Delta Electronics Thailand PCL
SET:DELTA
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
65.5
173.5
|
Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Delta Electronics Thailand PCL
Revenue
|
160.7B
THB
|
Cost of Revenue
|
-120.4B
THB
|
Gross Profit
|
40.4B
THB
|
Operating Expenses
|
-18.3B
THB
|
Operating Income
|
22.1B
THB
|
Other Expenses
|
-603.6m
THB
|
Net Income
|
21.5B
THB
|
Income Statement
Delta Electronics Thailand PCL
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 |
43 883
N/A
|
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%
|
152 066
+4%
|
157 998
+4%
|
160 745
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(117 316)
|
(120 395)
|
(120 360)
|
|
Gross Profit |
11 757
N/A
|
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%
|
34 749
+4%
|
37 603
+8%
|
40 385
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
(15 397)
|
(16 655)
|
(18 287)
|
|
Selling, General & Administrative |
(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)
|
(12 985)
|
(14 548)
|
(16 374)
|
|
Research & Development |
(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)
|
(3 513)
|
(3 557)
|
(3 572)
|
|
Other Operating Expenses |
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
|
1 101
|
1 451
|
1 659
|
|
Operating Income |
5 416
N/A
|
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%
|
19 352
+3%
|
20 948
+8%
|
22 098
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
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
|
829
|
1 003
|
308
|
|
Non-Reccuring Items |
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
|
0
|
0
|
0
|
|
Total Other Income |
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
|
0
|
0
|
0
|
|
Pre-Tax Income |
5 965
N/A
|
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%
|
20 181
+4%
|
21 952
+9%
|
22 406
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
(1 065)
|
(939)
|
(911)
|
|
Income from Continuing Operations |
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
|
19 116
|
21 013
|
21 495
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
|
Net Income (Common) |
5 918
N/A
|
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%
|
19 116
+4%
|
21 013
+10%
|
21 495
+2%
|
|
EPS (Diluted) |
4.75
N/A
|
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%
|
1.54
+4%
|
1.69
+10%
|
1.73
+2%
|