









ตลาด
/
หุ้น
/
nasdaq-mga
/

Magna International Inc

MGA

46.060USD

+1.240+2.77%

เวลาทำการตลาด （ET）ราคาล่าช้า 15 นาที

12.98Bมูลค่าตลาด

10.71P/E TTM



Magna International Inc

46.060

+1.240+2.77%

ภาพรวม บริษัท การเงิน การวิเคราะห์

ภาพรวม

บริษัท

การเงิน

การวิเคราะห์

รายงานบัญชี

รายงานรายได้

งบแสดงฐานะการเงิน

งบกระแสเงินสด

รายไตรมาส

รายไตรมาส+รายปี

รายไตรมาส

รายปี

YOY

ซ่อนแถวที่ว่าง

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2019Q4

FY2019Q3

FY2019Q2

FY2019Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

FY2014Q4

FY2014Q3

FY2014Q2

FY2014Q1

FY2013Q4

FY2013Q3

FY2013Q2

FY2013Q1

FY2012Q4

FY2012Q3

FY2012Q2

FY2012Q1

รายได้รวม

-2.98%10.63B

-8.21%10.07B

1.66%10.63B

-3.82%10.28B

-0.22%10.96B

2.78%10.97B

9.26%10.45B

15.32%10.69B

17.30%10.98B

10.69%10.67B

5.03%9.57B

17.03%9.27B

3.63%9.36B

-5.28%9.64B

-13.80%9.11B

-13.25%7.92B

110.44%9.03B

17.58%10.18B

12.49%10.57B

-2.04%9.13B

-57.60%4.29B

-18.26%8.66B

-7.32%9.39B

-3.11%9.32B

-1.50%10.13B

-1.86%10.59B

4.68%10.14B

8.51%9.62B

12.47%10.28B

21.26%10.79B

4.66%9.68B

0.17%8.86B

-3.21%9.14B

0.00%8.90B

7.99%9.25B

15.51%8.85B

16.11%9.44B

6.84%8.90B

-8.81%8.57B

-13.14%7.66B

-8.73%8.13B

-7.04%8.33B

2.42%9.40B

5.78%8.82B

-0.57%8.91B

7.18%8.96B

14.20%9.17B

12.51%8.34B

15.98%8.96B

9.07%8.36B

--8.03B

--7.41B

--7.73B

--7.67B

รายได้

-2.98%10.63B

-8.21%10.07B

1.66%10.63B

-3.82%10.28B

-0.22%10.96B

2.78%10.97B

9.26%10.45B

15.32%10.69B

17.30%10.98B

10.69%10.67B

5.03%9.57B

17.03%9.27B

3.63%9.36B

-5.28%9.64B

-13.80%9.11B

-13.25%7.92B

110.44%9.03B

17.58%10.18B

12.49%10.57B

-2.04%9.13B

-57.60%4.29B

-18.26%8.66B

-7.32%9.39B

-3.11%9.32B

-1.50%10.13B

-1.86%10.59B

4.68%10.14B

8.51%9.62B

12.47%10.28B

21.26%10.79B

4.66%9.68B

0.17%8.86B

-3.21%9.14B

0.00%8.90B

7.99%9.25B

15.51%8.85B

16.11%9.44B

6.84%8.90B

-8.81%8.57B

-13.14%7.66B

-8.73%8.13B

-7.04%8.33B

2.42%9.40B

5.78%8.82B

-0.57%8.91B

7.18%8.96B

14.20%9.17B

12.51%8.34B

15.98%8.96B

9.07%8.36B

--8.03B

--7.41B

--7.73B

--7.67B

ค่าใช้จ่ายด้านรายได้

-3.55%9.54B

-8.21%9.22B

1.21%9.48B

-4.29%9.24B

-0.15%9.89B

2.72%10.05B

6.99%9.36B

14.02%9.65B

14.98%9.91B

11.54%9.78B

6.59%8.75B

16.46%8.47B

6.38%8.62B

-2.85%8.77B

-9.92%8.21B

-9.30%7.27B

78.46%8.10B

14.21%9.03B

8.00%9.12B

-4.56%8.02B

-49.80%4.54B

-16.68%7.90B

-6.55%8.44B

-2.10%8.40B

-0.78%9.04B

-1.28%9.48B

6.00%9.03B

10.00%8.58B

13.55%9.12B

24.25%9.61B

4.18%8.52B

-0.38%7.80B

-3.37%8.03B

-1.68%7.73B

8.35%8.18B

15.29%7.83B

16.02%8.31B

6.46%7.87B

-9.00%7.55B

-13.61%6.79B

-8.64%7.16B

-7.41%7.39B

1.33%8.30B

4.29%7.86B

-2.69%7.84B

5.38%7.98B

12.44%8.19B

11.69%7.54B

16.29%8.05B

10.44%7.57B

--7.28B

--6.75B

--6.93B

--6.86B

ค่าใช้จ่ายในการดำเนินงาน

-2.97%10.11B

-7.59%9.76B

1.49%10.08B

-4.12%9.73B

0.03%10.42B

2.86%10.56B

7.60%9.93B

14.58%10.14B

15.35%10.41B

12.17%10.27B

7.00%9.23B

14.63%8.85B

5.96%9.03B

-3.18%9.15B

-9.81%8.63B

-7.99%7.72B

73.26%8.52B

14.15%9.46B

7.90%9.56B

-4.58%8.39B

-48.22%4.92B

-16.37%8.28B

-7.29%8.86B

-2.06%8.80B

-0.14%9.50B

-1.01%9.91B

6.39%9.56B

9.47%8.98B

12.69%9.51B

22.71%10.01B

4.09%8.99B

0.09%8.21B

-3.23%8.44B

-1.24%8.15B

8.44%8.63B

14.70%8.20B

16.16%8.72B

6.64%8.26B

-8.89%7.96B

-13.54%7.15B

-8.93%7.51B

-7.87%7.74B

1.43%8.74B

4.01%8.27B

-2.60%8.24B

5.78%8.40B

11.38%8.62B

12.07%7.95B

16.04%8.46B

9.53%7.95B

--7.74B

--7.09B

--7.29B

--7.25B

ค่าเสื่อมราคา ค่าการใช้ทรัพยากร และค่าตัดจำหน่าย

3.99%417.00M

-2.47%395.00M

-10.62%404.00M

5.64%412.00M

9.56%401.00M

10.96%405.00M

29.51%452.00M

14.37%390.00M

1.67%366.00M

-1.08%365.00M

-10.28%349.00M

-11.43%341.00M

-3.74%360.00M

1.37%369.00M

7.46%389.00M

15.27%385.00M

11.98%374.00M

8.33%364.00M

1.97%362.00M

-0.30%334.00M

0.00%334.00M

4.67%336.00M

11.64%355.00M

3.08%335.00M

4.38%334.00M

1.90%321.00M

0.63%318.00M

4.84%325.00M

13.48%320.00M

14.13%315.00M

13.67%316.00M

14.81%310.00M

7.63%282.00M

12.20%276.00M

30.52%278.00M

37.06%270.00M

32.32%262.00M

20.00%246.00M

-5.75%213.00M

-12.05%197.00M

-6.16%198.00M

-5.53%205.00M

-20.42%226.00M

-15.15%224.00M

-18.85%211.00M

-14.90%217.00M

16.87%284.00M

30.05%264.00M

41.30%260.00M

49.12%255.00M

--243.00M

--203.00M

--184.00M

--171.00M

ค่าใช้จ่ายในการดำเนินงานอื่น ๆ

----

--66.00M

----

246.43%97.00M

0.00%2.00M

-1400.00%-39.00M

-50.00%3.00M

-6.67%28.00M

--2.00M

--3.00M

--6.00M

--30.00M

--0.00

----

--0.00

----

--0.00

--6.00M

--45.00M

----

กำไรจากการดำเนินงาน

-3.33%522.00M

-24.32%308.00M

4.96%550.00M

1.84%553.00M

-4.76%540.00M

0.74%407.00M

54.57%524.00M

31.16%543.00M

70.27%567.00M

-17.04%404.00M

-30.10%339.00M

112.31%414.00M

-35.09%333.00M

-32.64%487.00M

-51.74%485.00M

-73.43%195.00M

182.08%513.00M

93.83%723.00M

88.91%1.00B

40.88%734.00M

-199.36%-625.00M

-45.55%373.00M

-7.80%532.00M

-17.95%521.00M

-18.31%629.00M

-12.74%685.00M

-17.34%577.00M

-3.50%635.00M

9.84%770.00M

5.37%785.00M

12.58%698.00M

1.23%658.00M

-2.91%701.00M

15.86%745.00M

2.14%620.00M

26.71%650.00M

15.52%722.00M

9.54%643.00M

-7.75%607.00M

-7.23%513.00M

-6.30%625.00M

5.39%587.00M

17.71%658.00M

41.79%553.00M

33.94%667.00M

33.89%557.00M

87.58%559.00M

22.26%390.00M

15.01%498.00M

0.97%416.00M

--298.00M

--319.00M

--433.00M

--412.00M

รายได้ดอกเบี้ยสุทธิที่ไม่ใช่จากการดำเนินงาน (ค่าใช้จ่าย)

กำไรจากการขายหลักทรัพย์

--3.00M

----

--11.00M

---127.00M

----

--153.00M

----

อัตราผลตอบแทนต่อส่วนของผู้ถือหุ้น

255.56%32.00M

-41.18%20.00M

1400.00%45.00M

-67.50%13.00M

-75.00%9.00M

3.03%34.00M

-82.35%3.00M

48.15%40.00M

44.00%36.00M

65.00%33.00M

-26.09%17.00M

-20.59%27.00M

-43.18%25.00M

-57.45%20.00M

-74.44%23.00M

-22.73%34.00M

76.00%44.00M

56.67%47.00M

55.17%90.00M

18.92%44.00M

-47.92%25.00M

-14.29%30.00M

3.57%58.00M

-40.32%37.00M

-33.33%48.00M

-59.77%35.00M

-35.63%56.00M

37.78%62.00M

33.33%72.00M

29.85%87.00M

89.13%87.00M

-30.77%45.00M

-19.40%54.00M

21.82%67.00M

-6.12%46.00M

25.00%65.00M

28.85%67.00M

0.00%55.00M

-9.26%49.00M

0.00%52.00M

-5.45%52.00M

14.58%55.00M

12.50%54.00M

-3.70%52.00M

12.24%55.00M

6.67%48.00M

9.09%48.00M

63.64%54.00M

16.67%49.00M

40.63%45.00M

--44.00M

--33.00M

--42.00M

--32.00M

รายได้ (ค่าใช้จ่าย) พิเศษ

86.76%-9.00M

85.11%-53.00M

1.22%-162.00M

4600.00%188.00M

20.93%-68.00M

-150.70%-356.00M

15.03%-164.00M

117.39%4.00M

79.81%-86.00M

-132.79%-142.00M

-314.44%-193.00M

87.22%-23.00M

-7000.00%-426.00M

-205.17%-61.00M

190.00%90.00M

43.04%-180.00M

96.43%-6.00M

--58.00M

-3233.33%-100.00M

56.83%-316.00M

-147.06%-168.00M

-100.00%0.00

---3.00M

---732.00M

---68.00M

--679.00M

----

37.50%-15.00M

-71.43%-12.00M

100.00%0.00

----

73.33%-24.00M

85.42%-7.00M

---11.00M

---22.00M

---90.00M

---48.00M

----

--0.00

-กำไรจากการจำหน่ายสินทรัพย์ถาวร

----

--136.00M

--57.00M

----

--0.00

----

รายได้ก่อนหักภาษี

16.16%496.00M

561.76%225.00M

22.90%381.00M

30.11%700.00M

-11.59%427.00M

-87.64%34.00M

112.33%310.00M

34.50%538.00M

648.86%483.00M

-34.52%275.00M

-74.65%146.00M

1381.48%400.00M

-116.30%-88.00M

-47.83%420.00M

-40.80%576.00M

-93.81%27.00M

168.44%540.00M

108.55%805.00M

68.05%973.00M

236.68%436.00M

-232.61%-789.00M

-71.78%386.00M

-4.61%579.00M

-147.33%-319.00M

-27.35%595.00M

60.75%1.37B

-20.65%607.00M

-1.32%674.00M

10.08%819.00M

7.31%851.00M

18.42%765.00M

-1.30%683.00M

-3.00%744.00M

17.48%793.00M

3.53%646.00M

1.76%692.00M

5.65%767.00M

6.97%675.00M

-7.83%624.00M

15.45%680.00M

3.13%726.00M

8.61%631.00M

31.71%677.00M

50.64%589.00M

29.65%704.00M

27.13%581.00M

50.73%514.00M

-21.80%391.00M

15.53%543.00M

4.10%457.00M

--341.00M

--500.00M

--470.00M

--439.00M

ภาษีเงินได้

3.03%102.00M

800.00%72.00M

1125.00%147.00M

58.68%192.00M

-23.26%99.00M

-86.21%8.00M

-65.71%12.00M

16.35%121.00M

126.32%129.00M

41.46%58.00M

-64.29%35.00M

940.00%104.00M

-45.19%57.00M

-77.60%41.00M

-56.05%98.00M

-90.83%10.00M

175.91%104.00M

36.57%183.00M

66.42%223.00M

142.22%109.00M

-194.48%-137.00M

-49.81%134.00M

3.88%134.00M

-60.53%45.00M

-20.77%145.00M

46.70%267.00M

-39.44%129.00M

-29.63%114.00M

0.00%183.00M

-11.65%182.00M

42.00%213.00M

-8.99%162.00M

-11.17%183.00M

19.77%206.00M

5.63%150.00M

-15.64%178.00M

7.85%206.00M

2.99%172.00M

-15.48%142.00M

75.83%211.00M

3.24%191.00M

-11.64%167.00M

154.55%168.00M

64.38%120.00M

41.22%185.00M

110.00%189.00M

833.33%66.00M

-35.96%73.00M

8.26%131.00M

-8.16%90.00M

---9.00M

--114.00M

--121.00M

--98.00M

รายได้หลังหักภาษี

20.12%394.00M

488.46%153.00M

-21.48%234.00M

21.82%508.00M

-7.34%328.00M

-88.02%26.00M

168.47%298.00M

40.88%417.00M

344.14%354.00M

-42.74%217.00M

-76.78%111.00M

1641.18%296.00M

-133.26%-145.00M

-39.07%379.00M

-36.27%478.00M

-94.80%17.00M

166.87%436.00M

146.83%622.00M

68.54%750.00M

189.84%327.00M

-244.89%-652.00M

-77.11%252.00M

-6.90%445.00M

-165.00%-364.00M

-29.25%450.00M

64.57%1.10B

-13.41%478.00M

7.49%560.00M

13.37%636.00M

13.97%669.00M

11.29%552.00M

1.36%521.00M

0.00%561.00M

16.70%587.00M

2.90%496.00M

9.59%514.00M

4.86%561.00M

8.41%503.00M

-5.30%482.00M

0.00%469.00M

3.08%535.00M

18.37%464.00M

13.62%509.00M

47.48%469.00M

25.97%519.00M

6.81%392.00M

28.00%448.00M

-17.62%318.00M

18.05%412.00M

7.62%367.00M

--350.00M

--386.00M

--349.00M

--341.00M

รายได้สุทธิจากการดำเนินงานต่อเนื่อง

20.12%394.00M

488.46%153.00M

-21.48%234.00M

21.82%508.00M

-7.34%328.00M

-88.02%26.00M

168.47%298.00M

40.88%417.00M

344.14%354.00M

-42.74%217.00M

-76.78%111.00M

1641.18%296.00M

-133.26%-145.00M

-39.07%379.00M

-36.27%478.00M

-94.80%17.00M

166.87%436.00M

146.83%622.00M

68.54%750.00M

189.84%327.00M

-244.89%-652.00M

-77.11%252.00M

-6.90%445.00M

-165.00%-364.00M

-29.25%450.00M

64.57%1.10B

-13.41%478.00M

7.49%560.00M

13.37%636.00M

13.97%669.00M

11.29%552.00M

1.36%521.00M

0.00%561.00M

16.70%587.00M

2.90%496.00M

9.59%514.00M

4.86%561.00M

8.41%503.00M

-5.30%482.00M

0.00%469.00M

3.08%535.00M

18.37%464.00M

13.62%509.00M

47.48%469.00M

25.97%519.00M

6.81%392.00M

28.00%448.00M

-17.62%318.00M

18.05%412.00M

7.62%367.00M

--350.00M

--386.00M

--349.00M

--341.00M

รายได้สุทธิจากการดำเนินงานที่ยกเลิกแล้ว

----

100.00%0.00

-100.00%0.00

100.00%0.00

--0.00

---7.00M

--119.00M

-511.11%-55.00M

----

---9.00M

----

รายได้สุทธิที่ไม่เกิดขึ้นประจำ

----

-147.83%-11.00M

----

--23.00M

----

รายได้สุทธิที่มอบให้แก่ผู้ถือหุ้นที่ไม่ควบคุม

0.00%15.00M

-58.82%7.00M

14.81%31.00M

4.35%24.00M

0.00%15.00M

112.50%17.00M

68.75%27.00M

228.57%23.00M

36.36%15.00M

-46.67%8.00M

14.29%16.00M

16.67%7.00M

-8.33%11.00M

114.29%15.00M

16.67%14.00M

107.69%6.00M

340.00%12.00M

177.78%7.00M

140.00%12.00M

40.46%-78.00M

-150.00%-5.00M

-80.00%-9.00M

-54.55%5.00M

-2283.33%-131.00M

-120.00%-2.00M

-155.56%-5.00M

-31.25%11.00M

-33.33%6.00M

-23.08%10.00M

-10.00%9.00M

-11.11%16.00M

-18.18%9.00M

333.33%13.00M

-9.09%10.00M

1900.00%18.00M

1200.00%11.00M

200.00%3.00M

1200.00%11.00M

---1.00M

0.00%-1.00M

---3.00M

0.00%-1.00M

100.00%0.00

0.00%-1.00M

100.00%0.00

50.00%-1.00M

-900.00%-10.00M

75.00%-1.00M

---3.00M

0.00%-2.00M

---1.00M

---4.00M

--0.00

---2.00M

รายได้สุทธิที่สามารถสืบทอดถึงผู้ถือหุ้นที่ควบคุม

21.09%379.00M

1522.22%146.00M

-25.09%203.00M

22.84%484.00M

-7.67%313.00M

-95.69%9.00M

185.26%271.00M

36.33%394.00M

317.31%339.00M

-42.58%209.00M

-79.53%95.00M

2527.27%289.00M

-136.79%-156.00M

-40.81%364.00M

-37.13%464.00M

-97.28%11.00M

165.53%424.00M

135.63%615.00M

67.73%738.00M

273.82%405.00M

-243.14%-647.00M

-76.40%261.00M

-3.51%440.00M

-142.06%-233.00M

-27.80%452.00M

67.58%1.11B

-18.43%456.00M

8.20%554.00M

14.23%626.00M

14.38%660.00M

16.95%559.00M

1.79%512.00M

-1.79%548.00M

17.28%577.00M

0.42%478.00M

-14.60%503.00M

15.53%558.00M

5.81%492.00M

-6.48%476.00M

25.32%589.00M

-5.29%483.00M

18.32%465.00M

11.14%509.00M

47.34%470.00M

22.89%510.00M

6.50%393.00M

30.48%458.00M

-18.21%319.00M

18.91%415.00M

7.58%369.00M

--351.00M

--390.00M

--349.00M

--343.00M

รายได้สุทธิที่ต้องจ่ายให้กับผู้ถือหุ้นสามัญ

21.09%379.00M

1522.22%146.00M

-25.09%203.00M

22.84%484.00M

-7.67%313.00M

-95.69%9.00M

185.26%271.00M

36.33%394.00M

317.31%339.00M

-42.58%209.00M

-79.53%95.00M

2527.27%289.00M

-136.79%-156.00M

-40.81%364.00M

-37.13%464.00M

-97.28%11.00M

165.53%424.00M

135.63%615.00M

67.73%738.00M

273.82%405.00M

-243.14%-647.00M

-76.40%261.00M

-3.51%440.00M

-142.06%-233.00M

-27.80%452.00M

67.58%1.11B

-18.43%456.00M

8.20%554.00M

14.23%626.00M

14.38%660.00M

16.95%559.00M

1.79%512.00M

-1.79%548.00M

17.28%577.00M

0.42%478.00M

-14.60%503.00M

15.53%558.00M

5.81%492.00M

-6.48%476.00M

25.32%589.00M

-5.29%483.00M

18.32%465.00M

11.14%509.00M

47.34%470.00M

22.89%510.00M

6.50%393.00M

30.48%458.00M

-18.21%319.00M

18.91%415.00M

7.58%369.00M

--351.00M

--390.00M

--349.00M

--343.00M

กําไรต่อหุ้นพื้นฐาน

23.49%1.35

1550.40%0.52

-24.86%0.71

22.41%1.68

-8.02%1.09

-95.71%0.03

184.67%0.95

37.09%1.38

321.03%1.18

-40.48%0.73

-78.54%0.33

2644.18%1.00

-138.06%-0.54

-39.94%1.23

-37.13%1.55

-97.30%0.04

164.95%1.41

136.49%2.04

70.58%2.46

280.80%1.36

-252.74%-2.17

-74.60%0.86

4.88%1.44

-146.16%-0.75

-20.31%1.42

84.38%3.40

-11.48%1.38

16.83%1.62

22.85%1.78

21.96%1.85

24.56%1.55

7.01%1.39

2.31%1.45

23.12%1.51

5.53%1.25

-9.88%1.30

20.25%1.42

8.16%1.23

-4.07%1.18

29.58%1.44

0.11%1.18

27.37%1.14

20.98%1.23

57.94%1.11

30.83%1.18

12.40%0.89

34.74%1.02

-16.00%0.70

19.89%0.90

7.53%0.79

--0.76

--0.84

--0.75

--0.74

กําไรต่อหุ้นแบบมีการปรับปรุง

23.49%1.35

1551.45%0.52

-24.83%0.71

22.63%1.68

-7.99%1.09

-95.70%0.03

185.07%0.95

37.14%1.37

320.95%1.18

-40.28%0.73

-78.44%0.33

2655.79%1.00

-138.37%-0.54

-39.72%1.22

-37.25%1.54

-97.31%0.04

164.41%1.40

134.93%2.03

70.46%2.45

280.38%1.35

-253.26%-2.17

-74.56%0.86

7.15%1.44

-146.43%-0.75

-19.98%1.41

84.83%3.39

-12.95%1.34

16.85%1.62

22.43%1.77

21.85%1.83

24.24%1.54

6.90%1.38

2.40%1.44

23.33%1.50

6.05%1.24

-9.16%1.29

21.28%1.41

8.90%1.22

-3.84%1.17

29.74%1.42

0.13%1.16

27.44%1.12

20.99%1.22

57.86%1.10

30.50%1.16

12.08%0.88

34.58%1.01

-16.21%0.69

19.98%0.89

7.67%0.78

--0.75

--0.83

--0.74

--0.73

เงินปันผลต่อหุ้น

2.11%0.48

3.26%0.47

2.22%0.46

4.65%0.45

7.50%0.43

9.59%0.40

10.61%0.36

20.00%0.33

10.00%0.28

13.64%0.25

15.79%0.22

18.75%0.19

16.36%0.16

--0.14

หน่วยสกุลเงิน

USD

ความเห็นของผู้สอบบัญชี

KeyAI

