6 10.1 9.8 9.3 8.8 8.3 7.8 7.6 7.2 6.8 6.4 8.2 11.1 10.7 15.3 139.3 138.0 138.9 148.4 146.3 146.3 142.5 146.3 143.4 147.1 142.2 137.9
Należności netto 670.3 632.2 616.0 351.3 755.3 573.2 470.1 608.4 645.0 535.8 452.7 579.9 577.3 558.1 528.1 611.5 628.9 593.3 614.0 615.8 587.8 572.2 603.2 579.0 563.7 529.7 472.8 592.3 709.1 615.5 691.8 700.7 1 011.1 874.8 752.1 757.0 712.7 925.7 657.7 397.6 404.5 384.6
Inwestycje długoterminowe 9.9 9.8 9.6 9.5 9.5 9.4 9.6 8.9 9.0 9.2 10.1 9.8 9.7 10.0 10.5 9.8 100.9 101.8 101.1 100.9 115.1 115.4 126.8 127.1 126.2 124.6 125.4 125.0 124.2 123.8 124.2 125.2 125.0 126.7 134.9 138.6 144.7 143.5 176.2 188.1 145.5 134.8
Aktywa obrotowe 1 059.4 1 043.4 974.8 696.4 1 115.1 995.8 886.2 955.2 983.1 982.4 1 030.2 890.6 920.1 918.2 860.2 891.4 962.8 960.4 973.6 940.8 972.7 997.9 995.5 912.8 897.0 934.5 854.8 945.6 1 123.4 1 977.0 2 039.4 2 055.6 2 669.9 2 342.2 2 202.8 2 155.3 2 226.8 2 390.8 2 100.4 1 728.2 1 524.8 1 300.5
Środki pieniężne i Inwestycje 20.9 69.0 11.1 14.1 20.6 113.0 90.5 11.6 20.8 190.6 299.2 23.0 26.0 78.0 42.7 14.6 23.6 75.6 38.6 21.2 40.3 136.4 74.0 26.6 32.7 115.1 41.5 30.0 31.9 979.9 965.5 986.8 1 263.8 1 082.1 1 008.2 944.5 964.5 965.3 882.2 842.2 628.9 434.2
Zapasy 39.6 279.6 286.3 274.6 259.8 264.3 275.7 264.3 232.8 197.9 230.6 249.8 243.8 243.8 247.3 254.0 248.5 252.6 279.8 281.7 267.7 239.2 263.2 264.0 233.0 233.3 292.8 284.4 253.4 265.4 291.9 278.2 243.8 239.9 307.4 305.1 280.8 249.2 289.3 288.7 261.5 244.4
Inwestycje krótkoterminowe 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3
Środki pieniężne i inne aktywa pieniężne 20.6 68.7 10.9 13.8 20.4 112.8 90.2 11.4 20.6 190.3 298.9 22.7 25.7 77.7 42.4 14.3 23.4 75.3 38.4 20.9 40.0 136.1 73.8 26.4 32.4 114.8 41.3 29.7 31.6 979.6 965.2 986.6 1 263.5 1 081.8 1 008.0 944.2 964.2 965.0 882.0 841.9 628.6 433.9
Należności krótkoterminowe 319.7 342.0 318.8 257.9 410.4 297.3 290.6 295.2 459.9 251.1 268.8 263.8 453.0 485.0 308.3 495.7 522.3 451.7 506.4 521.0 301.2 215.3 382.3 268.2 285.9 183.2 228.4 270.1 552.1 526.0 526.6 419.6 738.0 770.2 720.5 579.7 1 130.0 1 027.9 877.8 510.0 339.5 288.8
Dług krótkoterminowy 1 056.6 1 460.3 998.7 1 216.7 1 390.4 1 455.5 1 536.4 1 877.2 1 796.3 627.9 637.9 1 068.6 757.4 929.4 1 060.9 1 262.1 1 228.2 1 148.5 1 006.6 1 209.4 1 440.9 1 673.2 1 590.9 1 826.4 1 625.9 1 982.1 1 719.9 1 891.2 1 767.3 1 772.2 2 004.2 2 580.1 472.6 590.5 903.2 1 749.5 1 613.7 1 924.4 1 818.3 1 947.0 2 566.4 1 639.8
Zobowiązania krótkoterminowe 1 436.5 1 869.6 1 382.3 1 503.9 1 862.9 1 813.6 1 886.2 2 220.5 2 301.6 942.1 967.1 1 392.6 1 266.7 1 546.4 1 454.3 1 839.1 1 807.7 1 700.6 1 549.5 1 775.1 1 801.7 1 990.8 2 003.6 2 126.2 1 946.0 2 282.0 2 010.4 2 198.2 2 354.8 2 460.1 2 564.8 3 056.4 1 234.7 1 385.2 1 643.1 2 354.3 2 750.4 2 960.7 2 704.2 2 464.2 2 924.2 1 944.7
Rozliczenia międzyokresowe 15.4 26.1 31.4 0.0 20.8 31.4 38.2 20.3 14.3 24.7 37.3 26.2 18.3 20.5 20.5 0.0 0.0 49.1 0.0 0.0 1.6 68.3 0.5 0.0 0.0 61.1 32.7 0.1 0.0 130.2 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 2 505.5 1 989.7 2 329.9 2 149.1 2 144.5 1 963.6 2 008.8 1 839.5 2 024.8 3 443.4 3 606.1 3 337.3 3 362.2 2 997.2 2 997.6 2 632.1 2 633.3 2 595.1 2 595.7 2 316.8 2 317.6 2 031.8 2 234.3 1 957.1 1 938.2 1 605.1 1 602.6 1 385.6 1 378.4 1 151.8 1 142.6 972.6 3 608.7 3 442.4 3 433.2 3 280.3 3 280.0 3 246.2 3 271.8 3 213.2 2 489.3 3 048.6
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 2 505.5 1 989.7 2 329.9 2 149.1 2 144.5 1 963.6 2 008.8 1 839.5 2 024.8 3 443.4 3 606.1 3 337.3 3 362.2 2 997.2 2 997.6 2 632.1 2 633.3 2 595.1 2 595.7 2 316.8 2 317.6 2 031.8 2 234.3 1 957.1 1 938.2 1 605.1 1 602.6 1 385.6 1 378.4 1 151.8 1 142.6 972.6 3 608.7 3 442.4 3 433.2 3 280.3 3 280.0 3 246.2 3 271.8 3 213.2 2 489.3 3 048.6
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 3.4 3.3 3.2 3.1 3.0 2.9 2.8 2.7 2.6 2.5 2.3 166.3 38.8 160.1 158.8 149.9 148.9 130.5 129.9 112.7 113.4 92.7 92.0 72.3 71.2 50.1 48.7 35.1 40.3 44.6 42.8
Zobowiązania ogółem 3 941.9 3 859.3 3 712.2 3 653.0 4 007.4 3 777.2 3 895.0 4 060.0 4 326.3 4 385.5 4 573.1 4 729.9 4 629.0 4 543.6 4 451.9 4 471.2 4 440.9 4 295.7 4 145.2 4 091.9 4 119.3 4 022.6 4 237.9 4 083.3 3 884.1 3 887.1 3 612.9 3 583.8 3 733.2 3 611.9 3 707.4 4 029.0 4 843.4 4 827.7 5 076.3 5 634.6 6 030.4 6 207.0 5 976.0 5 677.3 5 413.5 4 993.3
Kapitał (fundusz) podstawowy 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 955.0 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7 1 163.7
Zyski zatrzymane 1 179.0 1 224.7 1 247.5 989.8 1 119.9 1 114.9 1 140.4 1 080.7 1 029.1 1 087.3 1 178.1 1 122.7 1 301.7 1 348.4 1 296.6 1 211.7 1 282.2 1 315.0 1 360.6 1 286.3 1 328.3 1 309.8 1 318.5 1 280.3 1 324.7 1 355.6 1 419.1 1 393.4 1 458.0 1 396.7 1 340.7 1 234.6 1 170.3 1 091.9 1 077.3 1 033.3 1 056.8 1 120.5 1 082.4 1 029.3 1 007.5 820.5
Kapitał własny 2 468.8 2 510.4 2 531.9 2 270.6 2 399.0 2 382.6 2 404.7 2 337.9 2 385.3 2 445.2 2 537.0 2 483.9 2 567.1 2 615.5 2 660.9 2 577.2 2 652.0 2 686.1 2 735.2 2 662.6 2 707.1 2 722.6 2 684.9 2 652.4 2 703.9 2 738.5 2 808.6 2 787.3 2 856.7 3 979.8 3 936.7 3 842.6 3 767.7 3 693.1 3 678.1 3 638.6 3 663.6 3 733.8 3 695.6 3 643.6 3 621.8 3 436.9
Udziały mniejszościowe 50.1 46.1 45.0 41.4 39.8 28.4 24.9 18.3 53.6 55.1 54.0 56.6 57.7 59.1 57.4 59.1 62.8 64.0 65.8 67.4 69.8 72.2 69.6 74.5 78.0 78.5 75.6 77.0 78.5 78.1 77.6 78.0 79.0 79.8 77.8 79.0 78.0 79.1 78.0 80.4 81.0 82.3
Pasywa 6 410.8 6 369.7 6 244.1 5 923.6 6 406.3 6 159.8 6 299.7 6 397.8 6 711.6 6 830.7 7 110.1 7 213.8 7 196.0 7 159.1 7 112.8 7 048.5 7 092.9 6 981.8 6 880.4 6 754.5 6 826.4 6 745.2 6 922.8 6 735.7 6 588.0 6 625.6 6 421.5 6 371.2 6 589.9 7 591.7 7 644.1 7 871.6 8 611.1 8 520.8 8 754.4 9 273.2 9 694.0 9 940.8 9 671.6 9 320.9 9 035.3 8 430.2
Inwestycje 10.2 10.1 9.9 9.8 9.8 9.7 9.8 9.1 9.3 9.5 10.4 10.1 10.0 10.3 10.8 10.1 101.1 102.1 101.4 101.1 115.4 115.6 127.1 127.4 126.5 124.9 125.7 125.3 124.5 124.0 124.5 125.5 125.3 126.9 135.2 138.9 145.0 143.8 176.5 188.4 145.7 135.1
Dług 3 551.3 3 438.7 3 316.9 3 353.4 3 521.9 3 405.6 3 531.3 3 683.4 3 782.6 4 022.8 4 172.8 4 322.4 4 031.1 3 912.1 4 043.5 3 878.7 3 844.7 3 717.7 3 575.6 3 497.1 3 728.5 3 675.2 3 719.6 3 539.9 3 461.4 3 511.0 3 247.7 3 209.0 3 076.2 2 863.4 3 087.1 3 503.9 4 030.8 3 988.5 4 291.0 4 987.1 4 850.1 5 129.6 5 047.9 5 116.9 5 011.3 4 642.8
Środki pieniężne i inne aktywa pieniężne 20.6 68.7 10.9 13.8 20.4 112.8 90.2 11.4 20.6 190.3 298.9 22.7 25.7 77.7 42.4 14.3 23.4 75.3 38.4 20.9 40.0 136.1 73.8 26.4 32.4 114.8 41.3 29.7 31.6 979.6 965.2 986.6 1 263.5 1 081.8 1 008.0 944.2 964.2 965.0 882.0 841.9 628.6 433.9
Dług netto 3 530.6 3 370.0 3 306.0 3 339.6 3 501.5 3 292.8 3 441.0 3 672.0 3 762.0 3 832.5 3 873.8 4 299.7 4 005.4 3 834.4 4 001.1 3 864.4 3 821.4 3 642.4 3 537.3 3 476.2 3 688.5 3 539.1 3 645.8 3 513.5 3 429.0 3 396.2 3 206.5 3 179.3 3 044.6 1 883.8 2 121.9 2 517.4 2 767.3 2 906.7 3 283.1 4 042.9 3 885.9 4 164.6 4 165.9 4 274.9 4 382.7 4 208.9
Ticker SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.BK SCG.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