B

Berli Jucker PCL
SET:BJC

Watchlist Manager
Berli Jucker PCL
SET:BJC
Watchlist
Price: 23.3 THB 1.75% Market Closed
Market Cap: 93.4B THB
Have any thoughts about
Berli Jucker PCL?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

156.8B
+0.4%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+15%
5 Years
-1%
7 Years
+7%
10 Years
+277%
12.6B
+3%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+27%
5 Years
-4%
7 Years
+11%
10 Years
+337%
4B
+0.2%
Net Income
Growth Rates:
1 Year
-17%
3 Years
+12%
5 Years
-42%
7 Years
-9%
10 Years
+134%

Earnings Waterfall
Berli Jucker PCL

Revenue
156.8B THB
Cost of Revenue
-125.3B THB
Gross Profit
31.4B THB
Operating Expenses
-18.9B THB
Operating Income
12.6B THB
Other Expenses
-8.6B THB
Net Income
4B THB

Income Statement
Berli Jucker PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Revenue
41 573
N/A
41 695
+0%
41 989
+1%
41 912
0%
42 309
+1%
42 893
+1%
47 117
+10%
77 363
+64%
100 456
+30%
125 330
+25%
146 290
+17%
142 910
-2%
146 496
+3%
149 158
+2%
150 550
+1%
152 467
+1%
154 223
+1%
156 142
+1%
157 462
+1%
158 873
+1%
158 670
0%
158 009
0%
158 103
+0%
153 787
-3%
150 193
-2%
144 732
-4%
138 769
-4%
136 812
-1%
136 251
0%
138 465
+2%
142 176
+3%
146 118
+3%
148 526
+2%
150 338
+1%
151 626
+1%
152 925
+1%
153 951
+1%
154 672
+0%
155 785
+1%
156 122
+0%
156 755
+0%
Gross Profit
Cost of Revenue
(32 225)
(32 363)
(32 468)
(32 280)
(32 580)
(33 071)
(36 739)
(62 706)
(81 554)
(102 735)
(120 180)
(116 683)
(119 625)
(120 706)
(121 687)
(123 066)
(124 681)
(126 173)
(127 088)
(127 749)
(127 556)
(127 120)
(127 217)
(124 318)
(121 517)
(117 253)
(112 361)
(110 789)
(110 561)
(112 448)
(115 634)
(118 970)
(121 007)
(122 707)
(123 472)
(124 188)
(124 583)
(124 628)
(125 302)
(125 031)
(125 330)
Gross Profit
9 348
N/A
9 333
0%
9 521
+2%
9 632
+1%
9 729
+1%
9 822
+1%
10 378
+6%
14 657
+41%
18 902
+29%
22 595
+20%
26 110
+16%
26 227
+0%
26 871
+2%
28 452
+6%
28 863
+1%
29 401
+2%
29 542
+0%
29 968
+1%
30 374
+1%
31 124
+2%
31 114
0%
30 889
-1%
30 886
0%
29 469
-5%
28 676
-3%
27 479
-4%
26 408
-4%
26 023
-1%
25 690
-1%
26 017
+1%
26 542
+2%
27 148
+2%
27 519
+1%
27 631
+0%
28 154
+2%
28 737
+2%
29 368
+2%
30 043
+2%
30 484
+1%
31 091
+2%
31 425
+1%
Operating Income
Operating Expenses
(6 477)
(6 429)
(6 536)
(6 225)
(5 649)
(5 715)
(6 002)
(8 012)
(10 773)
(15 925)
(14 986)
(15 485)
(15 555)
(19 286)
(15 723)
(15 984)
(16 157)
(20 279)
(17 431)
(18 242)
(18 045)
(17 289)
(17 407)
(17 219)
(17 289)
(16 884)
(16 279)
(15 526)
(15 788)
(16 147)
(16 412)
(16 616)
(16 595)
(16 698)
(17 168)
(17 557)
(18 097)
(18 419)
(18 593)
(18 855)
(18 874)
Selling, General & Administrative
(7 149)
(7 011)
(7 139)
(7 213)
(7 206)
(7 179)
(7 849)
(13 122)
(18 487)
(24 324)
(29 184)
(29 597)
(30 027)
(30 686)
(30 925)
(31 458)
(31 892)
(32 263)
(32 893)
(33 740)
(33 639)
(33 223)
(33 113)
(31 362)
(30 535)
(29 688)
(28 450)
(28 147)
(27 631)
(27 675)
(28 060)
(28 587)
(29 525)
(29 891)
(30 408)
(30 924)
(31 359)
(31 650)
(31 824)
(32 028)
(32 032)
Other Operating Expenses
673
582
603
988
1 558
1 464
1 849
5 110
7 716
8 399
14 199
14 111
14 472
11 400
15 202
15 475
15 735
11 984
15 462
15 498
15 594
15 934
15 706
14 143
13 247
12 804
12 171
12 621
11 843
11 528
11 648
11 971
12 931
13 193
13 240
13 367
13 262
13 230
13 231
13 173
13 158
Operating Income
2 871
N/A
2 904
+1%
2 985
+3%
3 407
+14%
4 080
+20%
4 106
+1%
4 375
+7%
6 644
+52%
8 128
+22%
6 670
-18%
11 123
+67%
10 741
-3%
11 316
+5%
9 166
-19%
13 141
+43%
13 418
+2%
13 385
0%
9 689
-28%
12 944
+34%
12 882
0%
13 069
+1%
13 600
+4%
13 479
-1%
12 250
-9%
11 388
-7%
10 595
-7%
10 129
-4%
10 497
+4%
9 902
-6%
9 870
0%
10 130
+3%
10 532
+4%
10 924
+4%
10 933
+0%
10 986
+0%
11 180
+2%
11 271
+1%
11 624
+3%
11 891
+2%
12 236
+3%
12 551
+3%
Pre-Tax Income
Interest Income Expense
(505)
(554)
(531)
(509)
(334)
(268)
(390)
(2 535)
(2 928)
(3 920)
(4 833)
(3 717)
(4 457)
(4 553)
(4 608)
(4 652)
(4 792)
(4 787)
(4 754)
(4 932)
(4 953)
(5 006)
(5 080)
(5 176)
(5 206)
(5 256)
(5 280)
(5 099)
(5 131)
(5 127)
(4 998)
(4 884)
(4 714)
(4 697)
(4 768)
(4 952)
(5 152)
(5 409)
(5 574)
(5 626)
(5 903)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
155
269
269
269
269
467
539
584
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
94
0
0
0
15
0
0
0
7
0
0
0
21
0
0
0
10
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
(1)
0
0
0
0
0
1
2
2
2 760
2
1
0
3 446
(1)
(1)
(1)
3 749
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
2 365
N/A
2 444
+3%
2 454
+0%
2 898
+18%
3 746
+29%
3 853
+3%
3 986
+3%
4 111
+3%
5 202
+27%
5 517
+6%
6 292
+14%
7 025
+12%
6 859
-2%
8 235
+20%
8 801
+7%
9 034
+3%
8 861
-2%
8 931
+1%
8 656
-3%
8 488
-2%
8 700
+2%
8 594
-1%
8 399
-2%
7 074
-16%
6 182
-13%
5 339
-14%
4 849
-9%
5 398
+11%
4 770
-12%
4 743
-1%
5 132
+8%
5 647
+10%
6 210
+10%
6 236
+0%
6 218
0%
6 228
+0%
6 119
-2%
6 214
+2%
6 317
+2%
6 610
+5%
6 649
+1%
Net Income
Tax Provision
(424)
(398)
(372)
(364)
(388)
(400)
(483)
(816)
(1 313)
(1 196)
(1 535)
(1 711)
(1 710)
(2 260)
(2 313)
(2 174)
(1 793)
(1 647)
(1 352)
(1 109)
(1 230)
(820)
(831)
(749)
(571)
(787)
(610)
(549)
(604)
(507)
(523)
(607)
(544)
(435)
(429)
(478)
(557)
(503)
(1 399)
(1 613)
(1 673)
Income from Continuing Operations
1 941
2 046
2 081
2 532
3 356
3 453
3 502
3 294
3 889
4 321
4 757
5 315
5 149
5 975
6 488
6 860
7 068
7 284
7 304
7 380
7 469
7 774
7 568
6 325
5 612
4 552
4 239
4 849
4 166
4 237
4 609
5 041
5 667
5 801
5 789
5 750
5 561
5 712
4 918
4 997
4 976
Income to Minority Interest
(232)
(367)
(388)
(423)
(693)
(661)
(737)
(1 113)
(927)
(1 015)
(988)
(710)
(764)
(764)
(797)
(770)
(682)
(634)
(596)
(539)
(538)
(496)
(514)
(493)
(491)
(551)
(505)
(598)
(611)
(652)
(790)
(842)
(902)
(790)
(771)
(726)
(776)
(917)
(950)
(1 010)
(981)
Net Income (Common)
1 708
N/A
1 680
-2%
1 692
+1%
2 108
+25%
2 662
+26%
2 792
+5%
2 764
-1%
2 181
-21%
2 962
+36%
3 307
+12%
3 769
+14%
4 604
+22%
4 385
-5%
5 211
+19%
5 691
+9%
6 091
+7%
6 387
+5%
6 650
+4%
6 709
+1%
6 840
+2%
6 931
+1%
7 278
+5%
7 054
-3%
5 832
-17%
5 120
-12%
4 001
-22%
3 734
-7%
4 251
+14%
3 556
-16%
3 585
+1%
3 818
+7%
4 199
+10%
4 764
+13%
5 010
+5%
5 018
+0%
5 025
+0%
4 786
-5%
4 795
+0%
3 968
-17%
3 986
+0%
3 995
+0%
EPS (Diluted)
0.98
N/A
0.96
-2%
0.96
N/A
1.2
+25%
1.52
+27%
1.6
+5%
1.59
-1%
1.36
-14%
0.93
-32%
1.27
+37%
0.94
-26%
1.15
+22%
1.1
-4%
1.3
+18%
1.43
+10%
1.5
+5%
1.6
+7%
1.66
+4%
1.68
+1%
1.71
+2%
1.73
+1%
1.82
+5%
1.76
-3%
1.46
-17%
1.28
-12%
1
-22%
0.93
-7%
1.06
+14%
0.89
-16%
0.89
N/A
0.95
+7%
1.05
+11%
1.19
+13%
1.25
+5%
1.25
N/A
1.25
N/A
1.19
-5%
1.2
+1%
0.99
-18%
0.99
N/A
1
+1%

See Also

Summary
BJC intrinsic value, competitors valuation, and company profile.
DCF Valuation
BJC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BJC stock valuation using valuation multiples.
Wall Street Estimates
BJC 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
BJC 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 200,800+ 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 Wide Economic Moat 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.