Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
B

BJC Heavy Industries PCL
SET:BJCHI

Watchlist Manager
BJC Heavy Industries PCL
SET:BJCHI
Watchlist
Price: 0.61 THB
Market Cap: ฿975.8m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-
5Y
-27%
10Y
-86%
Investing Cash Flow
+
3Y
-
5Y
-100%
10Y
-
Financing Cash Flow
+
3Y
+68%
5Y
+93%
10Y
+96%

Cash Flow Statement
BJC Heavy Industries PCL

Rotate your device to view
Cash Flow Statement
Currency: THB
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Operating Cash Flow
Net Income
793
1 105
1 114
1 188
1 206
1 003
1 064
910
1 004
997
945
1 108
1 320
1 498
1 510
892
112
(382)
(615)
(549)
(524)
(466)
(426)
(355)
(231)
(130)
(116)
(50)
47
153
52
(73)
(194)
(215)
(70)
181
155
85
62
42
190
210
234
(76)
75
348
327
380
(28)
(369)
(477)
(351)
(167)
Depreciation & Amortization
40
42
44
46
49
56
64
75
84
91
94
96
98
101
105
108
111
111
111
110
109
108
108
108
107
105
102
98
97
100
110
121
129
132
131
129
129
129
131
140
158
172
178
178
169
164
158
147
135
123
116
114
110
Other Non-Cash Items
15
35
63
(15)
28
30
(837)
(749)
(761)
(427)
704
721
811
473
170
156
(25)
10
27
27
99
113
(52)
(21)
(43)
(92)
130
46
28
(89)
(73)
(54)
1
21
(119)
(146)
(113)
4
44
69
88
46
(23)
(19)
44
(52)
44
339
347
456
522
259
128
Cash Taxes Paid
9
9
7
7
4
4
12
15
13
14
15
14
14
14
10
7
8
7
2
1
0
0
0
0
5
9
10
11
11
8
6
6
4
4
6
7
3
3
3
2
(0)
(3)
(2)
(2)
1
(1)
(1)
(1)
(1)
0
(1)
0
0
Cash Interest Paid
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
1
1
1
1
1
1
0
0
1
1
1
0
2
2
2
2
1
1
0
0
0
0
0
1
0
0
1
1
1
2
1
1
0
0
0
0
0
Change in Working Capital
(735)
(426)
(660)
(268)
(466)
(1 522)
(1 047)
(992)
(1 153)
(560)
(933)
(1 377)
(1 372)
(1 201)
(714)
(3)
1 018
1 388
1 495
1 217
1 052
566
565
680
488
411
179
(107)
(454)
(797)
(824)
(293)
221
728
1 082
795
1 075
916
484
214
(721)
(1 103)
(1 024)
(468)
(198)
(273)
(472)
(858)
(689)
(351)
(110)
(45)
45
Cash from Operating Activities
113
N/A
757
+570%
561
-26%
950
+69%
818
-14%
(434)
N/A
(755)
-74%
(756)
0%
(827)
-9%
100
N/A
811
+712%
549
-32%
857
+56%
871
+2%
1 071
+23%
1 153
+8%
1 216
+6%
1 127
-7%
1 018
-10%
805
-21%
736
-9%
321
-56%
195
-39%
412
+111%
321
-22%
293
-9%
294
+0%
(12)
N/A
(281)
-2 242%
(633)
-125%
(735)
-16%
(300)
+59%
157
N/A
666
+323%
1 025
+54%
960
-6%
1 246
+30%
1 134
-9%
720
-36%
465
-35%
(285)
N/A
(675)
-137%
(635)
+6%
(385)
+39%
90
N/A
186
+107%
56
-70%
8
-86%
(235)
N/A
(142)
+40%
52
N/A
(24)
N/A
116
N/A
Investing Cash Flow
Capital Expenditures
(174)
(201)
(246)
(375)
(389)
(529)
(568)
(480)
(418)
(224)
(123)
(95)
(95)
(99)
(88)
(66)
(102)
(96)
(110)
(97)
(33)
(38)
(27)
(41)
(109)
(121)
(138)
(196)
(236)
(271)
(285)
(213)
(198)
(47)
(12)
(11)
(25)
(40)
(155)
(323)
(403)
(400)
(317)
(160)
(78)
(74)
(48)
(38)
(27)
(23)
(15)
(10)
(4)
Other Items
11
13
13
1
2
(7)
(7)
(29)
(31)
(22)
(22)
(1)
(0)
1
2
3
5
4
(335)
(495)
0
(0)
(316)
(151)
(648)
(638)
27
156
230
610
613
464
479
2
(11)
6
(76)
(93)
(521)
(311)
63
(176)
206
272
(1)
113
155
(123)
(176)
(37)
(36)
(29)
4
Cash from Investing Activities
(163)
N/A
(188)
-16%
(233)
-24%
(374)
-61%
(387)
-3%
(535)
-38%
(575)
-7%
(509)
+11%
(448)
+12%
(246)
+45%
(145)
+41%
(95)
+34%
(95)
+0%
(98)
-4%
(86)
+13%
(63)
+27%
(97)
-55%
(92)
+5%
(445)
-383%
(592)
-33%
(33)
+94%
(38)
-17%
(343)
-798%
(192)
+44%
(756)
-293%
(759)
0%
(112)
+85%
(41)
+64%
(6)
+85%
339
N/A
328
-3%
251
-23%
281
+12%
(46)
N/A
(23)
+50%
(5)
+80%
(101)
-2 107%
(133)
-32%
(676)
-408%
(634)
+6%
(340)
+46%
(576)
-69%
(110)
+81%
111
N/A
(80)
N/A
40
N/A
107
+168%
(159)
N/A
(203)
-27%
(60)
+70%
(50)
+16%
(40)
+21%
0
N/A
Financing Cash Flow
Net Issuance of Common Stock
0
16
16
16
2 335
2 320
2 320
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
0
0
0
0
0
0
0
0
0
0
6
6
0
0
0
0
0
(1)
(1)
(1)
0
(5)
(9)
(10)
Net Issuance of Debt
(5)
(5)
(5)
(5)
(6)
(6)
(7)
(7)
(8)
(9)
(9)
(8)
(8)
(7)
(7)
(8)
(9)
(9)
(9)
(9)
(9)
(9)
(8)
(8)
(6)
(3)
(2)
2
6
5
5
1
0
(3)
(3)
(3)
0
(1)
0
0
0
0
0
0
0
0
(7)
(8)
(9)
(10)
(5)
(4)
(4)
Cash Paid for Dividends
(57)
(506)
(449)
(449)
(449)
0
(768)
(768)
(768)
0
(320)
(320)
(320)
0
(800)
(800)
(1 000)
0
(400)
(400)
(200)
0
0
0
0
0
(160)
(160)
(160)
0
(208)
(208)
(208)
0
(48)
(48)
(48)
0
(80)
(80)
(80)
0
(192)
(192)
(192)
0
(128)
(128)
(128)
0
0
0
0
Other
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(5)
(5)
(4)
(4)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(6)
(0)
(2)
(2)
3
(2)
(3)
(1)
0
(0)
(1)
0
40
34
29
28
(18)
(18)
(19)
(23)
(13)
(7)
(0)
4
(0)
(0)
(0)
Cash from Financing Activities
(62)
N/A
(496)
-699%
(439)
+11%
(439)
0%
1 880
N/A
2 313
+23%
1 544
-33%
1 543
0%
(777)
N/A
(778)
0%
(330)
+58%
(330)
+0%
(330)
0%
(329)
+0%
(812)
-146%
(813)
0%
(1 012)
-25%
(1 013)
0%
(410)
+59%
(410)
+0%
(209)
+49%
(209)
+0%
(9)
+96%
(8)
+8%
(6)
+23%
(4)
+39%
(168)
-4 404%
(166)
+1%
(163)
+2%
(164)
-1%
(207)
-26%
(208)
-1%
(211)
-1%
(211)
0%
(51)
+76%
(51)
+1%
(49)
+4%
(49)
0%
(39)
+20%
(39)
0%
(45)
-15%
(45)
+0%
(204)
-352%
(210)
-3%
(211)
-1%
(215)
-2%
(147)
+31%
(143)
+3%
(138)
+4%
(134)
+3%
(10)
+92%
(13)
-26%
(15)
-10%
Change in Cash
Effect of Foreign Exchange Rates
(9)
(12)
(26)
(1)
(0)
8
22
(19)
(19)
(13)
(8)
2
0
(7)
(21)
(10)
2
(26)
(28)
(32)
(56)
(69)
25
(3)
11
32
(84)
(20)
16
47
70
36
(10)
19
63
117
92
20
7
(63)
(69)
(29)
(26)
(0)
6
33
4
(34)
26
(10)
(13)
17
(8)
Net Change in Cash
(121)
N/A
62
N/A
(137)
N/A
136
N/A
2 310
+1 603%
1 352
-42%
237
-82%
259
+10%
(2 071)
N/A
(937)
+55%
328
N/A
125
-62%
432
+245%
436
+1%
152
-65%
268
+76%
109
-59%
(3)
N/A
135
N/A
(229)
N/A
438
N/A
4
-99%
(131)
N/A
209
N/A
(430)
N/A
(438)
-2%
(68)
+84%
(238)
-247%
(434)
-82%
(411)
+5%
(544)
-33%
(220)
+60%
217
N/A
429
+97%
1 013
+136%
1 021
+1%
1 188
+16%
972
-18%
12
-99%
(270)
N/A
(740)
-174%
(1 325)
-79%
(976)
+26%
(483)
+50%
(195)
+60%
43
N/A
20
-54%
(329)
N/A
(550)
-67%
(346)
+37%
(22)
+93%
(59)
-163%
93
N/A
Free Cash Flow
Free Cash Flow
(61)
N/A
556
N/A
316
-43%
575
+82%
429
-25%
(962)
N/A
(1 323)
-38%
(1 236)
+7%
(1 244)
-1%
(124)
+90%
687
N/A
454
-34%
762
+68%
771
+1%
983
+27%
1 087
+11%
1 114
+2%
1 031
-7%
909
-12%
707
-22%
703
-1%
283
-60%
168
-41%
371
+121%
213
-43%
173
-19%
156
-10%
(208)
N/A
(517)
-148%
(904)
-75%
(1 020)
-13%
(512)
+50%
(40)
+92%
619
N/A
1 013
+64%
949
-6%
1 221
+29%
1 094
-10%
565
-48%
143
-75%
(689)
N/A
(1 075)
-56%
(952)
+11%
(545)
+43%
12
N/A
112
+852%
8
-93%
(30)
N/A
(262)
-783%
(165)
+37%
37
N/A
(33)
N/A
112
N/A

See Also

Summary
BJCHI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BJCHI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BJCHI stock valuation using valuation multiples.
Wall Street Estimates
BJCHI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BJCHI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 326,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett