M.C.S. Steel Public Company Limited
SET:MCS.BK
7.35 (THB) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) THB.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 153.193 | 197.655 | 566.375 | 378.289 | 473.322 | 892.369 | 585.613 | 1,067.73 | 621.075 | 652.752 | 1,192.051 | 857.097 | 1,142.61 | 1,376.326 | 1,800.791 | 337.711 | 275.481 | 610.505 | 488.623 | 302.123 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 20.267 | 126.389 | 101.063 | 173.771 | 35.981 | 20 | 35.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 153.193 | 197.655 | 566.375 | 378.289 | 473.322 | 892.369 | 605.881 | 1,194.119 | 722.139 | 826.523 | 1,228.031 | 877.097 | 1,177.837 | 1,376.326 | 1,800.791 | 337.711 | 275.481 | 610.505 | 488.623 | 302.123 |
Nettovorderingen
| 976.456 | 765.959 | 1,743.941 | 1,374.272 | 847.774 | 403.998 | 977.407 | 709.891 | 498.171 | 173.768 | 139.236 | 352.914 | 199.544 | 151.064 | 87.735 | 657.112 | 439.643 | 120.985 | 218.642 | 165.044 |
Voorraad
| 2,450.591 | 3,883.494 | 1,990.925 | 2,391.296 | 1,912.648 | 1,114.413 | 915.798 | 701.158 | 1,456.917 | 987.903 | 377.396 | 1,546.678 | 1,264.48 | 1,279.511 | 643.97 | 1,010.302 | 697.39 | 546.353 | 812.571 | 142.968 |
Overige vlottende activa
| 151.451 | 0 | 0 | 0.18 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 3.749 | 13.707 | 15.463 | 8.939 | 4.549 | 3.2 | 3.202 | 3.254 | 2.41 |
Totaal vlottende activa
| 3,580.24 | 4,959.655 | 4,353.781 | 4,167.85 | 3,567.326 | 2,425.254 | 2,536.6 | 2,605.168 | 2,678.626 | 1,988.193 | 2,461.505 | 2,780.438 | 2,655.892 | 2,843.629 | 2,541.435 | 2,009.675 | 1,415.714 | 1,281.045 | 1,523.091 | 612.545 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 1,367.254 | 1,514.275 | 1,605.845 | 1,548.643 | 1,291.572 | 1,357.272 | 1,067.83 | 813.926 | 664.546 | 555.223 | 789.857 | 792.877 | 520.771 | 561.918 | 607.968 | 577.471 | 578.022 | 598.736 | 632.611 | 640.432 |
Goodwill
| 17.799 | 19.178 | 21.382 | 21.379 | 20.291 | 21.553 | 130.531 | 8.003 | 7.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 13.763 | 15.29 | 18.51 | 10.897 | 131.977 | 151.818 | 6.705 | 7.685 | 5.13 | 4.252 | 3.76 | 119.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 31.562 | 34.468 | 39.892 | 32.276 | 152.268 | 173.371 | 137.236 | 15.688 | 12.903 | 4.252 | 3.76 | 119.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 57.119 | 71.356 | 205.057 | 237.879 | 81.255 | 69.452 | 0 | 108.242 | 139.708 | 97.067 | 0.507 | 0.5 | 348.813 | 284.162 | 290.635 | 306.852 | 277.628 | 84.253 | 3.374 | 0 |
Belastingvorderingen
| 13.763 | 0.91 | 3.618 | 3.912 | 3.501 | 7.889 | 4.409 | 3.998 | 20.587 | 13.036 | 5.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 221.846 | 216.826 | 2.916 | 2.505 | 0.571 | 0.578 | 0.764 | 279.391 | 276.876 | 0.009 | -269.981 | 0.008 | 4.858 | 4.995 | 3.503 | 148.457 | 128.566 | 130.302 | 31.032 | 32.324 |
Totaal niet-vlottende activa
| 1,691.545 | 1,837.835 | 1,857.328 | 1,825.215 | 1,529.167 | 1,608.563 | 1,210.239 | 1,221.245 | 1,114.619 | 669.587 | 529.242 | 913.176 | 874.442 | 851.075 | 902.106 | 1,032.78 | 984.217 | 813.29 | 667.017 | 672.756 |
Totaal activa
| 5,271.784 | 6,797.49 | 6,211.109 | 5,993.066 | 5,096.493 | 4,033.817 | 3,746.838 | 3,826.413 | 3,793.244 | 2,657.78 | 2,990.747 | 3,693.615 | 3,530.334 | 3,694.703 | 3,443.54 | 3,042.454 | 2,399.931 | 2,094.335 | 2,190.109 | 1,285.301 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 969.437 | 2,129.568 | 752.881 | 1,665.96 | 1,545.416 | 398.949 | 401.9 | 374.874 | 903.203 | 419.645 | 41.816 | 924.481 | 823.897 | 1,052.439 | 1,084.812 | 1,206.78 | 791.313 | 668.133 | 860.366 | 426.472 |
Kortlopende schulden
| 122.866 | 122.831 | 42.677 | 2.274 | 0.914 | 161.884 | 171.389 | 99.919 | 89.881 | 0 | 89.636 | 123.391 | 87.005 | 58.609 | 109.184 | 0 | 0 | 0 | 200.653 | 20 |
Belastingschulden
| 3.376 | 20.01 | 55.326 | 74.777 | 0.078 | 0.15 | 80.174 | 86.458 | 28.874 | 4.465 | 3.181 | 1.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 66.616 | 104.433 | 90.998 | 113.613 | 35.302 | 0.15 | 492.171 | 406.732 | 322.231 | 0 | 28.321 | 44.944 | 106.345 | 283.635 | 263.79 | 0 | 0 | 0 | 83.3 | 112.736 |
Overige kortlopende verplichtingen
| -721.311 | -1,768.459 | -235.344 | -1,428.279 | -1,225.345 | -84.556 | -482.074 | -461.333 | -899.822 | -326.861 | 208.855 | -903.767 | -694.65 | -1,045.224 | -1,079.709 | -912.54 | -521.32 | -417.619 | -855.567 | -317.403 |
Totaal kortlopende verplichtingen
| 1,410.42 | 2,737.951 | 1,459.419 | 2,094.305 | 1,901.78 | 875.525 | 1,065.46 | 881.525 | 1,347.569 | 516.894 | 413.625 | 1,115.338 | 1,146.494 | 1,401.897 | 1,462.888 | 1,501.019 | 1,061.306 | 918.647 | 1,149.117 | 668.277 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 2.049 | 4.191 | 5.885 | 3.707 | 2.314 | 0.177 | 3.648 | 11.239 | 0 | 0 | 0 | 0 | 38.342 | 46.549 | 62.283 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -49.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 31.841 | 35.489 | 40.259 | 37.903 | 37.674 | 46.308 | 49.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 64.812 | 76.356 | 81.933 | 74.778 | 99.557 | 142.369 | 126.91 | 92.537 | 78.578 | 71.898 | 107.153 | 107.712 | 6.433 | 0 | 0 | 0 | 0 | 0 | 0 | 2.933 |
Totaal niet-vlottende verplichtingen
| 98.703 | 116.037 | 128.077 | 116.388 | 139.544 | 188.854 | 130.558 | 103.775 | 78.578 | 71.898 | 107.153 | 107.712 | 44.775 | 46.549 | 62.283 | 0 | 0 | 0 | 0 | 2.933 |
Totaal passiva
| 1,509.123 | 2,853.988 | 1,587.496 | 2,210.693 | 2,041.324 | 1,064.379 | 1,196.018 | 985.301 | 1,426.147 | 588.791 | 520.778 | 1,223.05 | 1,191.27 | 1,448.446 | 1,525.171 | 1,501.019 | 1,061.306 | 918.647 | 1,149.117 | 671.21 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 477 | 477 | 477 | 477 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 400 |
Ingehouden winsten
| 4,533.477 | 4,479.515 | 4,596.99 | 3,834.694 | 3,393.192 | 3,141.151 | 2,581.332 | 2,755.434 | 2,201.42 | 2,052.004 | 2,065.495 | 1,700.123 | 1,685.174 | 1,614.191 | 1,178.218 | 776.957 | 588.434 | 409.497 | 252.022 | 30.211 |
Overige gereserveerde algehele resultaten
| -1,522.896 | 50 | 50 | 50 | 345.812 | 345.812 | 693.071 | 338.192 | 293.953 | 50 | 50 | 50 | 13.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 140 | -1,229.072 | -656.686 | -676.984 | -1,250.428 | -1,073.183 | -1,232.839 | -745.469 | -624.712 | -533.047 | -258.628 | 131.153 | 140 | 132.066 | 240.151 | 264.478 | 250.191 | 266.192 | 288.969 | 183.88 |
Totaal eigen vermogen van aandeelhouders
| 3,627.58 | 3,777.444 | 4,467.304 | 3,684.71 | 2,988.576 | 2,913.781 | 2,541.563 | 2,848.157 | 2,370.662 | 2,068.957 | 2,356.867 | 2,381.276 | 2,339.064 | 2,246.257 | 1,918.369 | 1,541.435 | 1,338.625 | 1,175.688 | 1,040.991 | 614.091 |
Totaal eigen vermogen
| 3,762.662 | 3,943.503 | 4,623.613 | 3,782.373 | 3,055.168 | 2,969.439 | 2,550.82 | 2,841.113 | 2,367.097 | 2,068.989 | 2,469.969 | 2,470.565 | 2,339.064 | 2,246.257 | 1,918.369 | 1,541.435 | 1,338.625 | 1,175.688 | 1,040.991 | 614.091 |
Totaal passiva en aandeelhoudersvermogen
| 5,271.784 | 6,797.49 | 6,211.109 | 5,993.066 | 5,096.493 | 4,033.817 | 3,746.838 | 3,826.413 | 3,793.244 | 2,657.78 | 2,990.747 | 3,693.615 | 3,530.334 | 3,694.703 | 3,443.54 | 3,042.454 | 2,399.931 | 2,094.335 | 2,190.109 | 1,285.301 |