First Time Loading...

Delta Electronics Thailand PCL
SET:DELTA

Watchlist Manager
Delta Electronics Thailand PCL Logo
Delta Electronics Thailand PCL
SET:DELTA
Watchlist
Price: 69 THB -1.43%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

146.4B
+2%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+132%
5 Years
+176%
7 Years
+212%
10 Years
+255%
18.7B
+3%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
+176%
5 Years
+319%
7 Years
+277%
10 Years
+291%
18.4B
+3%
Net Income
Growth Rates:
1 Year
+20%
3 Years
+159%
5 Years
+259%
7 Years
+234%
10 Years
+240%

Earnings Waterfall
Delta Electronics Thailand PCL

Revenue
146.4B THB
Cost of Revenue
-112.9B THB
Gross Profit
33.5B THB
Operating Expenses
-14.7B THB
Operating Income
18.7B THB
Other Expenses
-323.7m THB
Net Income
18.4B THB

Income Statement
Delta Electronics Thailand PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
41 201
N/A
42 429
+3%
43 721
+3%
43 883
+0%
44 071
+0%
44 306
+1%
44 815
+1%
45 462
+1%
46 938
+3%
47 154
+0%
46 961
0%
46 470
-1%
46 887
+1%
47 812
+2%
48 835
+2%
49 371
+1%
49 224
0%
49 608
+1%
50 438
+2%
52 005
+3%
53 067
+2%
53 451
+1%
54 413
+2%
53 204
-2%
52 047
-2%
52 128
+0%
52 657
+1%
57 771
+10%
63 208
+9%
69 774
+10%
75 796
+9%
79 496
+5%
84 318
+6%
89 949
+7%
97 314
+8%
107 318
+10%
118 558
+10%
126 229
+6%
134 065
+6%
143 218
+7%
146 371
+2%
Gross Profit
Cost of Revenue
(30 368)
(31 259)
(32 153)
(32 126)
(32 284)
(32 384)
(32 698)
(33 451)
(34 127)
(34 425)
(34 286)
(33 874)
(34 471)
(35 134)
(36 104)
(36 619)
(36 677)
(37 548)
(38 612)
(39 922)
(40 944)
(41 082)
(41 988)
(41 661)
(41 411)
(41 608)
(41 176)
(44 185)
(48 089)
(53 116)
(58 587)
(62 764)
(66 960)
(71 557)
(76 364)
(83 173)
(90 618)
(96 712)
(103 196)
(110 502)
(112 881)
Gross Profit
10 834
N/A
11 171
+3%
11 569
+4%
11 757
+2%
11 787
+0%
11 921
+1%
12 116
+2%
12 011
-1%
12 811
+7%
12 729
-1%
12 675
0%
12 595
-1%
12 416
-1%
12 678
+2%
12 731
+0%
12 753
+0%
12 547
-2%
12 060
-4%
11 826
-2%
12 084
+2%
12 123
+0%
12 369
+2%
12 425
+0%
11 543
-7%
10 636
-8%
10 520
-1%
11 482
+9%
13 586
+18%
15 119
+11%
16 658
+10%
17 209
+3%
16 732
-3%
17 358
+4%
18 392
+6%
20 950
+14%
24 145
+15%
27 940
+16%
29 517
+6%
30 869
+5%
32 716
+6%
33 491
+2%
Operating Income
Operating Expenses
(6 040)
(6 218)
(6 342)
(6 339)
(6 325)
(6 242)
(6 189)
(6 262)
(6 419)
(6 667)
(6 965)
(7 021)
(7 449)
(7 118)
(6 917)
(6 898)
(7 078)
(6 538)
(6 634)
(6 791)
(7 649)
(7 555)
(8 009)
(8 153)
(7 932)
(8 240)
(8 148)
(8 195)
(8 323)
(9 042)
(10 008)
(10 841)
(11 232)
(11 542)
(11 664)
(11 999)
(12 956)
(13 233)
(13 842)
(14 445)
(14 745)
Selling, General & Administrative
(4 237)
(4 405)
(4 437)
(4 476)
(4 435)
(4 352)
(4 408)
(4 402)
(4 605)
(4 703)
(4 762)
(4 822)
(4 795)
(4 835)
(4 671)
(4 463)
(4 283)
(4 273)
(4 481)
(4 830)
(5 336)
(5 505)
(5 689)
(5 671)
(5 569)
(5 566)
(5 592)
(5 826)
(6 142)
(6 784)
(7 554)
(7 954)
(8 270)
(8 458)
(8 524)
(9 175)
(9 705)
(9 795)
(10 350)
(10 790)
(11 606)
Research & Development
(1 874)
(1 922)
(1 973)
(2 004)
(1 945)
(1 908)
(1 799)
(1 840)
(1 994)
(2 223)
(2 494)
(2 503)
(2 524)
(2 482)
(2 479)
(2 672)
(2 692)
(2 573)
(2 431)
(2 230)
(2 043)
(2 193)
(2 376)
(2 500)
(2 745)
(2 800)
(2 779)
(2 756)
(2 621)
0
(2 184)
(2 402)
(3 165)
(3 189)
(3 145)
(3 225)
(3 742)
(3 946)
(4 034)
(4 169)
(3 876)
Other Operating Expenses
71
109
68
139
55
18
18
(19)
180
260
292
305
(130)
200
234
237
(102)
308
279
270
(270)
144
57
18
382
126
223
387
439
(2 259)
(270)
(485)
203
105
5
401
492
508
542
513
738
Operating Income
4 793
N/A
4 951
+3%
5 225
+6%
5 416
+4%
5 462
+1%
5 679
+4%
5 927
+4%
5 749
-3%
6 392
+11%
6 062
-5%
5 710
-6%
5 575
-2%
4 967
-11%
5 561
+12%
5 815
+5%
5 855
+1%
5 469
-7%
5 522
+1%
5 192
-6%
5 292
+2%
4 474
-15%
4 814
+8%
4 417
-8%
3 390
-23%
2 704
-20%
2 279
-16%
3 334
+46%
5 390
+62%
6 795
+26%
7 615
+12%
7 201
-5%
5 891
-18%
6 127
+4%
6 850
+12%
9 286
+36%
12 146
+31%
14 985
+23%
16 284
+9%
17 026
+5%
18 271
+7%
18 746
+3%
Pre-Tax Income
Interest Income Expense
691
755
438
548
566
558
593
575
597
586
534
363
335
307
611
598
722
570
385
520
460
497
388
279
293
417
438
529
559
622
763
989
1 068
1 017
1 131
964
496
444
337
512
749
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(105)
0
0
0
0
0
0
0
0
0
0
0
(95)
0
0
(489)
(393)
(63)
0
331
331
(0)
0
0
0
Total Other Income
(1)
0
0
1
0
1
1
1
0
(2)
(2)
(2)
384
0
0
0
379
0
0
0
401
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
5 483
N/A
5 706
+4%
5 663
-1%
5 965
+5%
6 028
+1%
6 238
+3%
6 521
+5%
6 325
-3%
6 989
+10%
6 646
-5%
6 242
-6%
5 936
-5%
5 686
-4%
5 868
+3%
6 426
+10%
6 453
+0%
6 464
+0%
6 092
-6%
5 577
-8%
5 812
+4%
5 335
-8%
5 311
0%
4 804
-10%
3 669
-24%
2 997
-18%
2 696
-10%
3 772
+40%
5 920
+57%
7 259
+23%
8 238
+13%
7 964
-3%
6 392
-20%
6 801
+6%
7 804
+15%
10 417
+33%
13 440
+29%
15 811
+18%
16 727
+6%
17 363
+4%
18 783
+8%
19 496
+4%
Net Income
Tax Provision
(67)
(112)
(46)
(48)
(85)
(131)
(196)
(201)
(275)
(243)
(213)
(243)
(170)
(252)
(1 296)
(1 319)
(1 535)
(1 457)
(397)
(361)
(209)
(155)
(169)
(95)
(23)
22
94
(44)
(208)
(307)
(393)
(253)
(98)
(77)
(81)
(191)
(467)
(549)
(780)
(881)
(1 073)
Income from Continuing Operations
5 416
5 594
5 619
5 918
5 943
6 108
6 325
6 124
6 714
6 404
6 030
5 694
5 516
5 615
5 129
5 133
4 929
4 635
5 179
5 450
5 126
5 155
4 636
3 573
2 974
2 719
3 866
5 875
7 052
7 930
7 570
6 140
6 703
7 728
10 336
13 249
15 345
16 179
16 583
17 902
18 423
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
6
9
10
11
10
11
11
(14)
12
13
28
50
71
65
45
(4)
(5)
(5)
(0)
0
0
0
0
0
Net Income (Common)
5 416
N/A
5 594
+3%
5 619
+0%
5 918
+5%
5 943
+0%
6 108
+3%
6 325
+4%
6 124
-3%
6 714
+10%
6 404
-5%
6 030
-6%
5 694
-6%
5 516
-3%
5 615
+2%
5 129
-9%
5 133
+0%
4 931
-4%
4 641
-6%
5 188
+12%
5 460
+5%
5 137
-6%
5 165
+1%
4 647
-10%
3 585
-23%
2 960
-17%
2 730
-8%
3 879
+42%
5 903
+52%
7 102
+20%
8 002
+13%
7 636
-5%
6 185
-19%
6 699
+8%
7 722
+15%
10 330
+34%
13 249
+28%
15 345
+16%
16 179
+5%
16 583
+3%
17 902
+8%
18 423
+3%
EPS (Diluted)
4.34
N/A
4.49
+3%
4.51
+0%
4.75
+5%
4.76
+0%
4.9
+3%
5.08
+4%
4.92
-3%
5.38
+9%
5.14
-4%
4.84
-6%
4.57
-6%
4.42
-3%
4.51
+2%
4.12
-9%
4.06
-1%
3.95
-3%
3.72
-6%
4.15
+12%
4.37
+5%
4.12
-6%
4.14
+0%
3.73
-10%
2.88
-23%
2.37
-18%
2.19
-8%
3.11
+42%
4.73
+52%
0.57
-88%
6.41
+1 025%
6.12
-5%
4.98
-19%
0.54
-89%
6.2
+1 048%
8.29
+34%
1.06
-87%
1.23
+16%
1.29
+5%
1.33
+3%
1.44
+8%
1.48
+3%

See Also

Summary
DELTA intrinsic value, competitors valuation, and company profile.
DCF Valuation
DELTA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DELTA stock valuation using valuation multiples.
Wall Street Estimates
DELTA 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
DELTA 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
Join more than 133,700+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.