First Time Loading...
K

Kerry Express (Thailand) PCL
SET:KEX

Watchlist Manager
Kerry Express (Thailand) PCL
SET:KEX
Watchlist
Price: 4.06 THB 1%
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

11.5B
-12%
Revenue
Growth Rates:
1 Year
-33%
3 Years
-39%
5 Years
-
7 Years
-
10 Years
-
-4.5B
+1%
Operating Income
Growth Rates:
1 Year
-26%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-3.9B
-6%
Net Income
Growth Rates:
1 Year
-37%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Kerry Express (Thailand) PCL

Revenue
11.5B THB
Cost of Revenue
-14.3B THB
Gross Profit
-2.9B THB
Operating Expenses
-1.7B THB
Operating Income
-4.5B THB
Other Expenses
641.1m THB
Net Income
-3.9B THB

Income Statement
Kerry Express (Thailand) PCL

Rotate your device to view
Income Statement
Currency: THB
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
18 917
N/A
18 291
-3%
17 504
-4%
18 347
+5%
18 818
+3%
19 046
+1%
18 729
-2%
17 617
-6%
17 003
-3%
15 718
-8%
14 358
-9%
13 036
-9%
11 470
-12%
Gross Profit
Cost of Revenue
(15 850)
(15 393)
(14 787)
(15 961)
(17 479)
(18 618)
(19 510)
(19 197)
(18 685)
(17 779)
(16 811)
(15 716)
(14 338)
Gross Profit
3 067
N/A
2 898
-6%
2 717
-6%
2 386
-12%
1 339
-44%
429
-68%
(780)
N/A
(1 580)
-102%
(1 682)
-6%
(2 061)
-23%
(2 453)
-19%
(2 680)
-9%
(2 867)
-7%
Operating Income
Operating Expenses
(1 230)
(1 147)
(1 021)
(1 065)
(1 270)
(1 355)
(1 467)
(1 534)
(1 914)
(1 853)
(1 860)
(1 895)
(1 654)
Selling, General & Administrative
(1 195)
(1 234)
(1 126)
(1 181)
(1 248)
(1 495)
(1 626)
(1 716)
(1 849)
(1 954)
(1 944)
(1 923)
(1 530)
Depreciation & Amortization
(120)
0
0
0
(132)
0
0
0
(147)
0
0
0
(188)
Other Operating Expenses
85
87
105
116
110
139
159
182
83
101
84
28
64
Operating Income
1 838
N/A
1 751
-5%
1 696
-3%
1 321
-22%
69
-95%
(927)
N/A
(2 247)
-142%
(3 114)
-39%
(3 596)
-15%
(3 914)
-9%
(4 313)
-10%
(4 576)
-6%
(4 522)
+1%
Pre-Tax Income
Interest Income Expense
(104)
(102)
(90)
(75)
(52)
(59)
(81)
(78)
(14)
(52)
(47)
(45)
(64)
Pre-Tax Income
1 734
N/A
1 649
-5%
1 606
-3%
1 246
-22%
17
-99%
(986)
N/A
(2 328)
-136%
(3 192)
-37%
(3 610)
-13%
(3 966)
-10%
(4 360)
-10%
(4 621)
-6%
(4 586)
+1%
Net Income
Tax Provision
(329)
(314)
(301)
(220)
28
233
502
674
760
817
895
941
685
Income from Continuing Operations
1 405
1 335
1 305
1 026
45
(752)
(1 826)
(2 519)
(2 850)
(3 149)
(3 465)
(3 680)
(3 901)
Income to Minority Interest
0
0
0
0
2
5
11
16
20
23
23
23
20
Net Income (Common)
1 405
N/A
1 335
-5%
1 305
-2%
1 026
-21%
47
-95%
(747)
N/A
(1 815)
-143%
(2 502)
-38%
(2 830)
-13%
(3 126)
-10%
(3 442)
-10%
(3 657)
-6%
(3 881)
-6%
EPS (Diluted)
0.81
N/A
0.77
-5%
0.75
-3%
0.59
-21%
0.03
-95%
-0.43
N/A
-1.04
-142%
-1.43
-38%
-1.62
-13%
-1.79
-10%
-1.98
-11%
-2.1
-6%
-2.23
-6%

See Also

Summary
KEX intrinsic value, competitors valuation, and company profile.
DCF Valuation
KEX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KEX stock valuation using valuation multiples.
Wall Street Estimates
KEX 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
KEX 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 139,200+ 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.