Market Price

0.35 

-0.01 -3.1%

as of Nov 15 '18

52 Week Range:

0.27 0.49


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Esso (Thailand) Public Company Limited refines and markets petroleum products in Thailand and internationally. It operates in two segments, Downstream and Petrochemicals. The company offers petroleum products comprising LPG, gasoline, jet fuel/kerosene, diesel, fuel oil, asphalt, and lubricants, as well as synthetic lubricants; aromatics, such as paraxylene for use in the manufacture of purified terephthalic acid, a raw material for producing polyester film, packaging resin, and fabrics; and other chemical products, including solvents and plasticizers. It primarily serves the industrial, wholesale, aviation, and marine sectors. The company offers its refined petroleum products through a retail network of 553 Esso branded retail service stations and 307 alliance stores; and commercial sales channels, as well as the aviation and marine industries. In Addition, it leases real estate properties. The company was formerly known as Esso Standard Thailand Co., Ltd. and changed its name to Esso (Thailand) Public Company Limited in 1996. The company was founded in 1894 and is based in Bangkok, Thailand. Esso (Thailand) Public Company Limited is a subsidiary of ExxonMobil Asia Holding Private Limited.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Equity (BVPS) 0.14
0.12
0.17
0.19
0.17
0.16
0.13
0.10
0.14
0.19
growth rate -14.3% 41.7% 11.8% -10.5% -5.9% -18.8% -23.1% 40.0% 35.7%
Earnings BIT 196.42
-242.05
151.04
54.17
71.74
-9.33
566.78
-11,838.25
2,322.10
8,237.95
8,852.43
growth rate -100.0% 100.0% -64.1% 32.4% -100.0% 100.0% -100.0% 100.0% 254.8% 7.5%
Avg.PE 4.20
15.34
37.59
-9.69
-9.69
-9.69
5.31
6.76
growth rate 265.2% 145.1% -100.0% 0.0% 0.0% 100.0% 27.3%
ROA 9.70
-10.91
7.60
2.57
1.34
-2.27
-0.51
-15.01
2.82
11.52
12.38
growth rate -100.0% 100.0% -66.2% -47.9% -100.0% 0.0% 0.0% 100.0% 308.5% 7.5%
ROE 67.98
-30.65
20.01
6.75
3.80
-7.16
-1.67
-59.28
13.03
38.54
29.79
growth rate -100.0% 100.0% -66.3% -43.7% -100.0% 0.0% 0.0% 100.0% 195.8% -22.7%
ROIC 16.89
-12.52
9.36
3.35
2.54
-1.33
0.73
-18.35
5.20
16.29
18.01
growth rate -100.0% 100.0% -64.2% -24.2% -100.0% 100.0% -100.0% 100.0% 213.3% 10.6%
Cur. Ratio 1.06
0.55
0.84
1.17
0.99
1.16
0.99
0.65
0.70
0.91
1.05
growth rate -48.1% 52.7% 39.3% -15.4% 17.2% -14.7% -34.3% 7.7% 30.0% 15.4%
Quick Ratio 0.42
0.15
0.22
0.29
0.23
0.32
0.26
0.15
0.19
0.21
0.26
growth rate -64.3% 46.7% 31.8% -20.7% 39.1% -18.8% -42.3% 26.7% 10.5% 23.8%
Leverage 2.90
2.70
2.58
2.68
3.01
3.31
3.28
5.18
4.12
2.83
2.09
growth rate -6.9% -4.4% 3.9% 12.3% 10.0% -0.9% 57.9% -20.5% -31.3% -26.2%
Balance Sheet Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Acct.Receivable 78.42
116.32
128.59
136.07
8,844.00
8,995.26
5,537.89
5,232.44
5,029.19
5,901.59
growth rate 48.3% 10.6% 5.8% 6,399.6% 1.7% -38.4% -5.5% -3.9% 17.4%
Acct.Payable 18,085.00
13,651.51
11,604.29
9,118.58
10,289.45
14,402.37
growth rate -24.5% -15.0% -21.4% 12.8% 40.0%
Cur.Assets 409.23
643.47
709.35
846.95
39,154.00
38,421.81
26,011.96
19,905.00
23,791.94
25,541.18
growth rate 57.2% 10.2% 19.4% 4,522.9% -1.9% -32.3% -23.5% 19.5% 7.4%
Total Assets 1,222.56
1,513.16
1,628.89
1,801.79
75,862.00
74,010.04
63,973.56
56,701.62
58,751.26
59,019.51
growth rate 23.8% 7.7% 10.6% 4,110.4% -2.4% -13.6% -11.4% 3.6% 0.5%
Cash 14.25
28.49
31.79
16.30
2,047.00
1,002.45
409.12
264.48
557.03
448.17
growth rate 100.0% 11.6% -48.7% 12,455.1% -51.0% -59.2% -35.4% 110.6% -19.5%
Inventory 282.48
448.56
505.36
634.76
27,636.00
27,889.02
19,201.91
13,526.41
17,247.64
18,075.39
growth rate 58.8% 12.7% 25.6% 4,253.8% 0.9% -31.2% -29.6% 27.5% 4.8%
Cur.Liabilities 747.75
765.70
607.42
852.20
33,717.00
38,685.29
40,071.63
28,383.04
26,157.67
24,276.70
growth rate 2.4% -20.7% 40.3% 3,856.5% 14.7% 3.6% -29.2% -7.8% -7.2%
Liabilities 769.40
925.91
1,020.81
1,203.22
52,930.00
51,431.03
52,053.35
42,932.43
37,998.89
30,837.30
growth rate 20.3% 10.3% 17.9% 4,299.0% -2.8% 1.2% -17.5% -11.5% -18.9%
LT Debt 0.00
134.20
384.30
319.25
17,725.00
11,013.20
9,600.00
12,000.00
9,400.00
3,800.00
growth rate 186.4% -16.9% 5,452.0% -37.9% -12.8% 25.0% -21.7% -59.6%
Equity 453.16
587.25
608.07
598.57
559.36
22,571.58
11,912.77
13,761.76
20,744.94
28,174.78
growth rate 29.6% 3.6% -1.6% -6.6% 3,935.2% -47.2% 15.5% 50.7% 35.8%
Common Shares 1,074.00
3,174.00
3,461.00
3,461.00
3,461.00
3,461.00
3,461.00
3,461.00
3,461.00
3,461.00
3,461.00
growth rate 195.5% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Capital Expenditures 25.00
70.69
109.50
94.14
844.00
1,126.70
1,161.70
926.92
1,403.32
1,121.07
growth rate 182.7% 54.9% -14.0% 796.6% 33.5% 3.1% -20.2% 51.4% -20.1%
Cash Dividends 115.26
21.13
21.13
33.80
4.24
173.04
growth rate -81.7% 0.0% 60.0% -87.5% 3,982.8%
Cash From OA 90.04
96.12
142.00
9,399.00
-2,169.10
-1,061.76
6,925.75
7,315.99
11,219.17
growth rate 6.8% 47.7% 713.6% -100.0% 0.0% 100.0% 5.6% 53.4%
FCF per Share -0.07
0.02
-0.02
-0.02
0.06
0.01
-0.05
0.03
0.06
0.06
growth rate 100.0% -100.0% 0.0% 100.0% -83.3% -100.0% 100.0% 100.0% 0.0%
FCF -12,192.00
2,909.00
1,025.00
1,266.00
-10,136.00
8,555.00
-3,296.00
-2,223.00
5,996.00
5,870.00
10,058.00
growth rate 100.0% -64.8% 23.5% -100.0% 100.0% -100.0% 0.0% 100.0% -2.1% 71.4%
Income Statement Dec '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Sales 4,933.58
3,975.00
4,375.04
5,019.33
242,073.00
242,304.98
218,187.44
169,535.20
150,499.75
178,705.77
growth rate -19.4% 10.1% 14.7% 4,722.8% 0.1% -10.0% -22.3% -11.2% 18.7%
Op.Income -200.54
157.85
52.41
79.55
-1,698.00
566.78
-11,838.25
2,322.10
8,237.95
8,852.43
growth rate 100.0% -66.8% 51.8% -100.0% 100.0% -100.0% 100.0% 254.8% 7.5%
IBT -220.15
151.14
54.19
71.69
-9.33
42.42
-12,913.80
1,983.22
8,205.62
8,990.53
growth rate 100.0% -64.2% 32.3% -100.0% 100.0% -100.0% 100.0% 313.8% 9.6%
Net Income -152.39
108.57
40.34
22.93
-1,698.00
-378.76
-10,306.82
1,700.24
6,648.75
7,287.62
growth rate 100.0% -62.8% -43.2% -100.0% 0.0% 0.0% 100.0% 291.1% 9.6%
EPS 6.57
-2.16
1.29
0.48
0.27
-0.49
-0.11
-2.98
0.49
1.92
2.11
growth rate -100.0% 100.0% -62.8% -43.8% -100.0% 0.0% 0.0% 100.0% 291.8% 9.9%
Gross Profit 270.20
167.64
193.66
2,442.00
3,361.27
-8,486.03
7,995.55
13,590.17
14,559.27
growth rate -38.0% 15.5% 1,161.0% 37.6% -100.0% 100.0% 70.0% 7.1%

Quarterly Statements

Item Name Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Earnings BIT -430.72
3,776.09
3,665.09
1,095.93
3,449.43
growth rate 100.0% -2.9% -70.1% 214.8%
Balance Sheet Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Acct.Receivable 5,185.63
4,918.64
5,901.59
6,785.93
7,418.37
growth rate -5.2% 20.0% 15.0% 9.3%
Acct.Payable 10,130.41
14,028.88
14,402.37
16,189.20
13,087.01
growth rate 38.5% 2.7% 12.4% -19.2%
Cur.Assets 21,418.02
25,975.68
25,541.18
30,773.62
33,418.04
growth rate 21.3% -1.7% 20.5% 8.6%
Total Assets 56,007.50
59,683.78
59,019.51
63,600.16
65,561.65
growth rate 6.6% -1.1% 7.8% 3.1%
Cash 401.35
776.25
448.17
733.18
954.05
growth rate 93.4% -42.3% 63.6% 30.1%
Inventory 14,276.37
19,005.40
18,075.39
21,960.50
24,113.51
growth rate 33.1% -4.9% 21.5% 9.8%
Cur.Liabilities 23,734.49
25,235.79
24,276.70
29,086.45
32,669.23
growth rate 6.3% -3.8% 19.8% 12.3%
Liabilities 33,653.46
34,169.42
30,837.30
34,851.75
37,571.00
growth rate 1.5% -9.8% 13.0% 7.8%
LT Debt 7,400.00
6,400.00
3,800.00
3,000.00
2,200.00
growth rate -13.5% -40.6% -21.1% -26.7%
Equity 22,346.60
25,506.93
28,174.78
28,740.98
27,983.22
growth rate 14.1% 10.5% 2.0% -2.6%
Common Shares 17,075.18
17,075.18
17,075.18
17,075.18
17,075.18
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Capital Expenditures 226.26
259.11
461.15
312.56
197.22
growth rate 14.5% 78.0% -32.2% -36.9%
Cash Dividends 3,460.86
3,460.86
3,460.86
3,460.86
growth rate 0.0% 0.0% 0.0%
Cash From OA 2,106.13
4,033.32
4,638.51
2,172.38
-1,779.43
growth rate 91.5% 15.0% -53.2% -100.0%
FCF 1,879.87
3,774.21
4,177.35
1,859.82
-1,976.65
growth rate 100.8% 10.7% -55.5% -100.0%
Income Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Sales 40,529.38
43,240.61
50,539.23
46,763.26
50,150.85
growth rate 6.7% 16.9% -7.5% 7.2%
Op.Income -430.72
3,776.09
3,665.09
1,095.93
3,449.43
growth rate 100.0% -2.9% -70.1% 214.8%
IBT -370.78
3,846.39
3,671.30
1,153.31
3,538.62
growth rate 100.0% -4.6% -68.6% 206.8%
Net Income -263.42
3,097.33
2,957.63
953.20
2,865.10
growth rate 100.0% -4.5% -67.8% 200.6%
EPS
growth rate
Gross Profit 719.06
4,985.65
6,026.82
2,100.68
4,590.67
growth rate 593.4% 20.9% -65.1% 118.5%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

B (71.79)

YOY Growth Grade:

E (29.42)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 4.42 4.07 3.46
EPS / Growth 0.09

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 50.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 40.0% 50.0% 57.8%
Future PE 3.46 4.10 41.17
Future EPS 2.49 4.96 8.24
Value Price
MOS %
2.13
507.9%
5.03
1,336.0%
83.83
23,852.0%
MOS Price 1.06 2.51 41.92
IRT 2.26 2.09 2.00

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.