









ตลาด
/
หุ้น
/
nasdaq-shw
/

Sherwin-Williams Co

SHW

344.940USD

-2.960-0.85%

ปิด 10/31, 16:00（ET）ราคาล่าช้า 15 นาที

85.51Bมูลค่าตลาด

33.25P/E TTM



Sherwin-Williams Co

344.940

-2.960-0.85%

ภาพรวม บริษัท การเงิน การวิเคราะห์

ภาพรวม

บริษัท

การเงิน

การวิเคราะห์

รายงานบัญชี

รายงานรายได้

งบแสดงฐานะการเงิน

งบกระแสเงินสด

รายไตรมาส

รายไตรมาส+รายปี

รายไตรมาส

รายปี

YOY

ซ่อนแถวที่ว่าง

FY2025Q3

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

สินทรัพย์หมุนเวียน

เงินสด รายการเทียบเท่าเงินสด และเงินลงทุนระยะสั้น

1.39%241.50M

34.90%269.80M

11.06%199.80M

-23.99%210.40M

-52.68%238.20M

-4.49%200.00M

18.82%179.90M

39.24%276.80M

285.75%503.40M

-33.01%209.40M

-62.25%151.40M

19.98%198.80M

-58.35%130.50M

42.35%312.60M

27.45%401.10M

-26.88%165.70M

-49.46%313.30M

16.75%219.60M

31.95%314.70M

40.05%226.60M

226.87%619.90M

29.21%188.10M

152.67%238.50M

4.05%161.80M

4.48%189.65M

-6.06%145.58M

-40.49%94.39M

-23.85%155.50M

-12.71%181.51M

-26.22%154.97M

-84.42%158.61M

-77.05%204.21M

-70.40%207.94M

-47.83%210.05M

1342.72%1.02B

332.48%889.79M

671.81%702.57M

436.39%402.66M

10.21%70.55M

405.12%205.74M

-65.17%91.03M

-71.91%75.07M

-82.53%64.01M

-94.53%40.73M

-74.77%261.35M

-63.94%267.20M

-40.31%366.46M

-13.65%744.89M

1776.94%1.04B

1489.76%741.08M

2308.23%613.93M

--862.59M

--55.18M

--46.62M

--25.49M

- เงินสดและรายการเทียบเท่าเงินสด

1.39%241.50M

34.90%269.80M

11.06%199.80M

-23.99%210.40M

-52.68%238.20M

-4.49%200.00M

18.82%179.90M

39.24%276.80M

285.75%503.40M

-33.01%209.40M

-62.25%151.40M

19.98%198.80M

-58.35%130.50M

42.35%312.60M

27.45%401.10M

-26.88%165.70M

-49.46%313.30M

16.75%219.60M

31.95%314.70M

40.05%226.60M

226.87%619.90M

29.21%188.10M

152.67%238.50M

4.05%161.80M

4.48%189.65M

-6.06%145.58M

-40.49%94.39M

-23.85%155.50M

-12.71%181.51M

-26.22%154.97M

-84.42%158.61M

-77.05%204.21M

-70.40%207.94M

-47.83%210.05M

1342.72%1.02B

332.48%889.79M

671.81%702.57M

436.39%402.66M

10.21%70.55M

405.12%205.74M

-65.17%91.03M

-71.91%75.07M

-82.53%64.01M

-94.53%40.73M

-74.77%261.35M

-63.94%267.20M

-40.31%366.46M

-13.65%744.89M

1776.94%1.04B

1489.76%741.08M

2308.23%613.93M

--862.59M

--55.18M

--46.62M

--25.49M

ลูกหนี้

5.45%3.20B

2.86%3.20B

0.88%2.90B

-2.80%2.44B

1.57%3.03B

-1.74%3.11B

-2.86%2.87B

-3.58%2.51B

0.37%2.98B

3.81%3.16B

3.62%2.96B

8.04%2.61B

11.81%2.97B

15.02%3.05B

15.19%2.85B

13.30%2.41B

8.35%2.66B

7.17%2.65B

8.04%2.48B

-0.43%2.13B

-0.99%2.45B

-7.02%2.47B

-2.05%2.29B

5.98%2.14B

-4.07%2.48B

1.29%2.66B

0.56%2.34B

-4.08%2.02B

6.51%2.58B

10.40%2.63B

71.46%2.33B

70.96%2.10B

66.40%2.43B

61.42%2.38B

5.12%1.36B

10.47%1.23B

3.12%1.46B

1.31%1.47B

4.55%1.29B

-1.44%1.11B

0.35%1.41B

3.65%1.45B

5.15%1.23B

2.99%1.13B

4.48%1.41B

7.93%1.40B

3.82%1.17B

6.32%1.10B

6.77%1.35B

5.00%1.30B

-0.37%1.13B

--1.03B

--1.26B

--1.24B

--1.14B

-ลูกหนี้การค้าและตั๋วเงินรับ

5.01%3.12B

2.09%3.11B

0.14%2.81B

-3.21%2.39B

1.11%2.97B

-2.24%3.05B

-3.44%2.81B

-3.73%2.47B

1.49%2.94B

4.54%3.12B

4.51%2.91B

8.98%2.56B

11.53%2.90B

15.13%2.98B

15.31%2.78B

13.20%2.35B

5.85%2.60B

4.78%2.59B

5.35%2.41B

-0.52%2.08B

-0.99%2.45B

-7.02%2.47B

-2.05%2.29B

3.47%2.09B

-4.07%2.48B

1.29%2.66B

0.56%2.34B

-4.08%2.02B

6.51%2.58B

10.40%2.63B

71.46%2.33B

70.96%2.10B

66.40%2.43B

61.42%2.38B

5.12%1.36B

10.47%1.23B

3.12%1.46B

1.31%1.47B

4.55%1.29B

-1.44%1.11B

0.35%1.41B

3.65%1.45B

5.15%1.23B

2.99%1.13B

4.48%1.41B

7.93%1.40B

3.82%1.17B

6.32%1.10B

6.77%1.35B

5.00%1.30B

-0.37%1.13B

--1.03B

--1.26B

--1.24B

--1.14B

-ลูกหนี้อื่น ๆ

28.20%74.10M

41.28%85.90M

34.47%82.70M

19.05%55.00M

33.18%57.80M

32.17%60.80M

33.99%61.50M

5.48%46.20M

-42.74%43.40M

-29.34%46.00M

-32.80%45.90M

-28.08%43.80M

23.45%75.80M

10.15%65.10M

10.70%68.30M

17.12%60.90M

--61.40M

--59.10M

--61.70M

2.97%52.00M

----

--50.50M

----

สินค้าคงเหลือ

0.39%2.28B

8.54%2.48B

5.77%2.52B

-1.79%2.29B

1.03%2.27B

-6.15%2.29B

-12.18%2.38B

-11.30%2.33B

-11.91%2.24B

1.14%2.44B

16.28%2.71B

36.29%2.63B

40.30%2.55B

33.67%2.41B

26.05%2.33B

6.82%1.93B

8.56%1.82B

0.87%1.80B

-5.50%1.85B

-4.52%1.80B

-8.34%1.67B

-5.61%1.79B

-1.94%1.95B

4.09%1.89B

-1.95%1.82B

1.08%1.89B

-0.41%1.99B

4.18%1.82B

9.22%1.86B

1.06%1.87B

60.43%2.00B

63.10%1.74B

53.19%1.70B

60.99%1.85B

8.74%1.25B

4.89%1.07B

5.67%1.11B

1.79%1.15B

-1.20%1.15B

-1.45%1.02B

0.59%1.05B

3.74%1.13B

5.88%1.16B

6.46%1.03B

2.85%1.05B

10.80%1.09B

8.20%1.10B

5.49%970.82M

5.60%1.02B

-4.52%984.84M

-0.35%1.01B

--920.32M

--963.70M

--1.03B

--1.02B

สินทรัพย์หมุนเวียนอื่น ๆ

-1.28%431.90M

4.53%473.10M

3.62%428.90M

16.90%458.50M

-6.28%437.50M

-15.94%452.60M

-13.50%413.90M

-17.43%392.20M

0.28%466.80M

10.40%538.40M

-5.21%478.50M

-13.24%475.00M

-21.06%465.50M

-4.80%487.70M

6.99%504.80M

27.15%547.50M

37.65%589.70M

18.04%512.30M

6.45%471.80M

-2.34%430.60M

3.46%428.40M

11.15%434.00M

14.30%443.20M

24.22%440.90M

0.77%414.08M

2.08%390.47M

-3.12%387.76M

-0.21%354.94M

18.92%410.91M

-6.96%382.51M

57.38%400.25M

-18.83%355.70M

-20.58%345.53M

-9.83%411.14M

-33.07%254.32M

37.52%438.19M

18.73%435.08M

32.54%455.98M

24.70%379.97M

-11.97%318.63M

1.01%366.43M

-0.83%344.04M

-7.70%304.70M

4.84%361.96M

-1.63%362.78M

9.50%346.94M

0.58%330.11M

3.43%345.26M

12.62%368.78M

2.84%316.83M

9.67%328.22M

--333.82M

--327.44M

--308.08M

--299.26M

สินทรัพย์หมุนเวียนรวม

2.88%6.15B

6.19%6.43B

3.38%6.04B

-2.03%5.40B

-3.62%5.97B

-4.72%6.05B

-7.16%5.84B

-6.68%5.51B

1.33%6.20B

1.46%6.35B

3.39%6.29B

16.90%5.91B

13.74%6.12B

20.71%6.26B

19.12%6.09B

10.07%5.05B

3.92%5.38B

6.19%5.19B

3.69%5.11B

-0.87%4.59B

5.46%5.18B

-4.06%4.88B

2.34%4.93B

6.61%4.63B

-2.59%4.91B

1.05%5.09B

-1.47%4.82B

-1.42%4.34B

7.56%5.04B

3.77%5.04B

26.06%4.89B

21.49%4.41B

26.31%4.68B

39.32%4.85B

34.20%3.88B

36.51%3.63B

26.81%3.71B

15.93%3.48B

4.49%2.89B

3.52%2.66B

-5.05%2.92B

-3.31%3.01B

-6.84%2.76B

-18.74%2.57B

-18.32%3.08B

-7.01%3.11B

-3.86%2.97B

0.30%3.16B

44.51%3.77B

27.38%3.34B

24.61%3.09B

--3.15B

--2.61B

--2.62B

--2.48B

สินทรัพย์ไม่หมุนเวียน

สินทรัพย์ถาวรสุทธิ

12.76%5.90B

15.71%5.82B

15.32%5.64B

20.12%5.67B

17.49%5.23B

16.60%5.03B

15.93%4.89B

15.97%4.72B

14.41%4.46B

13.34%4.31B

12.58%4.22B

10.46%4.07B

8.12%3.89B

6.55%3.80B

6.73%3.75B

2.57%3.69B

2.36%3.60B

2.15%3.57B

-0.11%3.51B

2.12%3.60B

1.77%3.52B

1.57%3.50B

2.52%3.51B

98.15%3.52B

95.73%3.46B

93.71%3.44B

86.22%3.43B

-5.34%1.78B

-6.82%1.77B

-6.01%1.78B

73.08%1.84B

71.29%1.88B

74.88%1.90B

76.26%1.89B

0.57%1.06B

5.19%1.10B

6.77%1.08B

6.66%1.07B

5.87%1.06B

2.04%1.04B

0.19%1.02B

-0.10%1.01B

-0.59%998.43M

-0.03%1.02B

0.23%1.01B

5.68%1.01B

5.18%1.00B

5.74%1.02B

7.14%1.01B

1.47%952.19M

0.43%954.92M

--965.90M

--943.60M

--938.39M

--950.78M

-สินทรัพย์ถาวร

10.82%9.38B

12.59%9.22B

11.13%8.91B

14.17%8.86B

13.78%8.46B

12.83%8.19B

10.15%8.01B

10.05%7.76B

9.26%7.44B

8.43%7.25B

9.97%7.28B

8.79%7.06B

7.08%6.81B

6.24%6.69B

6.96%6.62B

2.78%6.49B

3.25%6.36B

3.61%6.30B

1.92%6.19B

3.99%6.31B

3.97%6.16B

3.46%6.08B

6.38%6.07B

50.19%6.07B

49.06%5.92B

50.72%5.87B

43.36%5.71B

1.85%4.04B

-1.61%3.97B

-1.36%3.90B

27.79%3.98B

27.92%3.97B

32.07%4.04B

30.05%3.95B

4.27%3.11B

6.07%3.10B

6.79%3.06B

5.91%3.04B

5.80%2.99B

3.11%2.92B

2.35%2.86B

2.51%2.87B

2.47%2.82B

3.42%2.84B

2.94%2.80B

4.85%2.80B

5.64%2.75B

5.94%2.74B

6.52%2.72B

6.05%2.67B

3.92%2.61B

--2.59B

--2.55B

--2.52B

--2.51B

-ค่าเสื่อมราคาสะสม

7.68%3.48B

7.63%3.40B

4.59%3.27B

4.93%3.19B

8.23%3.23B

7.31%3.16B

2.19%3.13B

1.97%3.04B

2.38%2.98B

1.96%2.94B

6.56%3.06B

6.59%2.98B

5.71%2.91B

5.83%2.89B

7.27%2.87B

3.05%2.80B

4.44%2.76B

5.58%2.73B

4.71%2.68B

6.56%2.71B

7.06%2.64B

6.14%2.58B

12.17%2.56B

12.54%2.55B

11.71%2.46B

14.72%2.43B

6.50%2.28B

8.31%2.26B

3.01%2.21B

2.90%2.12B

4.32%2.14B

4.22%2.09B

8.56%2.14B

4.85%2.06B

6.29%2.05B

6.56%2.01B

6.80%1.97B

5.50%1.97B

5.77%1.93B

3.71%1.88B

3.57%1.85B

3.97%1.86B

4.23%1.82B

5.48%1.81B

4.54%1.78B

4.39%1.79B

5.90%1.75B

6.06%1.72B

6.16%1.71B

8.77%1.72B

6.04%1.65B

--1.62B

--1.61B

--1.58B

--1.56B

ค่าความนิยมและสินทรัพย์ไม่มีตัวตนอื่น ๆ

-0.47%11.26B

0.45%11.35B

-1.73%11.20B

-3.42%11.11B

0.69%11.31B

-0.71%11.30B

-1.30%11.40B

-0.68%11.51B

-0.36%11.24B

2.89%11.38B

4.39%11.55B

4.03%11.59B

1.91%11.28B

-1.09%11.06B

-1.41%11.06B

-3.33%11.14B

-3.82%11.07B

-2.84%11.18B

-2.80%11.22B

-1.87%11.52B

-2.90%11.50B

-4.12%11.51B

-4.46%11.54B

-3.45%11.74B

-3.31%11.85B

-3.63%12.01B

-5.42%12.08B

-5.14%12.16B

-8.47%12.25B

-5.48%12.46B

824.00%12.78B

827.47%12.82B

856.25%13.39B

847.04%13.18B

-1.07%1.38B

-1.20%1.38B

-0.85%1.40B

-2.37%1.39B

-2.06%1.40B

-3.37%1.40B

-3.45%1.41B

-3.78%1.43B

-4.04%1.43B

-2.98%1.45B

-1.37%1.46B

-0.12%1.48B

-0.57%1.49B

-0.77%1.49B

2.97%1.48B

3.22%1.48B

5.57%1.50B

--1.50B

--1.44B

--1.42B

สินทรัพย์ไม่หมุนเวียนอื่น ๆ

118.05%2.66B

34.42%1.52B

42.08%1.52B

14.53%1.21B

26.88%1.22B

15.39%1.13B

15.31%1.07B

16.44%1.06B

13.58%961.80M

20.08%981.50M

29.58%930.40M

38.28%909.60M

54.24%846.80M

87.18%817.40M

64.04%718.00M

25.63%657.80M

-10.18%549.00M

-27.89%436.70M

-25.22%437.70M

22.85%523.60M

-6.16%611.20M

-6.77%605.60M

-8.05%585.30M

-50.13%426.20M

-29.44%651.33M

-26.47%649.59M

-26.37%636.53M

7.00%854.67M

13.46%923.13M

11.43%883.42M

29.72%864.50M

23.37%798.77M

12.12%813.65M

10.47%792.83M

-4.12%666.43M

-4.96%647.43M

-3.34%725.72M

2.73%717.71M

4.86%695.04M

1.55%681.19M

-1.43%750.78M

-6.22%698.62M

-9.24%662.80M

-5.58%670.77M

15.88%761.69M

18.17%744.95M

16.11%730.30M

15.32%710.42M

3.93%657.28M

0.58%630.43M

2.71%628.95M

--616.04M

--632.42M

--626.79M

--612.37M

สินทรัพย์ไม่หมุนเวียนรวม

11.48%20.06B

7.10%18.94B

5.75%18.60B

4.53%18.23B

7.07%17.99B

5.16%17.68B

4.45%17.59B

4.53%17.44B

4.20%16.81B

6.47%16.82B

7.63%16.84B

6.87%16.69B

5.02%16.13B

3.00%15.79B

2.08%15.64B

-1.25%15.61B

-1.76%15.36B

-1.78%15.33B

-2.03%15.33B

-0.34%15.81B

-2.02%15.63B

-3.01%15.61B

-3.12%15.64B

7.27%15.86B

6.79%15.96B

6.47%16.10B

4.30%16.15B

-4.54%14.79B

-7.16%14.94B

-4.70%15.12B

397.42%15.48B

395.73%15.49B

401.50%16.10B

398.58%15.86B

-1.19%3.11B

0.11%3.13B

1.00%3.21B

1.67%3.18B

1.99%3.15B

-0.56%3.12B

-1.84%3.18B

-3.20%3.13B

-4.14%3.09B

-2.62%3.14B

2.74%3.24B

5.44%3.23B

4.62%3.22B

4.48%3.22B

4.48%3.15B

2.12%3.07B

3.35%3.08B

--3.09B

--3.02B

--3.00B

--2.98B

สินทรัพย์รวม

9.34%26.21B

6.87%25.36B

5.16%24.64B

2.95%23.63B

4.19%23.97B

2.45%23.73B

1.29%23.43B

1.60%22.95B

3.41%23.00B

5.05%23.17B

6.44%23.13B

9.33%22.59B

7.28%22.25B

7.47%22.05B

6.34%21.73B

1.30%20.67B

-0.35%20.74B

0.12%20.52B

-0.66%20.43B

-0.46%20.40B

-0.26%20.81B

-3.26%20.49B

-1.87%20.57B

7.12%20.50B

4.42%20.86B

5.12%21.19B

2.92%20.96B

-3.85%19.13B

-3.84%19.98B

-2.72%20.15B

191.43%20.37B

194.70%19.90B

200.38%20.78B

210.81%20.72B

15.74%6.99B

16.85%6.75B

13.37%6.92B

8.66%6.67B

3.17%6.04B

1.28%5.78B

-3.40%6.10B

-3.25%6.13B

-5.43%5.85B

-10.60%5.71B

-8.73%6.32B

-1.05%6.34B

0.37%6.19B

2.37%6.38B

23.04%6.92B

13.90%6.41B

13.00%6.17B

--6.23B

--5.63B

--5.46B

หนี้สิน

หนี้สินหมุนเวียน

-หนี้สินค้างจ่ายอื่น ๆ

----

--0.00

----

ค่าใช้จ่ายค้างจ่าย

3.76%1.74B

4.54%1.73B

-0.24%1.47B

-0.73%1.81B

3.72%1.68B

7.90%1.65B

10.49%1.48B

12.06%1.83B

13.94%1.62B

14.67%1.53B

3.84%1.34B

11.44%1.63B

-10.41%1.42B

-3.76%1.34B

-3.77%1.29B

-9.40%1.46B

-8.68%1.58B

-2.62%1.39B

2.59%1.34B

23.14%1.61B

14.56%1.73B

-5.69%1.43B

-12.68%1.30B

-26.43%1.31B

-6.45%1.51B

14.88%1.51B

13.27%1.49B

20.34%1.78B

16.10%1.62B

1.67%1.32B

61.48%1.32B

51.63%1.48B

27.28%1.39B

23.97%1.29B

-5.49%815.94M

13.49%976.59M

28.74%1.09B

39.77%1.04B

20.23%863.38M

-0.98%860.54M

-0.22%849.96M

3.26%747.05M

9.44%718.09M

2.11%869.04M

6.49%851.85M

15.52%723.48M

7.63%656.17M

2.71%851.07M

4.51%799.95M

-9.74%626.30M

-5.46%609.66M

--828.61M

--765.46M

--693.87M

--644.90M

หนี้ระยะสั้นและหนี้สินจากสัญญาเช่า

11.86%2.20B

29.41%2.86B

13.20%2.95B

16.45%1.72B

36.72%1.96B

69.10%2.21B

75.81%2.61B

50.51%1.47B

51.91%1.44B

-35.12%1.31B

-25.92%1.48B

-4.43%978.70M

-31.04%945.80M

38.88%2.01B

60.47%2.00B

3963.89%1.02B

5544.03%1.37B

158.69%1.45B

-15.83%1.25B

-96.03%25.20M

-97.19%24.30M

-75.06%560.20M

31.21%1.48B

-0.17%634.50M

-9.93%865.27M

244.63%2.25B

22.53%1.13B

0.11%635.59M

10.99%960.70M

-13.43%651.90M

24.03%921.19M

-14.34%634.91M

1564.40%865.55M

1126.75%753.00M

467.58%742.70M

1639.29%741.21M

30.05%52.00M

-94.72%61.38M

-90.71%130.85M

-93.76%42.62M

-92.83%39.99M

105.07%1.16B

138.89%1.41B

13.88%682.70M

87.43%557.90M

963.61%566.86M

722.43%589.60M

724.35%599.50M

-10.90%297.66M

-91.25%53.30M

-89.52%71.69M

--72.72M

--334.08M

--609.23M

--683.93M

-หนี้ระยะสั้น

101.74%1.85B

25.65%1.71B

43.16%1.80B

77.02%662.40M

170.38%915.50M

68.48%1.36B

-15.19%1.26B

-61.74%374.20M

-64.18%338.60M

-59.93%806.20M

-14.85%1.48B

28.11%978.10M

33.24%945.20M

164.01%2.01B

112.65%1.74B

763400.00%763.50M

354600.00%709.40M

36.21%762.10M

-22.20%818.10M

-99.95%100.00K

-99.95%200.00K

-30.82%559.50M

27.48%1.05B

-37.67%204.70M

-32.98%435.70M

24.29%808.80M

-10.35%824.83M

-48.18%328.40M

296.10%650.13M

1153.70%650.72M

2095.26%920.01M

1455.59%633.73M

226.15%164.13M

-12.33%51.90M

-67.43%41.91M

3.24%40.74M

36.73%50.33M

-94.89%59.20M

-90.84%128.68M

-94.19%39.46M

-33.83%36.80M

1690.70%1.16B

1508.38%1.41B

603.71%679.44M

-81.16%55.62M

27.78%64.74M

27.93%87.38M

39.86%96.55M

-10.56%295.28M

-91.63%50.66M

-89.91%68.30M

--69.03M

--330.15M

--604.99M

--677.02M

-หนี้สินจากสัญญาเช่าระยะสั้น

----

--3.70M

----

หนี้สินรอการรับรู้

-0.44%361.60M

-0.75%304.00M

-3.23%245.80M

5.61%386.20M

11.65%363.20M

14.63%306.30M

10.82%254.00M

24.85%365.70M

8.22%325.30M

5.74%267.20M

8.57%229.20M

12.74%292.90M

11.79%300.60M

10.78%252.70M

15.61%211.10M

-2.44%259.80M

--268.90M

--228.10M

--182.60M

9.68%266.30M

----

--242.80M

----

หนี้สินหมุนเวียนอื่น ๆ

-0.44%361.60M

-0.75%304.00M

-3.23%245.80M

5.61%386.20M

11.65%363.20M

14.63%306.30M

10.82%254.00M

24.85%365.70M

8.22%325.30M

5.74%267.20M

8.57%229.20M

12.74%292.90M

11.79%300.60M

10.78%252.70M

15.61%211.10M

-2.44%259.80M

--268.90M

--228.10M

--182.60M

9.68%266.30M

----

--242.80M

----

หนี้สินหมุนเวียนรวม

3.54%7.47B

9.77%8.20B

5.25%7.88B

2.74%6.81B

8.98%7.22B

17.79%7.47B

18.67%7.48B

11.18%6.63B

8.65%6.62B

-11.93%6.34B

-9.31%6.31B

4.22%5.96B

-5.90%6.10B

16.28%7.20B

23.03%6.95B

24.49%5.72B

48.65%6.48B

38.81%6.19B

8.26%5.65B

1.60%4.59B

-10.43%4.36B

-29.69%4.46B

4.39%5.22B

5.22%4.52B

0.49%4.87B

51.37%6.34B

15.56%5.00B

7.79%4.30B

10.76%4.84B

0.92%4.19B

47.23%4.33B

40.93%3.99B

73.77%4.37B

58.16%4.15B

29.90%2.94B

32.09%2.83B

9.66%2.52B

-21.80%2.63B

-33.04%2.26B

-20.10%2.14B

-20.02%2.29B

23.19%3.36B

37.77%3.38B

6.02%2.68B

19.20%2.87B

38.51%2.73B

37.59%2.45B

34.75%2.53B

4.98%2.41B

-22.29%1.97B

-25.58%1.78B

--1.88B

--2.29B

--2.53B

--2.40B

หนี้สินไม่หมุนเวียน

เงินสำรองระยะยาว

-64.81%120.70M

-4.50%339.30M

-3.77%344.50M

-3.57%351.00M

-14.12%343.00M

-6.50%355.30M

-7.61%358.00M

-4.08%364.00M

-23.85%399.40M

-27.85%380.00M

-27.01%387.50M

-29.30%379.50M

-3.39%524.50M

-5.42%526.70M

-6.47%530.90M

-6.82%536.80M

-5.22%542.90M

-2.91%556.90M

-0.67%567.60M

-0.29%576.10M

-1.24%572.80M

-1.03%573.60M

-1.10%571.40M

124.28%577.80M

108.73%579.97M

109.38%579.55M

109.53%577.74M

-6.21%257.62M

5.83%277.86M

9.22%276.80M

9.41%275.74M

9.70%274.68M

3.58%262.54M

0.64%253.43M

0.74%252.03M

0.75%250.40M

-9.65%253.46M

-9.95%251.81M

-10.26%250.17M

-10.57%248.52M

2.49%280.53M

2.78%279.65M

3.06%278.77M

3.35%277.89M

-14.53%273.71M

-15.03%272.10M

-15.53%270.49M

-16.04%268.87M

6.94%320.22M

7.17%320.22M

7.40%320.22M

--320.22M

--299.44M

--298.80M

--298.17M

หนี้ระยะยาวและหนี้สินจากสัญญาเช่า

12.70%10.90B

-2.09%9.43B

-2.33%9.40B

-1.54%9.74B

-3.30%9.67B

-9.11%9.63B

-13.20%9.62B

-10.96%9.89B

-9.74%10.00B

5.18%10.60B

10.07%11.09B

10.36%11.10B

22.60%11.08B

11.55%10.08B

8.72%10.07B

3.72%10.06B

-6.70%9.04B

-6.68%9.03B

-4.11%9.27B

2.97%9.70B

3.12%9.69B

12.93%9.68B

-4.08%9.66B

8.19%9.42B

7.86%9.40B

-11.84%8.57B

1.85%10.07B

-11.91%8.71B

-13.62%8.71B

-9.57%9.72B

716.42%9.89B

716.11%9.89B

428.03%10.08B

463.13%10.75B

-36.53%1.21B

-36.49%1.21B

-0.54%1.91B

70.05%1.91B

70.99%1.91B

69.88%1.91B

71.03%1.92B

0.03%1.12B

-0.54%1.12B

0.03%1.12B

-31.21%1.12B

-31.22%1.12B

-31.23%1.12B

156.87%1.63B

156.76%1.63B

155.88%1.63B

--1.63B

--635.35M

--635.59M

--637.88M

-หนี้ระยะยาว

13.98%9.32B

-3.71%7.83B

-3.72%7.83B

-2.40%8.18B

-3.81%8.18B

-10.61%8.13B

-15.26%8.13B

-12.65%8.38B

-11.36%8.50B

5.84%9.10B

11.65%9.59B

11.64%9.59B

26.09%9.59B

13.02%8.59B

9.28%8.59B

3.92%8.59B

-8.01%7.60B

-8.27%7.60B

-5.15%7.86B

2.69%8.27B

2.78%8.27B

14.98%8.29B

-4.75%8.29B

-7.55%8.05B

-7.67%8.04B

-25.85%7.21B

-12.01%8.70B

-11.91%8.71B

-13.62%8.71B

-9.57%9.72B

716.42%9.89B

716.11%9.89B

428.03%10.08B

463.13%10.75B

-36.53%1.21B

-36.49%1.21B

-0.54%1.91B

70.05%1.91B

70.99%1.91B

69.88%1.91B

71.03%1.92B

0.03%1.12B

-0.54%1.12B

0.03%1.12B

-31.21%1.12B

-31.22%1.12B

-31.23%1.12B

156.87%1.63B

156.76%1.63B

155.88%1.63B

--1.63B

--635.35M

--635.59M

--637.88M

-หนี้สินจากสัญญาเช่าระยะยาว

5.73%1.58B

6.67%1.60B

5.24%1.57B

3.23%1.56B

-0.43%1.50B

-0.02%1.50B

0.01%1.50B

-0.22%1.51B

0.70%1.50B

1.36%1.50B

0.92%1.49B

2.87%1.51B

4.08%1.49B

3.75%1.48B

5.58%1.48B

2.55%1.47B

0.89%1.43B

2.79%1.43B

2.13%1.40B

4.63%1.43B

5.11%1.42B

2.09%1.39B

0.17%1.37B

--1.37B

--1.35B

--1.36B

--1.37B

----

หนี้สินรอการรับรู้

195.00%11.80M

270.00%14.80M

219.15%15.00M

-57.89%1.60M

-51.81%4.00M

-53.49%4.00M

-38.96%4.70M

-46.48%3.80M

16.90%8.30M

19.44%8.60M

4.05%7.70M

-22.83%7.10M

-36.61%7.10M

-17.24%7.20M

-11.90%7.40M

12.20%9.20M

--11.20M

--8.70M

--8.40M

-21.15%8.20M

----

--10.40M

----

ค่าใช้จ่ายค้างจ่ายระยะยาว

--218.80M

--218.60M

----

ผลประโยชน์พนักงาน

-9.38%120.70M

-4.38%133.20M

-45.69%139.30M

-45.90%139.30M

-46.09%139.30M

-46.30%139.30M

-5.63%256.50M

-5.71%257.50M

-5.80%258.40M

-5.88%259.40M

3.62%271.80M

4.04%273.10M

4.38%274.30M

4.79%275.60M

0.51%262.30M

1.02%262.50M

1.57%262.80M

2.09%263.00M

-6.08%260.97M

-6.12%259.85M

-6.16%258.74M

-6.21%257.62M

5.83%277.86M

9.22%276.80M

9.41%275.74M

9.70%274.68M

3.58%262.54M

0.64%253.43M

0.74%252.03M

0.75%250.40M

-9.65%253.46M

-9.95%251.81M

-10.26%250.17M

-10.57%248.52M

2.49%280.53M

2.78%279.65M

3.06%278.77M

3.35%277.89M

-14.53%273.71M

-15.03%272.10M

-15.53%270.49M

-16.04%268.87M

6.94%320.22M

7.17%320.22M

7.40%320.22M

--320.22M

--299.44M

--298.80M

--298.17M

หนี้สินไม่หมุนเวียนอื่น ๆ

10.50%2.53B

23.81%2.77B

22.92%2.64B

9.96%2.24B

17.42%2.29B

18.76%2.24B

17.54%2.15B

16.93%2.04B

9.66%1.95B

4.82%1.89B

7.01%1.83B

3.90%1.75B

2.98%1.78B

8.91%1.80B

4.12%1.71B

1.87%1.68B

8.02%1.73B

7.86%1.65B

13.32%1.64B

12.99%1.65B

7.79%1.60B

8.66%1.53B

11.59%1.45B

15.22%1.46B

37.14%1.48B

26.50%1.41B

34.55%1.30B

32.09%1.27B

11.28%1.08B

16.60%1.11B

24.81%964.81M

15.06%959.12M

8.68%972.11M

8.02%955.59M

-10.75%773.04M

-3.29%833.58M

-1.87%894.47M

-1.42%884.62M

-2.49%866.15M

-4.89%861.89M

-6.41%911.51M

-7.33%897.33M

-7.58%888.29M

-5.31%906.20M

-3.92%973.99M

2.85%968.34M

2.42%961.15M

2.43%957.04M

10.36%1.01B

2.37%941.52M

2.54%938.46M

--934.33M

--918.48M

--919.73M

--915.23M

หนี้สินไม่หมุนเวียนรวม

13.61%14.31B

2.00%12.77B

1.51%12.63B

1.28%12.77B

-0.06%12.59B

-5.16%12.52B

-8.91%12.44B

-6.80%12.61B

-7.02%12.60B

4.48%13.20B

8.88%13.66B

8.16%13.53B

17.15%13.55B

9.93%12.63B

7.16%12.54B

2.57%12.51B

-5.52%11.57B

-5.56%11.49B

-2.95%11.70B

2.91%12.20B

2.24%12.24B

9.63%12.16B

-3.52%12.06B

6.71%11.85B

7.27%11.98B

-9.18%11.10B

1.22%12.50B

-9.45%11.11B

-18.32%11.16B

-13.80%12.22B

522.33%12.35B

499.76%12.26B

387.38%13.67B

407.34%14.17B

-28.48%1.98B

-26.15%2.04B

-0.97%2.80B

38.30%2.79B

38.43%2.77B

36.49%2.77B

35.05%2.83B

-3.38%2.02B

-3.79%2.00B

-2.43%2.03B

-20.75%2.10B

-18.76%2.09B

-18.95%2.08B

-18.98%2.08B

70.27%2.65B

65.46%2.57B

65.52%2.57B

--2.57B

--1.55B

--1.56B

--1.55B

หนี้สินรวม

9.94%21.78B

4.91%20.96B

2.92%20.51B

1.78%19.58B

3.06%19.81B

2.29%19.98B

-0.19%19.92B

-1.30%19.24B

-2.16%19.22B

-1.48%19.54B

2.40%19.96B

6.93%19.49B

8.88%19.65B

12.16%19.83B

12.33%19.50B

8.57%18.23B

8.70%18.05B

6.34%17.68B

0.43%17.36B

2.55%16.79B

-1.42%16.60B

-4.67%16.62B

-1.26%17.28B

6.29%16.37B

5.22%16.84B

6.28%17.44B

4.94%17.50B

-5.22%15.40B

-11.27%16.01B

-10.47%16.41B

238.73%16.68B

233.43%16.25B

239.07%18.04B

238.18%18.33B

-2.26%4.92B

-0.75%4.87B

3.79%5.32B

0.78%5.42B

-6.43%5.04B

4.28%4.91B

3.24%5.13B

11.65%5.38B

18.68%5.38B

2.21%4.71B

-1.72%4.97B

6.06%4.82B

4.20%4.54B

3.71%4.61B

31.36%5.05B

11.10%4.54B

10.26%4.35B

--4.44B

--3.85B

--4.09B

--3.95B

ส่วนของผู้ถือหุ้น

หุ้นสามัญ

0.54%92.90M

0.65%92.70M

0.65%92.60M

0.76%92.50M

0.76%92.40M

0.77%92.10M

0.77%92.00M

0.66%91.80M

0.66%91.70M

0.44%91.40M

0.33%91.30M

0.44%91.20M

0.66%91.10M

0.44%91.00M

0.89%91.00M

1.00%90.80M

-24.83%90.50M

-24.50%90.60M

-24.64%90.20M

-24.71%89.90M

0.97%120.40M

0.89%120.00M

0.87%119.70M

0.87%119.40M

0.81%119.25M

0.82%118.94M

0.68%118.67M

0.69%118.37M

0.93%118.28M

0.76%117.96M

0.94%117.88M

0.86%117.56M

0.63%117.19M

0.70%117.07M

0.63%116.78M

0.69%116.56M

0.73%116.46M

0.75%116.26M

0.80%116.04M

1.08%115.76M

1.23%115.61M

1.22%115.39M

1.12%115.12M

1.44%114.53M

1.43%114.21M

1.38%114.00M

1.52%113.84M

1.15%112.90M

1.76%112.60M

2.53%112.45M

3.04%112.14M

--111.62M

--110.66M

--109.68M

--108.82M

กำไรสะสม

25.89%8.74B

28.22%8.11B

34.55%7.55B

37.03%7.25B

36.53%6.95B

41.08%6.32B

45.96%5.61B

50.10%5.29B

54.51%5.09B

62.18%4.48B

64.17%3.84B

66.06%3.52B

67.84%3.29B

72.19%2.76B

112.46%2.34B

151.30%2.12B

-77.24%1.96B

-80.03%1.60B

-85.43%1.10B

-88.54%844.30M

19.31%8.62B

19.00%8.04B

18.41%7.56B

17.94%7.37B

15.21%7.22B

12.59%6.75B

12.55%6.39B

14.44%6.25B

33.84%6.27B

34.81%6.00B

34.82%5.67B

34.79%5.46B

19.38%4.69B

23.03%4.45B

27.62%4.21B

25.42%4.05B

26.88%3.92B

30.04%3.62B

32.28%3.30B

33.17%3.23B

31.91%3.09B

34.20%2.78B

35.93%2.49B

36.67%2.42B

37.25%2.35B

38.45%2.07B

42.10%1.83B

44.65%1.77B

42.55%1.71B

49.11%1.50B

58.19%1.29B

--1.23B

--1.20B

--1.00B

--816.05M

หัก: หุ้นซื้อคืน

28.03%8.55B

26.54%7.88B

27.08%7.36B

33.53%6.99B

40.68%6.68B

43.66%6.23B

41.27%5.79B

38.62%5.23B

30.29%4.75B

20.57%4.34B

24.31%4.10B

31.56%3.78B

60.95%3.64B

104.06%3.60B

269.25%3.30B

2873.99%2.87B

-68.18%2.26B

-73.73%1.76B

-86.68%893.40M

-98.35%96.50M

26.29%7.11B

21.87%6.71B

25.17%6.71B

19.10%5.84B

20.99%5.63B

19.11%5.50B

18.35%5.36B

14.87%4.90B

9.20%4.66B

8.43%4.62B

6.32%4.53B

0.72%4.27B

0.64%4.26B

0.61%4.26B

0.54%4.26B

0.37%4.24B

7.24%4.24B

9.65%4.24B

11.52%4.24B

33.95%4.22B

43.39%3.95B

66.07%3.86B

98.13%3.80B

92.19%3.15B

102.39%2.75B

111.18%2.33B

101.69%1.92B

92.92%1.64B

87.84%1.36B

68.43%1.10B

101.48%950.50M

--849.68M

--724.67M

--654.04M

--471.76M

กำไรขาดทุนที่ไม่กระทบกำไรสะสม

12.73%-590.10M

23.04%-597.90M

-9.63%-772.90M

-40.19%-875.20M

10.60%-676.20M

-19.28%-776.90M

-5.89%-705.00M

10.89%-624.30M

28.81%-756.40M

28.79%-651.30M

10.27%-665.80M

-0.32%-700.60M

-35.06%-1.06B

-30.43%-914.60M

2.85%-742.00M

2.77%-698.40M

0.71%-786.70M

19.14%-701.20M

15.24%-763.80M

-5.71%-718.30M

-3.27%-792.30M

-37.48%-867.20M

-42.54%-901.10M

-7.87%-679.50M

-25.65%-767.21M

-16.28%-630.78M

-88.35%-632.19M

-63.67%-629.93M

-35.00%-610.60M

-4.47%-542.45M

38.91%-335.65M

28.77%-384.87M

31.28%-452.30M

21.58%-519.24M

3.29%-549.41M

7.96%-540.35M

-15.60%-658.22M

-28.15%-662.09M

-7.53%-568.09M

-24.40%-587.10M

-53.16%-569.42M

-63.75%-516.66M

-60.46%-528.30M

-47.01%-471.96M

4.44%-371.79M

23.60%-315.52M

10.77%-329.25M

13.32%-321.04M

-8.88%-389.07M

-18.24%-412.99M

-9.71%-368.99M

---370.39M

---357.35M

---349.29M

---336.32M

ส่วนของผู้ถือหุ้นรวม

6.48%4.43B

17.30%4.40B

17.88%4.13B

9.03%4.05B

9.95%4.16B

3.32%3.75B

10.64%3.50B

19.78%3.72B

45.51%3.78B

63.22%3.63B

41.74%3.17B

27.28%3.10B

-3.44%2.60B

-21.68%2.22B

-27.43%2.23B

-32.50%2.44B

-36.06%2.69B

-26.60%2.84B

-6.40%3.08B

-12.43%3.61B

4.58%4.21B

3.27%3.87B

-4.94%3.29B

10.52%4.12B

1.21%4.02B

0.01%3.75B

-6.23%3.46B

2.27%3.73B

45.01%3.97B

56.70%3.75B

78.66%3.69B

94.20%3.65B

71.55%2.74B

91.82%2.39B

106.37%2.07B

116.43%1.88B

63.68%1.60B

64.61%1.25B

113.32%1.00B

-12.90%867.91M

-27.80%976.16M

-50.34%757.34M

-71.62%469.17M

-43.85%996.47M

-27.69%1.35B

-18.34%1.52B

-8.82%1.65B

-0.96%1.77B

5.07%1.87B

21.33%1.87B

20.17%1.81B

--1.79B

--1.78B

--1.54B

--1.51B

หน่วยสกุลเงิน

USD

ความเห็นของผู้สอบบัญชี

KeyAI

