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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||
Net Income
| 759.877 | -213.062 | -2,155.372 | -1,778.583 | 502.75 | 593.186 | 565.017 | 407.736 | 232.707 | -110.459 | 966.392 | 166.764 | 530.215 | -259.304 | -197.292 | 78.328 | 401.921 | 409.845 | 257.789 | 501.767 | 502.517 | 366.129 | 99.173 |
Depreciation & Amortization
| 901.09 | 871.844 | 935.661 | 1,012.018 | 829.512 | 775.936 | 738.423 | 729.842 | 717.48 | 671.672 | 666.497 | 641.027 | 645.512 | 683.505 | 627.781 | 504.624 | 426.699 | 400.927 | 346.26 | 277.601 | 255.617 | 308.823 | 340.934 |
Deferred Income Tax
| -16.525 | -25.553 | 45.656 | -39.131 | 154.603 | 164.022 | 172.167 | 121.708 | 98.783 | 18.998 | 90.729 | -13.631 | 52.518 | 14.523 | 42.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 3.415 | 7.06 | 11.095 | 14.104 | 0 | -0.068 | -0.752 | 3.548 | 5.745 | 4.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 124.865 | 263.969 | 54.291 | -340.348 | 29.75 | 13.334 | -44.207 | -85.32 | -47.123 | 46.099 | 166.708 | 52.967 | -28.213 | 186.293 | 41.908 | 30.137 | -200.714 | 62.816 | 120.325 | 87.217 | -50.877 | 45.784 | -140.244 |
Accounts Receivables
| 13.268 | -48.352 | -24.055 | 70.456 | 20.893 | 12.984 | -14.949 | -0.93 | 9.241 | -3.599 | -13.741 | -59.961 | 13.2 | -4.284 | -48.52 | 65.461 | -36.146 | -33.576 | -19.725 | -15.363 | 19.156 | 11.475 | 91.859 |
Inventory
| -5.724 | -4.198 | 6.24 | 6.161 | 3.062 | 3.641 | -5.849 | 8.286 | -6.177 | -3.734 | -2.51 | 3.725 | 20.077 | 5.349 | -20.198 | -5.832 | -1.83 | 6.118 | -6.3 | 6.238 | -37.412 | 12.629 | -152.3 |
Accounts Payables
| -7.77 | 91.28 | 0.18 | -89.16 | 9.145 | -54.667 | 27.156 | -9.182 | 7.457 | 10.426 | 15.16 | 53.027 | -36.562 | -18.787 | 95.769 | -39.718 | -116.821 | 168.489 | -55.177 | 23.082 | -71.169 | 72.487 | 177.625 |
Other Working Capital
| 125.092 | 225.239 | 71.925 | -327.805 | -3.35 | 51.376 | -50.566 | -83.495 | -57.644 | 43.006 | 167.798 | 56.176 | -24.928 | 204.015 | 14.858 | 10.226 | -45.917 | -78.215 | 201.526 | 73.26 | 38.548 | -50.808 | -257.429 |
Other Non Cash Items
| 569.753 | 389.454 | 486.437 | 606.841 | 256.267 | 186.244 | 234.459 | 355.028 | 303.142 | 300.397 | -549.243 | 382.587 | -276.992 | 309.654 | 232.049 | 310.044 | -127.891 | 23.494 | -113.338 | -128.215 | -213.287 | -177.707 | 85.195 |
Operating Cash Flow
| 2,289.085 | 1,286.652 | -633.719 | -535.788 | 1,779.942 | 1,743.817 | 1,679.963 | 1,415.751 | 1,304.921 | 925.953 | 1,344.63 | 1,235.458 | 927.959 | 934.385 | 732.092 | 923.133 | 500.014 | 897.082 | 611.035 | 738.37 | 493.971 | 543.028 | 385.057 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2,280.225 | -803.761 | -602.857 | -629.144 | -1,811.129 | -1,687.54 | -1,532.089 | -915.233 | -743.182 | -1,772.062 | -1,659.698 | -1,118.601 | -544.149 | -653.327 | -1,372.956 | -2,824.31 | -2,171.92 | -1,702.401 | -690.736 | -645.222 | -350.901 | 0 | -320.737 |
Acquisitions Net
| 12.468 | 13.739 | 9.731 | 13.06 | 13.183 | 13.461 | 15.912 | 0.747 | 11.48 | 0 | -366.288 | 0 | 0 | 0 | 0 | 0 | 337.759 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -12.468 | -13.739 | 7.857 | -13.06 | 14.432 | 17.168 | 0 | 0 | 0 | 0 | 1,729.909 | 0 | 0 | 0 | -0.005 | 0 | -3.25 | 0 | -211.064 | -221.988 | -23.986 | -6.48 | -80.76 |
Sales Maturities Of Investments
| 12.468 | 13.739 | 530.998 | 13.06 | 0.099 | 0.097 | 16.715 | 0.966 | 0.032 | 0.215 | 0.101 | 0 | 0.158 | 0.347 | 0 | 0 | 406.913 | 203.353 | 0 | 0 | 102.381 | 67.327 | 17.93 |
Other Investing Activites
| 12.009 | 1,020.907 | 400.714 | 13.897 | 5.558 | -4.063 | 16.385 | 30.167 | 36.266 | 25.498 | 13.316 | 78.355 | 1,359.524 | 5.245 | 28.531 | 26.499 | 58.078 | 11.701 | -39.164 | 37.26 | -1.103 | 675.307 | 100.188 |
Investing Cash Flow
| -2,255.749 | 230.885 | 346.442 | -602.188 | -1,777.857 | -1,660.877 | -1,499.791 | -884.319 | -706.884 | -1,746.349 | -282.66 | -1,040.246 | 815.533 | -647.735 | -1,344.43 | -2,797.81 | -1,372.42 | -1,487.347 | -940.965 | -829.95 | -273.609 | 736.154 | -283.38 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -1,904.374 | -1,957.364 | -3,369.075 | -2,125.692 | -3,907.727 | -3,399.691 | -758.196 | -5,543.656 | -1,261.478 | -718.857 | -1,456.927 | -677.535 | -1,103.683 | -12.63 | -851.308 | -2,132.974 | -330.983 | -1,174.687 | 0 | 0 | -912.498 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 2,014.027 | 0 | 37.183 | 25.126 | 9.792 | 0 | 60.988 | 12.709 | 642.751 | 1.911 | 0 | 0 | 0 | 64.805 | 548.962 | 532.106 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | -37.183 | 0 | 0 | 0 | 1,419.416 | 0 | 242.282 | 1,050.3 | 0 | 0 | 0 | 4,724.559 | 108.05 | 1,384.822 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -176.227 | -226.089 | -225.448 | -149.993 | -99.926 | -99.273 | -374.939 | -42.491 | -218.431 | 0 | 0 | -22.448 | -195.242 | -165.356 | -112.706 | -220.533 | -178.414 | -262.501 | -14.07 | 0 |
Other Financing Activities
| 1,560.087 | 742.726 | 1,233.366 | 4,087.333 | 4,060.901 | 3,532.253 | -486.673 | 4,900.174 | -382.423 | 325.019 | -30.442 | -391.352 | -409.997 | -331.124 | 1,347.501 | -337.769 | 762.883 | -12.36 | 400.323 | 144.742 | 1,069.335 | -1,310.885 | -317.677 |
Financing Cash Flow
| -344.287 | -1,214.638 | -121.682 | 1,785.414 | -72.915 | -92.886 | 121.53 | -743.407 | -262.77 | 668.937 | -644.827 | -235.107 | -1,513.681 | -343.754 | 473.745 | 2,123.379 | 923.556 | 617.175 | 179.79 | -33.671 | -105.663 | -1,324.955 | -317.677 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -4.182 | -13.15 | 28.47 | 6.249 | -11.571 | -15.74 | -20.151 | -3.852 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -315.132 | 289.75 | -380.489 | 653.687 | -82.401 | -25.686 | 281.55 | -215.827 | 335.267 | -151.459 | 417.143 | -39.894 | 229.812 | -57.104 | -138.593 | 248.702 | 51.15 | 26.91 | -150.14 | -125.252 | 114.699 | -45.773 | -216 |
Cash At End Of Period
| 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 |