The Erawan Group Public Company Limited
SET:ERW.BK
4 (THB) • At close October 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 1,216.704 | 1,531.836 | 1,242.087 | 1,622.576 | 968.889 | 1,051.29 | 1,076.976 | 795.425 | 1,011.253 | 675.986 | 827.445 | 410.302 | 450.196 | 220.384 | 277.489 | 416.081 | 167.379 | 116.229 | 89.319 | 239.459 | 364.711 | 250.012 | 295.784 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.167 | 45.016 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,216.704 | 1,531.836 | 1,242.087 | 1,622.576 | 968.889 | 1,051.29 | 1,076.976 | 795.425 | 1,011.253 | 675.986 | 827.445 | 410.302 | 450.196 | 220.384 | 277.489 | 416.081 | 167.379 | 152.396 | 134.335 | 239.459 | 364.711 | 250.012 | 295.784 |
Net Receivables
| 410.303 | 362.039 | 302.274 | 249.78 | 351.172 | 366.024 | 346.386 | 253.429 | 245.958 | 239.033 | 219.168 | 212.564 | 173.757 | 148.046 | 148.495 | 318.578 | 169.957 | 146.704 | 120.028 | 98.566 | 87.595 | 107.124 | 116.84 |
Inventory
| 48.963 | 43.467 | 39.306 | 46.207 | 52.368 | 55.434 | 56.83 | 53.232 | 61.518 | 55.341 | 51.606 | 49.097 | 52.822 | 72.898 | 78.247 | 47.987 | 42.155 | 43.771 | 49.889 | 32.877 | 40.293 | 168.838 | 181.467 |
Other Current Assets
| 30.747 | 21.339 | 18.239 | 11.264 | 26.554 | 32.407 | 92.479 | 176.075 | 89.89 | 73.174 | 69.09 | 146.774 | 94.538 | 110.208 | 88.916 | 42.577 | 352.445 | 167.706 | 155.766 | 28.154 | 71.234 | 68.266 | 265.975 |
Total Current Assets
| 1,885.482 | 2,026.316 | 2,655.455 | 1,962.204 | 1,456.326 | 1,559.941 | 1,572.671 | 1,278.161 | 1,408.618 | 1,046.697 | 1,227.027 | 818.737 | 771.313 | 602.162 | 825.766 | 908.796 | 751.482 | 536.362 | 494.01 | 417.294 | 583.178 | 618.387 | 898.115 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21,395.547 | 19,284.913 | 19,408.632 | 18,721.474 | 15,822.933 | 13,505.201 | 12,567.566 | 11,707.469 | 11,632.324 | 11,603.424 | 10,557.667 | 10,122.117 | 9,493.56 | 10,255.825 | 10,406.635 | 9,625.569 | 7,389.852 | 6,968.761 | 8,488.725 | 7,501.046 | 7,030.377 | 5,975.371 | 7,239.892 |
Goodwill
| 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
| 27.344 | 34.867 | 202.066 | 43.428 | 42.079 | 1,405.015 | 1,440.44 | 1,495.158 | 1,379.912 | 1,457.244 | 1,520.311 | 1,595.127 | 1,651.245 | 1,854.486 | 1,787.066 | 1,856.122 | 48.053 | 943.356 | 49.278 | 49.05 | 27.516 | 1,259.095 | 972.733 |
Goodwill and Intangible Assets
| 27.344 | 34.867 | 202.066 | 43.428 | 42.079 | 1,405.015 | 1,440.44 | 1,495.158 | 1,379.913 | 1,457.244 | 1,520.311 | 1,595.127 | 1,651.245 | 1,854.486 | 1,787.066 | 1,856.122 | 48.053 | 943.356 | 49.278 | 49.05 | 27.516 | 1,259.095 | 972.733 |
Long Term Investments
| 83.746 | 63.137 | 48.267 | 48.503 | 80.334 | 93.083 | 110.534 | 156.418 | 162.969 | 162.97 | 164.716 | 2.097 | 2.825 | 207.251 | 234.984 | 3.353 | 4.617 | 6.12 | 5.246 | 4.856 | 5.286 | 7.137 | 112.951 |
Tax Assets
| 50.998 | 41.069 | 29.501 | 61.499 | 18.437 | 12.849 | 13.363 | 12.936 | 10.695 | 7.447 | 7.299 | 0 | 94.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 231.814 | 261.509 | 106.292 | 377.608 | 414.152 | 372.602 | 343.122 | 260.972 | 225.528 | 238.836 | 238.283 | 295.975 | 224.863 | 30.703 | 34.366 | 236.258 | 2,061.347 | 266.167 | 523.945 | 527.522 | 547.728 | 708.104 | 975.685 |
Total Non-Current Assets
| 21,789.449 | 19,685.495 | 19,794.758 | 19,252.513 | 16,377.936 | 15,388.751 | 14,475.024 | 13,632.954 | 13,411.429 | 13,469.92 | 12,488.275 | 12,015.316 | 11,466.552 | 12,348.266 | 12,463.05 | 11,721.302 | 9,503.868 | 8,184.403 | 9,067.195 | 8,082.474 | 7,610.907 | 7,949.707 | 9,301.261 |
Total Assets
| 23,674.931 | 21,711.812 | 22,450.213 | 21,214.716 | 17,834.262 | 16,948.692 | 16,047.695 | 14,911.115 | 14,820.047 | 14,516.617 | 13,715.302 | 12,834.053 | 12,237.865 | 12,950.427 | 13,288.817 | 12,630.098 | 10,255.349 | 8,720.766 | 9,561.205 | 8,499.768 | 8,194.085 | 8,568.094 | 10,199.376 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 294.616 | 291.023 | 142.676 | 144.665 | 234.304 | 224.887 | 279.508 | 252.273 | 261.407 | 386.04 | 501.799 | 466.314 | 256.552 | 252.85 | 331.166 | 279.917 | 497.119 | 211.07 | 192.196 | 191.218 | 127.257 | 302.466 | 341.332 |
Short Term Debt
| 1,995.985 | 852.542 | 868.161 | 2,209.413 | 2,037.596 | 2,274.452 | 2,011.366 | 2,558.44 | 2,618.177 | 1,721.455 | 1,004.447 | 1,080.35 | 771.35 | 769.45 | 904.476 | 1,571.993 | 2,224.2 | 653.631 | 1,466.333 | 1,007.681 | 604.114 | 702.603 | 582.552 |
Tax Payables
| 44.954 | 30.36 | 9.487 | 6.638 | 97.792 | 90.233 | 76.002 | 49.673 | 40.121 | 31.953 | 43.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.198 | 45.93 | 72.714 | 93.803 | 24.711 |
Deferred Revenue
| 150.723 | 135.961 | 139.652 | 130.263 | 219.829 | 203.442 | 76.002 | 49.673 | 165.924 | 32.78 | 28.258 | 0 | 1.718 | 0.819 | 0.529 | 0.516 | 1.187 | 1.596 | 163.749 | 129.563 | 140.879 | 187.999 | 101.802 |
Other Current Liabilities
| 616.608 | 482.084 | 338.509 | 328.002 | 868.577 | 837.046 | 850.934 | 745.715 | 512.806 | 575.96 | 581.538 | 473.716 | 415.668 | 348.221 | 366.066 | 373.99 | 688.465 | 354.629 | 157.844 | 85.48 | 86.079 | 92.234 | 83.263 |
Total Current Liabilities
| 3,057.932 | 1,761.61 | 1,488.998 | 2,812.344 | 3,360.306 | 3,539.828 | 3,217.81 | 3,606.101 | 3,558.314 | 2,716.236 | 2,116.042 | 2,020.38 | 1,445.288 | 1,371.341 | 1,602.236 | 2,226.415 | 3,410.971 | 1,220.926 | 1,980.123 | 1,413.942 | 958.328 | 1,285.303 | 1,108.949 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 13,352.268 | 13,382.157 | 14,058.928 | 14,255.807 | 8,126.05 | 7,330.795 | 7,058.057 | 5,869.004 | 5,988.495 | 6,722.167 | 6,029.917 | 6,793.717 | 6,953.348 | 8,290.816 | 8,129.487 | 6,521.443 | 2,580.458 | 3,614.488 | 2,995.092 | 2,787.26 | 3,048.928 | 2,465.774 | 4,428.35 |
Deferred Revenue Non-Current
| 36.661 | 16.683 | 31.309 | 35.688 | 51.978 | 56.179 | 12.313 | 14.337 | 16.361 | 18.386 | 20.41 | 22.434 | 26.482 | 15.321 | 18.135 | 0 | 0 | 0 | 0 | 0 | 0 | 134.361 | 180.989 |
Deferred Tax Liabilities Non-Current
| 533.617 | 557.337 | 606.823 | 52.292 | 50.615 | 50.799 | 47.204 | 43.97 | 41.045 | 38.582 | 35.57 | 114.922 | 86.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 627.348 | 606.166 |
Other Non-Current Liabilities
| 324.508 | 272.398 | 241.436 | 130.026 | 304.018 | 262.666 | 309.279 | 305.149 | 299.1 | 287.301 | 284.466 | 168.439 | -43.272 | 0 | 0 | 123.827 | 513.387 | 978.875 | 595.871 | 300.006 | 296.767 | 564.638 | 612.107 |
Total Non-Current Liabilities
| 14,247.054 | 14,228.575 | 14,938.495 | 14,473.814 | 8,532.661 | 7,700.438 | 7,426.853 | 6,232.46 | 6,345.002 | 7,066.435 | 6,370.363 | 7,099.512 | 7,023.102 | 8,306.137 | 8,147.622 | 6,645.27 | 3,093.844 | 4,593.363 | 3,590.963 | 3,087.266 | 3,345.695 | 3,792.121 | 5,827.613 |
Total Liabilities
| 17,304.986 | 15,990.185 | 16,427.494 | 17,286.158 | 11,892.968 | 11,240.266 | 10,644.663 | 9,838.561 | 9,903.315 | 9,782.67 | 8,486.405 | 9,119.892 | 8,468.39 | 9,677.477 | 9,749.858 | 8,871.685 | 6,504.816 | 5,814.289 | 5,571.086 | 4,501.208 | 4,304.023 | 5,077.424 | 6,936.561 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533.444 | 533.444 | 889.074 |
Common Stock
| 4,531.56 | 4,531.56 | 4,531.56 | 2,517.533 | 2,517.533 | 2,507.716 | 2,500.893 | 2,498.173 | 2,498.173 | 2,478.778 | 2,474.635 | 2,245.438 | 2,244.779 | 2,244.779 | 2,244.779 | 0 | 2,214.575 | 1,959.085 | 1,453.048 | 1,453.048 | 919.604 | 915.584 | 1,522.673 |
Retained Earnings
| -1,124.878 | -1,796.72 | -1,758.931 | 247.336 | 2,227.756 | 2,034.593 | 1,729.896 | 1,374.318 | 1,168.138 | 1,092.495 | 1,772.821 | 907.5 | 981.201 | 528.65 | 803.666 | 0 | 1,110.488 | 806.723 | 609.624 | 439.018 | 257.233 | 14.477 | -2,058.421 |
Accumulated Other Comprehensive Income/Loss
| 295.26 | 271.33 | 271.33 | 271.33 | 271.33 | 253.273 | 235.558 | 235.558 | 206.508 | 193.808 | 188.358 | 0 | 0 | -0.597 | -0.191 | 0 | 0 | 1.677 | 1.038 | 0.53 | 0.685 | 0 | 0 |
Other Total Stockholders Equity
| 2,627.634 | 2,692.307 | 2,968.101 | 776.545 | 745.536 | 747.532 | 769.673 | 809.873 | 829.752 | 789.071 | 599.498 | 358.323 | 362.63 | 358.143 | 358.143 | 0 | 324.329 | 30.07 | 1,551.58 | 1,637.286 | 1,721.122 | 1,275.047 | 2,383.267 |
Total Shareholders Equity
| 6,329.575 | 5,698.477 | 6,012.06 | 3,812.745 | 5,762.155 | 5,543.115 | 5,236.02 | 4,917.922 | 4,702.571 | 4,554.152 | 5,035.312 | 3,511.261 | 3,588.61 | 3,130.975 | 3,406.397 | 3,758.413 | 3,649.392 | 2,797.555 | 3,615.291 | 3,529.882 | 3,432.089 | 2,738.551 | 2,736.592 |
Total Equity
| 6,369.945 | 5,721.626 | 6,022.719 | 3,928.559 | 5,941.294 | 5,708.426 | 5,403.032 | 5,072.554 | 4,916.731 | 4,733.946 | 5,228.897 | 3,714.161 | 3,769.475 | 3,272.95 | 3,538.959 | 3,758.413 | 3,750.534 | 2,906.477 | 3,990.119 | 3,998.561 | 3,890.062 | 3,490.67 | 3,262.815 |
Total Liabilities & Shareholders Equity
| 23,674.931 | 21,711.812 | 22,450.213 | 21,214.716 | 17,834.262 | 16,948.692 | 16,047.695 | 14,911.115 | 14,820.047 | 14,516.617 | 13,715.302 | 12,834.053 | 12,237.865 | 12,950.427 | 13,288.817 | 12,630.098 | 10,255.349 | 8,720.766 | 9,561.205 | 8,499.768 | 8,194.085 | 8,568.094 | 10,199.376 |