Ekachai Medical Care Public Company Limited
SET:EKH.BK
6.75 (THB) • At close September 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,281.603 | 856.156 | 768.084 | 470.698 | 405.108 | 734.088 | 776.1 | 583.475 | 250.187 | 296.963 | 177.464 | 197.154 | 233.151 | 194.958 | 167.875 | 99.198 | 90.414 | 196.459 | 197.088 | 191.92 | 110.324 | 125.54 | 76.293 | 112.184 | 92.178 | 69.267 | 70.161 | 133.934 | 92.28 | 100.519 | 139.676 | 89.023 | 24.21 | 28.979 | 18.136 | -4.44 |
Short Term Investments
| 359.664 | 231.624 | 241.645 | 310.877 | 295.871 | 55.162 | 19.007 | 60.007 | 34.592 | 35.02 | 95.375 | 73.129 | 4.059 | 4.075 | 2.047 | 51.754 | 83.211 | 132.148 | 123.95 | 63.744 | 165.815 | 235.457 | 294.109 | 173.779 | 164.369 | 215.658 | 211.846 | 159.828 | 154.03 | 211.925 | 226.119 | 282.382 | 0 | 0 | 0 | 8.88 |
Cash and Short Term Investments
| 1,641.267 | 1,087.78 | 1,009.729 | 781.575 | 700.979 | 789.25 | 795.107 | 643.482 | 284.779 | 331.983 | 272.839 | 270.283 | 237.21 | 199.033 | 169.922 | 150.952 | 173.625 | 328.607 | 321.038 | 255.664 | 276.139 | 360.997 | 370.402 | 285.963 | 256.547 | 284.925 | 282.006 | 293.762 | 246.31 | 312.444 | 365.795 | 371.405 | 24.21 | 28.979 | 18.136 | 4.44 |
Net Receivables
| 100.929 | 98.48 | 106.205 | 116.098 | 100.765 | 103.935 | 100.959 | 115.892 | 109.531 | 129.308 | 120.141 | 206.406 | 86.261 | 84.168 | 60.085 | 62.561 | 49.276 | 65.919 | 55.15 | 107.409 | 85.547 | 73.539 | 69.266 | 62.984 | 43.146 | 42.391 | 46.587 | 56.198 | 41.594 | 37.688 | 48.423 | 51.515 | 32.709 | 32.028 | 37.053 | 0 |
Inventory
| 30.105 | 33.057 | 33.198 | 33.229 | 32.65 | 33.149 | 32.042 | 33.372 | 32.151 | 36.599 | 32.259 | 47.371 | 23.927 | 22.716 | 27.279 | 23.59 | 24.514 | 26.143 | 23.987 | 24.334 | 21.876 | 21.256 | 16.438 | 16.046 | 15.228 | 15.533 | 12.061 | 12.404 | 10.861 | 11.216 | 11.913 | 11.274 | 9.416 | 10.339 | 10.887 | 0 |
Other Current Assets
| 4.811 | 4.554 | 4.517 | 5.208 | 5.684 | 4.147 | 3.717 | 9.68 | 14.252 | 9.837 | 22.067 | 40.019 | 2.761 | 2.573 | 2.633 | 2.322 | 4.944 | 2.846 | 1.912 | 2.877 | 3.131 | 4.051 | 2.102 | 2.307 | 2.01 | 1.55 | 1.21 | 1.485 | 1.572 | 2.467 | 1.981 | 1.3 | 6.701 | 4.617 | 1.493 | 0 |
Total Current Assets
| 1,777.112 | 1,223.871 | 1,153.649 | 936.11 | 840.078 | 930.481 | 931.825 | 802.426 | 440.713 | 507.727 | 447.306 | 564.079 | 350.159 | 308.49 | 259.919 | 239.425 | 252.359 | 423.515 | 402.087 | 390.284 | 386.693 | 459.843 | 458.208 | 367.3 | 316.931 | 344.399 | 347.865 | 363.849 | 300.337 | 363.815 | 428.112 | 435.494 | 73.036 | 75.963 | 67.569 | 4.44 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 772.479 | 788.719 | 672.764 | 678.089 | 683.789 | 680.704 | 676.089 | 674.507 | 670.554 | 657.028 | 657.568 | 648.775 | 646.349 | 642.756 | 646.287 | 644.691 | 631.175 | 630.931 | 593.621 | 583.886 | 557.763 | 495.872 | 418.42 | 373.435 | 349.737 | 339.01 | 316.469 | 287.76 | 261.879 | 254.4 | 254.817 | 238.272 | 232.274 | 235.846 | 237.8 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Intangible Assets
| 0 | 3.042 | 3.054 | 2.892 | 2.523 | 2.622 | 2.721 | 2.811 | 2.466 | 2.564 | 2.567 | 2.532 | 2.639 | 2.171 | 2.28 | 2.28 | 2.388 | 2.496 | 2.151 | 2.129 | 1.88 | 1.161 | 1.463 | 1.749 | 2.058 | 2.126 | 2.432 | 2.754 | 2.867 | 3.175 | 3.479 | 2.425 | 2.679 | 2.939 | 3.199 | 0 |
Goodwill and Intangible Assets
| 8.701 | 3.042 | 3.054 | 2.892 | 2.523 | 2.622 | 2.721 | 2.811 | 2.466 | 2.564 | 2.567 | 2.532 | 2.639 | 2.171 | 2.28 | 2.28 | 2.388 | 2.496 | 2.151 | 2.129 | 1.88 | 1.161 | 1.463 | 1.749 | 2.058 | 2.126 | 2.432 | 2.754 | 2.867 | 3.175 | 3.479 | 2.425 | 2.679 | 2.939 | 3.199 | 0 |
Long Term Investments
| 206.448 | 591.269 | 618.995 | 634 | 630 | 686 | 620 | 209.28 | 209.28 | 209.28 | 209.28 | 26.833 | 66.031 | 65.76 | 78.483 | 79.218 | 76.982 | 67.289 | 85.266 | 110.293 | 77.092 | 100.074 | 80.95 | 185.983 | 196.307 | 222.838 | 227.172 | 228.234 | 247.829 | 239.649 | 183.921 | 160.798 | 0 | 0 | 0 | 0 |
Tax Assets
| 14.537 | 11.334 | 5.454 | 6.546 | 8.305 | 9.781 | 10.661 | 10.314 | 9.528 | 9.669 | 9.278 | 12.791 | 10.537 | 9.561 | 8.615 | 3.521 | 3.219 | 3.039 | 2.752 | 2.78 | 2.648 | 2.52 | 2.149 | 1.952 | 1.775 | 1.823 | 1.439 | 1.869 | 1.898 | 1.579 | 1.782 | 1.591 | 0 | 0 | 1.245 | 0 |
Other Non-Current Assets
| 4.688 | 4.622 | 4.917 | 6.692 | 6.684 | 6.738 | 7.208 | 6.381 | 6.48 | 6.646 | 6.245 | 6.463 | 7.044 | 6.597 | 6.903 | 7.639 | 7.047 | 7.567 | 7.579 | 9.631 | 11.738 | 8.584 | 7.111 | 5.976 | 3.914 | 4.206 | 4.935 | 4.835 | 7.638 | 1.122 | 5.512 | 0.918 | 3.947 | 2.227 | 0.599 | -4.44 |
Total Non-Current Assets
| 1,006.853 | 1,398.986 | 1,305.183 | 1,328.219 | 1,331.301 | 1,385.845 | 1,316.679 | 903.293 | 898.308 | 885.187 | 884.938 | 697.394 | 732.6 | 726.845 | 742.569 | 737.349 | 720.811 | 711.322 | 691.369 | 708.719 | 651.121 | 608.211 | 510.093 | 569.095 | 553.791 | 570.003 | 552.446 | 525.452 | 522.111 | 499.925 | 449.51 | 404.004 | 238.9 | 241.012 | 242.843 | -4.44 |
Total Assets
| 2,783.965 | 2,622.857 | 2,458.832 | 2,264.329 | 2,171.379 | 2,316.326 | 2,248.504 | 1,705.719 | 1,339.021 | 1,392.914 | 1,332.244 | 1,261.473 | 1,082.759 | 1,035.335 | 1,002.488 | 976.774 | 973.17 | 1,134.837 | 1,093.456 | 1,099.003 | 1,037.814 | 1,068.054 | 968.301 | 936.395 | 870.722 | 914.402 | 900.311 | 889.301 | 822.448 | 863.74 | 877.622 | 839.498 | 311.936 | 316.975 | 310.412 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Account Payables
| 116.869 | 123.002 | 34.51 | 119.997 | 120.302 | 98.54 | 27.86 | 91.262 | 74.465 | 73.747 | 19.55 | 82.758 | 77.735 | 57.169 | 28.255 | 81.786 | 55.213 | 70.698 | 28.251 | 134.747 | 143.954 | 116.946 | 19.617 | 73.771 | 53.821 | 45.502 | 20.135 | 74.495 | 45.568 | 40.436 | 80.956 | 61.64 | 38.108 | 38.804 | 58.364 | 0 |
Short Term Debt
| 5.895 | 5.754 | 6.568 | 7.741 | 7.892 | 7.749 | 7.616 | 7.295 | 7.181 | 6.866 | 6.556 | 7.387 | 7.015 | 6.543 | 6.048 | 5.656 | 5.393 | 5.235 | 84.932 | 0 | 0 | 0 | -2.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.231 | 8.47 | 12.798 | 0 |
Tax Payables
| 117.858 | 38.209 | 25.21 | 15.528 | 18.222 | 29.134 | 20.616 | 15.213 | 26.124 | 49.092 | 32.017 | 22.6 | 21.86 | 11.631 | 8.245 | 0 | 17.14 | 19.911 | 18.864 | 14.305 | 17.858 | 19.267 | 10.11 | 5.475 | 7.203 | 9.394 | 6.071 | 4.712 | 4.543 | 5.919 | 3.73 | 5.1 | 0 | 0 | 5.265 | 0 |
Deferred Revenue
| 20.451 | 20.226 | 17.106 | 17.284 | 16.307 | 15.146 | 14.681 | 18.059 | 18.878 | 19.001 | 25.314 | 61.503 | 10.533 | 9.259 | 8.568 | 8.823 | 9.903 | 10.974 | 13.449 | 0 | 0 | 0 | 2.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.536 | 0 |
Other Current Liabilities
| 144.891 | 65.308 | 151.559 | 42.847 | 45.514 | 61.349 | 150.993 | 36.939 | 46.291 | 71.862 | 132.146 | 51.127 | 35.384 | 24.199 | 55.271 | 13.462 | 29.237 | 35.517 | 1.343 | 49.659 | 32.959 | 33.165 | 77.222 | 19.222 | 19.797 | 22.166 | 50.698 | 6.151 | 15.318 | 17.499 | 4.946 | 6.36 | 16.678 | 31.007 | 0.92 | 0 |
Total Current Liabilities
| 288.106 | 214.29 | 209.743 | 187.869 | 190.015 | 182.784 | 201.15 | 153.555 | 146.815 | 171.476 | 183.566 | 202.775 | 130.667 | 97.17 | 98.141 | 109.727 | 99.746 | 122.424 | 127.974 | 184.406 | 176.913 | 150.111 | 96.839 | 92.993 | 73.618 | 67.668 | 70.833 | 80.646 | 60.886 | 57.935 | 85.902 | 68 | 60.017 | 78.281 | 77.618 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Long Term Debt
| 73.761 | 75.289 | 9.639 | 10.419 | 12.189 | 14.219 | 16.207 | 18.161 | 19.752 | 21.691 | 23.597 | 26.207 | 28.13 | 30.02 | 31.877 | 33.594 | 35.145 | 36.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.131 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | 11.363 | 10.698 | 0 | 0 | 0 | 0 | 0 | 10.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 87.991 | 93.693 | 83.385 | 82.445 | 91.339 | 83.827 | 4.718 | 4.782 | 4.713 | 5.282 | 0 | 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 Non-Current Liabilities
| 18.961 | 18.867 | 17.706 | 6.913 | 6.501 | 15.852 | 14.418 | 17.068 | 19.303 | 17.748 | 5.968 | 17.574 | 16.417 | 15.047 | 14.909 | 14.065 | 12.406 | 11.271 | 11.544 | 11.575 | 12.061 | 10.915 | 9.467 | 8.859 | 8.11 | 7.785 | 6.341 | 5.582 | 5.148 | 4.84 | 4.342 | 4.144 | 0 | 0 | 3.186 | 0 |
Total Non-Current Liabilities
| 92.722 | 182.147 | 121.038 | 112.08 | 111.833 | 121.41 | 114.451 | 39.947 | 43.837 | 44.152 | 45.356 | 43.781 | 44.547 | 45.067 | 46.786 | 47.659 | 47.551 | 47.834 | 11.544 | 11.575 | 12.061 | 10.915 | 9.467 | 8.859 | 8.11 | 7.785 | 6.341 | 5.582 | 5.148 | 4.84 | 4.342 | 4.144 | 0 | 0 | 3.317 | 0 |
Total Liabilities
| 380.828 | 396.437 | 330.781 | 299.949 | 301.848 | 304.194 | 315.602 | 193.502 | 190.652 | 215.628 | 228.922 | 246.556 | 175.214 | 142.237 | 144.927 | 157.386 | 147.297 | 170.258 | 139.518 | 195.981 | 188.974 | 161.026 | 106.306 | 101.852 | 81.728 | 75.453 | 77.174 | 86.228 | 66.034 | 62.775 | 90.244 | 72.144 | 60.017 | 78.281 | 80.936 | 0 |
Equity: | ||||||||||||||||||||||||||||||||||||
Preferred 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 |
Common Stock
| 388.669 | 355.095 | 355.095 | 349.753 | 349.753 | 337.448 | 337.447 | 332 | 312 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 216.6 | 216.6 | 216.6 | 0 |
Retained Earnings
| 744.331 | 903.601 | 847.954 | 755.702 | 662.542 | 860.841 | 782.502 | 431.222 | 355.178 | 396.432 | 321.986 | 243.504 | 145.349 | 134.919 | 99.253 | 66.145 | 69.868 | 196.091 | 184.659 | 161.753 | 113.806 | 174.364 | 129.666 | 108.065 | 62.576 | 112.244 | 90.235 | 78.3 | 37.245 | 89.925 | 76.234 | 59.392 | 31.588 | 18.637 | 12.877 | 0 |
Accumulated Other Comprehensive Income/Loss
| 58.282 | 58.282 | 58.282 | 57.257 | 57.257 | 57.257 | 57.257 | 53.757 | 53.757 | 53.757 | 53.757 | 42.666 | 46.835 | 51.493 | 52.878 | 40.806 | 21.189 | 21.189 | 21.189 | 14.419 | 14.419 | 14.419 | 14.419 | 8.642 | 8.642 | 8.642 | 8.642 | 5.095 | 4.407 | 4.024 | 4.129 | 0.662 | -0 | 0 | -0 | 188.053 |
Other Total Stockholders Equity
| 1,099.925 | 839.656 | 839.656 | 775.472 | 775.472 | 733.589 | 733.589 | 673.034 | 405.034 | 405.034 | 405.034 | 405.034 | 390.693 | 380.77 | 378.565 | 385.417 | 405.034 | 405.034 | 405.213 | 409.185 | 411.051 | 411.084 | 410.991 | 411.461 | 411.731 | 412.052 | 412.007 | 407.016 | 411.605 | 407.016 | 407.016 | 407.3 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 2,291.207 | 2,156.634 | 2,100.987 | 1,938.184 | 1,845.024 | 1,989.135 | 1,910.796 | 1,490.013 | 1,125.969 | 1,155.223 | 1,080.777 | 991.204 | 882.877 | 867.182 | 830.696 | 792.368 | 796.091 | 922.314 | 911.061 | 885.357 | 839.276 | 899.867 | 855.076 | 828.168 | 782.949 | 832.938 | 810.884 | 790.411 | 753.257 | 800.965 | 787.378 | 767.354 | 248.188 | 235.237 | 229.477 | 188.053 |
Total Equity
| 2,403.137 | 2,226.42 | 2,128.05 | 1,964.38 | 1,869.531 | 2,012.132 | 1,932.902 | 1,512.217 | 1,148.369 | 1,177.286 | 1,103.322 | 1,014.917 | 907.545 | 893.098 | 857.561 | 819.388 | 825.873 | 964.579 | 953.937 | 903.022 | 848.84 | 907.028 | 861.995 | 834.543 | 788.994 | 838.949 | 823.138 | 803.073 | 756.414 | 800.965 | 787.378 | 767.354 | 248.188 | 235.237 | 229.477 | 188.053 |
Total Liabilities & Shareholders Equity
| 2,783.965 | 2,622.857 | 2,458.832 | 2,264.329 | 2,171.379 | 2,316.326 | 2,248.504 | 1,705.719 | 1,339.021 | 1,392.914 | 1,332.244 | 1,261.473 | 1,082.759 | 1,035.335 | 1,002.488 | 976.774 | 973.17 | 1,134.837 | 1,093.456 | 1,099.003 | 1,037.814 | 1,068.054 | 968.301 | 936.395 | 870.722 | 914.402 | 900.311 | 889.301 | 822.448 | 863.74 | 877.622 | 839.498 | 308.205 | 313.518 | 310.412 | 188.053 |