C

Crown Seal PCL
SET:CSC

Watchlist Manager
Crown Seal PCL
SET:CSC
Watchlist
Price: 45 THB 1.12%
Market Cap: ฿2.4B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+3%
5Y
+29%
10Y
+26%
Operating Income
+
3Y
-11%
5Y
-19%
10Y
-39%
Net Income
+
3Y
-9%
5Y
-20%
10Y
-41%

Earnings Waterfall
Crown Seal PCL

Income Statement
Crown Seal PCL

Rotate your device to view
Income Statement
Currency: THB
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 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
Revenue
Interest Expense
87
81
73
66
60
55
53
50
47
47
46
46
46
45
41
39
35
32
30
24
18
13
9
7
7
7
7
7
6
5
3
2
1
1
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
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
0
0
0
Revenue
2 319
N/A
2 284
-2%
2 290
+0%
2 334
+2%
2 304
-1%
2 319
+1%
2 323
+0%
2 276
-2%
2 254
-1%
2 222
-1%
2 166
-3%
2 146
-1%
2 077
-3%
2 081
+0%
2 046
-2%
2 066
+1%
2 145
+4%
2 166
+1%
2 230
+3%
2 241
+1%
2 202
-2%
2 175
-1%
2 209
+2%
2 293
+4%
2 355
+3%
2 380
+1%
2 361
-1%
2 314
-2%
2 352
+2%
2 413
+3%
2 457
+2%
2 457
0%
2 470
+1%
2 496
+1%
2 564
+3%
2 646
+3%
2 539
-4%
2 551
+0%
2 546
0%
2 559
+1%
2 704
+6%
2 725
+1%
2 780
+2%
2 790
+0%
2 785
0%
2 760
-1%
2 704
-2%
2 732
+1%
2 781
+2%
2 819
+1%
2 859
+1%
2 876
+1%
2 843
-1%
2 867
+1%
2 925
+2%
2 928
+0%
2 884
-1%
2 841
-1%
2 748
-3%
2 689
-2%
2 666
-1%
2 699
+1%
2 687
0%
2 737
+2%
2 841
+4%
2 952
+4%
3 046
+3%
3 141
+3%
3 137
0%
3 068
-2%
2 872
-6%
2 804
-2%
2 770
-1%
2 710
-2%
2 841
+5%
2 803
-1%
2 881
+3%
3 089
+7%
3 292
+7%
3 516
+7%
3 691
+5%
3 645
-1%
3 617
-1%
3 579
-1%
3 574
0%
3 591
+0%
3 627
+1%
3 651
+1%
3 699
+1%
3 712
+0%
3 695
0%
3 628
-2%
Gross Profit
Cost of Revenue
(2 020)
(1 975)
(1 981)
(2 014)
(1 994)
(2 013)
(1 999)
(1 952)
(1 944)
(1 946)
(1 929)
(1 937)
(1 894)
(1 886)
(1 867)
(1 888)
(1 944)
(1 964)
(1 999)
(2 004)
(1 967)
(1 927)
(1 955)
(2 017)
(2 073)
(2 106)
(2 095)
(2 038)
(2 033)
(2 020)
(2 037)
(2 031)
(2 087)
(2 131)
(2 196)
(2 280)
(2 191)
(2 220)
(2 209)
(2 192)
(2 292)
(2 258)
(2 263)
(2 257)
(2 242)
(2 252)
(2 244)
(2 295)
(2 366)
(2 405)
(2 436)
(2 418)
(2 373)
(2 351)
(2 337)
(2 345)
(2 306)
(2 294)
(2 267)
(2 258)
(2 271)
(2 318)
(2 320)
(2 383)
(2 461)
(2 548)
(2 623)
(2 646)
(2 638)
(2 561)
(2 416)
(2 363)
(2 302)
(2 266)
(2 375)
(2 401)
(2 525)
(2 751)
(2 951)
(3 129)
(3 189)
(3 208)
(3 149)
(3 090)
(3 075)
(3 042)
(3 037)
(3 038)
(3 064)
(3 067)
(3 050)
(3 022)
Gross Profit
299
N/A
309
+3%
309
0%
320
+4%
310
-3%
306
-1%
324
+6%
325
+0%
310
-4%
277
-11%
237
-14%
209
-11%
183
-12%
195
+6%
179
-8%
178
-1%
201
+13%
202
+1%
231
+14%
237
+3%
235
-1%
247
+5%
255
+3%
276
+8%
282
+2%
274
-3%
266
-3%
277
+4%
319
+15%
393
+23%
420
+7%
426
+2%
383
-10%
365
-5%
368
+1%
366
-1%
348
-5%
331
-5%
337
+2%
367
+9%
411
+12%
467
+13%
517
+11%
533
+3%
542
+2%
508
-6%
461
-9%
437
-5%
415
-5%
414
0%
423
+2%
458
+8%
470
+3%
516
+10%
587
+14%
583
-1%
578
-1%
548
-5%
481
-12%
431
-10%
395
-8%
381
-4%
366
-4%
354
-3%
380
+7%
403
+6%
423
+5%
496
+17%
499
+1%
508
+2%
456
-10%
441
-3%
468
+6%
443
-5%
466
+5%
402
-14%
356
-11%
338
-5%
342
+1%
387
+13%
502
+30%
437
-13%
468
+7%
489
+5%
499
+2%
549
+10%
590
+7%
613
+4%
635
+4%
645
+2%
646
+0%
606
-6%
Operating Income
Operating Expenses
(128)
(67)
(57)
(52)
(96)
(37)
(61)
(77)
(98)
(133)
(135)
(141)
(142)
101
107
112
115
(120)
(106)
(101)
(101)
(97)
(98)
(107)
(111)
(107)
(116)
(114)
(115)
(124)
(132)
(130)
(122)
(121)
(127)
(140)
(162)
(165)
(165)
(129)
(184)
(116)
(121)
(184)
(136)
(163)
(137)
(90)
(68)
(52)
(52)
(49)
(71)
(81)
(90)
(94)
(119)
(91)
(91)
(92)
(98)
(100)
(93)
(95)
(98)
(142)
(174)
(142)
(159)
(118)
(103)
(134)
(169)
(168)
(162)
(145)
(140)
(94)
(75)
(108)
(254)
(220)
(269)
(275)
(271)
(258)
(263)
(272)
(316)
(318)
(338)
(358)
Selling, General & Administrative
(161)
(153)
(149)
(143)
(150)
(150)
(148)
(154)
(150)
(163)
(173)
(175)
(172)
(166)
(161)
(155)
(157)
(156)
(160)
(159)
(164)
(162)
(160)
(167)
(169)
(164)
(162)
(157)
(154)
(163)
(173)
(176)
(165)
(170)
(180)
(194)
(214)
(219)
(215)
(217)
(209)
(214)
(221)
(267)
(268)
(271)
(272)
(225)
(204)
(212)
(209)
(213)
(216)
(226)
(231)
(229)
(225)
(231)
(235)
(237)
(229)
(244)
(238)
(243)
(235)
(285)
(319)
(321)
(287)
(302)
(277)
(277)
(278)
(287)
(295)
(297)
(292)
(286)
(294)
(296)
(299)
(312)
(303)
(304)
(294)
(300)
(304)
(311)
(357)
(356)
(377)
(399)
Depreciation & Amortization
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
0
0
0
0
0
0
0
0
(5)
0
0
0
(6)
0
0
0
(4)
0
0
0
(9)
0
0
0
(5)
0
0
0
(6)
0
0
0
(4)
0
0
0
(4)
0
0
0
(5)
0
0
0
(6)
0
0
0
(8)
0
0
0
0
0
0
0
Other Operating Expenses
33
86
93
92
54
113
86
76
52
29
39
34
30
267
267
267
272
36
54
58
63
65
62
61
58
58
45
43
39
38
41
46
43
49
53
54
51
55
50
88
25
97
99
83
138
108
136
135
142
160
157
163
150
145
141
135
116
140
144
145
136
144
145
147
143
143
144
179
133
185
175
143
114
119
133
152
157
192
219
188
51
92
34
29
31
42
40
39
41
38
39
41
Operating Income
171
N/A
243
+42%
252
+4%
269
+7%
214
-20%
269
+26%
263
-2%
247
-6%
213
-14%
144
-32%
102
-29%
69
-33%
41
-40%
296
+615%
286
-3%
290
+1%
316
+9%
83
-74%
125
+51%
136
+9%
134
-1%
150
+12%
157
+4%
169
+8%
171
+1%
168
-2%
149
-11%
162
+9%
204
+26%
269
+32%
288
+7%
296
+3%
262
-12%
244
-7%
242
-1%
226
-6%
185
-18%
167
-10%
173
+4%
238
+38%
227
-4%
350
+54%
396
+13%
348
-12%
407
+17%
345
-15%
324
-6%
347
+7%
347
0%
362
+4%
371
+3%
409
+10%
399
-2%
435
+9%
498
+14%
489
-2%
459
-6%
457
0%
390
-15%
339
-13%
296
-13%
281
-5%
273
-3%
259
-5%
282
+9%
261
-7%
248
-5%
353
+42%
340
-4%
390
+15%
353
-9%
307
-13%
299
-3%
275
-8%
304
+11%
258
-15%
216
-16%
244
+13%
267
+9%
279
+5%
248
-11%
217
-12%
199
-8%
214
+8%
228
+6%
291
+28%
326
+12%
341
+5%
319
-6%
327
+2%
308
-6%
248
-19%
Pre-Tax Income
Interest Income Expense
(87)
(81)
(73)
(66)
(60)
(55)
(53)
(50)
(48)
(47)
(46)
(46)
(46)
(45)
(41)
(39)
(35)
(32)
(30)
(24)
(18)
(13)
(9)
(7)
(7)
(7)
(7)
(7)
(6)
(5)
(3)
(2)
(1)
0
2
5
17
8
9
10
10
13
15
17
15
14
15
14
63
59
55
49
8
(3)
(5)
(6)
4
(9)
(9)
(3)
14
2
4
0
208
0
0
0
39
19
22
12
10
7
6
6
13
6
5
5
50
46
36
39
3
7
23
28
38
29
20
17
Non-Reccuring Items
(23)
(10)
(13)
(2)
2
(6)
(8)
(9)
(8)
(18)
(14)
(15)
(16)
(14)
(17)
(20)
(14)
(10)
(8)
(5)
(6)
(2)
3
7
(41)
(45)
(42)
(42)
5
(1)
(7)
(10)
(13)
0
0
0
0
0
0
0
22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(72)
0
0
0
42
0
0
0
6
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
Gain/Loss on Disposition of Assets
44
0
0
0
55
0
0
14
58
45
63
69
72
76
77
81
89
93
98
98
98
99
100
105
104
90
77
62
57
66
80
86
91
100
104
112
105
114
109
0
109
54
52
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
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
Total Other Income
(0)
0
0
0
(0)
0
30
30
0
30
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
80
0
(0)
(0)
52
0
22
(0)
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
193
193
193
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
105
N/A
152
+44%
166
+10%
201
+21%
210
+4%
208
-1%
232
+11%
232
+0%
215
-7%
153
-29%
105
-31%
76
-27%
52
-33%
314
+510%
305
-3%
312
+2%
356
+14%
133
-63%
186
+39%
205
+10%
208
+2%
235
+13%
250
+6%
273
+9%
227
-17%
206
-9%
179
-13%
176
-1%
259
+47%
330
+27%
357
+8%
369
+3%
339
-8%
344
+1%
348
+1%
343
-1%
307
-10%
289
-6%
290
+0%
328
+13%
368
+12%
417
+13%
462
+11%
417
-10%
422
+1%
382
-10%
339
-11%
361
+7%
410
+14%
421
+3%
426
+1%
457
+7%
407
-11%
432
+6%
492
+14%
483
-2%
463
-4%
448
-3%
381
-15%
336
-12%
311
-8%
283
-9%
277
-2%
259
-6%
412
+59%
454
+10%
441
-3%
546
+24%
421
-23%
409
-3%
375
-8%
320
-15%
316
-1%
282
-11%
311
+10%
264
-15%
233
-12%
249
+7%
272
+9%
284
+4%
298
+5%
264
-12%
235
-11%
253
+8%
231
-9%
298
+29%
349
+17%
369
+6%
359
-3%
356
-1%
327
-8%
266
-19%
Net Income
Tax Provision
0
0
0
(14)
(30)
(49)
(65)
(65)
(55)
(36)
(20)
(7)
0
(41)
(64)
(71)
(54)
(27)
(30)
(34)
(66)
(74)
(62)
(71)
(65)
(58)
(58)
(58)
(69)
(80)
(86)
(87)
(85)
(89)
(98)
(100)
(96)
(89)
(81)
(84)
(78)
(85)
(94)
(81)
(84)
(78)
(66)
(71)
(82)
(84)
(87)
(94)
(84)
(87)
(99)
(97)
(91)
(90)
(77)
(66)
(61)
(56)
(54)
(52)
(82)
(88)
(84)
(105)
(72)
(69)
(62)
(51)
(57)
(51)
(56)
(46)
(39)
(41)
(46)
(48)
(52)
(48)
(48)
(55)
(54)
(68)
(73)
(77)
(71)
(71)
(65)
(52)
Income from Continuing Operations
105
152
166
188
180
159
167
167
160
117
85
70
52
273
241
241
302
106
156
171
142
161
188
202
162
149
121
118
190
250
271
282
254
254
250
243
211
200
209
245
290
332
368
336
338
304
273
290
328
337
339
364
324
344
394
387
372
358
304
270
250
227
222
207
330
366
358
441
349
340
313
269
258
231
254
218
194
208
225
236
246
216
187
198
177
230
276
292
287
286
263
214
Income to Minority Interest
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
105
N/A
152
+44%
166
+10%
188
+13%
180
-4%
159
-12%
167
+5%
167
+0%
160
-4%
117
-27%
85
-27%
70
-18%
52
-26%
273
+429%
241
-12%
241
N/A
302
+25%
106
-65%
156
+47%
171
+10%
142
-17%
161
+13%
188
+17%
202
+8%
162
-20%
149
-8%
121
-19%
118
-2%
190
+61%
250
+31%
271
+9%
282
+4%
254
-10%
254
+0%
250
-2%
243
-2%
211
-13%
200
-5%
209
+5%
245
+17%
290
+18%
332
+15%
368
+11%
336
-9%
338
+1%
304
-10%
273
-10%
290
+6%
328
+13%
337
+3%
339
+1%
364
+7%
324
-11%
344
+6%
394
+14%
387
-2%
372
-4%
358
-4%
304
-15%
270
-11%
250
-8%
227
-9%
222
-2%
207
-7%
330
+60%
366
+11%
358
-2%
441
+23%
349
-21%
340
-3%
313
-8%
269
-14%
258
-4%
231
-11%
254
+10%
218
-14%
194
-11%
208
+8%
225
+8%
236
+5%
246
+4%
216
-12%
187
-13%
198
+6%
177
-11%
230
+30%
276
+20%
292
+6%
287
-2%
286
-1%
263
-8%
214
-19%
EPS (Diluted)
2.03
N/A
2.91
+43%
3.19
+10%
3.6
+13%
3.47
-4%
3.06
-12%
3.16
+3%
3.22
+2%
3.08
-4%
2.26
-27%
1.64
-27%
1.34
-18%
0.99
-26%
5.24
+429%
4.64
-11%
4.64
N/A
5.8
+25%
2.04
-65%
2.99
+47%
3.24
+8%
2.71
-16%
3.05
+13%
3.51
+15%
3.83
+9%
3.07
-20%
2.82
-8%
2.26
-20%
2.24
-1%
3.6
+61%
4.72
+31%
5.13
+9%
5.34
+4%
4.8
-10%
4.82
+0%
4.67
-3%
4.61
-1%
3.99
-13%
3.77
-6%
3.95
+5%
4.63
+17%
5.49
+19%
6.29
+15%
6.97
+11%
6.37
-9%
6.4
+0%
5.76
-10%
5.17
-10%
5.48
+6%
6.21
+13%
6.38
+3%
6.42
+1%
6.88
+7%
6.13
-11%
6.52
+6%
7.45
+14%
7.32
-2%
7.05
-4%
6.77
-4%
5.75
-15%
5.11
-11%
4.73
-7%
4.31
-9%
4.21
-2%
3.92
-7%
6.25
+59%
6.92
+11%
6.77
-2%
8.35
+23%
6.61
-21%
6.44
-3%
5.93
-8%
5.09
-14%
4.89
-4%
4.38
-10%
4.81
+10%
4.13
-14%
3.67
-11%
3.95
+8%
4.26
+8%
4.47
+5%
4.66
+4%
4.09
-12%
3.55
-13%
3.76
+6%
3.36
-11%
4.42
+32%
5.22
+18%
5.61
+7%
5.44
-3%
5.43
0%
4.99
-8%
4.04
-19%

See Also

Summary
CSC intrinsic value, competitors valuation, and company profile.
DCF Valuation
CSC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CSC stock valuation using valuation multiples.
Wall Street Estimates
CSC 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
CSC 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 312,700+ 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.