Dhipaya Group Holdings PCL (BKK: TIPH)
Thailand
· Delayed Price · Currency is THB 20.90
-0.80 (-3.69%)
Dec 20, 2024, 4:36 PM ICT
BKK: TIPH Cash Flow Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 1,539 | 1,759 | 1,166 | 1,811 | 2,045 | 1,863 | Upgrade
|
| Depreciation & Amortization | 276.56 | 155.65 | 147.58 | 148.13 | 152.8 | 119.47 | Upgrade
|
| Other Amortization | 31.16 | 15.38 | 15.35 | 16.57 | - | - | Upgrade
|
| Other Operating Activities | -948.53 | -1,707 | 412.4 | -2,060 | 903.97 | -1,380 | Upgrade
|
| Operating Cash Flow | 898.37 | 223.16 | 1,741 | -83.53 | 3,102 | 603.07 | Upgrade
|
| Operating Cash Flow Growth | 195.41% | -87.18% | - | - | 414.32% | -33.04% | Upgrade
|
| Capital Expenditures | -43.4 | -124.23 | -61.84 | -88.65 | -112.16 | -230.45 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.79 | 0.6 | 2.97 | 3 | 1.47 | 1.56 | Upgrade
|
| Purchase / Sale of Intangible Assets | -57.32 | -34.73 | -11.35 | -10.32 | -15.35 | -16.64 | Upgrade
|
| Cash Acquisitions | - | - | -363.97 | - | - | - | Upgrade
|
| Investment in Securities | - | - | -310 | - | - | - | Upgrade
|
| Investing Cash Flow | -99.93 | -158.35 | -744.19 | -95.97 | -126.05 | -245.53 | Upgrade
|
| Short-Term Debt Issued | - | 765 | 772 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,000 | - | - | - | - | Upgrade
|
| Total Debt Issued | - | 1,765 | 772 | - | - | - | Upgrade
|
| Total Debt Repaid | -44.64 | -1,580 | -42.76 | -38.06 | -41.41 | -20.2 | Upgrade
|
| Net Debt Issued (Repaid) | -44.64 | 185.36 | 729.24 | -38.06 | -41.41 | -20.2 | Upgrade
|
| Issuance of Common Stock | 20 | 20 | 0 | 0 | 0.01 | - | Upgrade
|
| Common Dividends Paid | -969.4 | -758.3 | -1,081 | -1,070 | -980.56 | -870 | Upgrade
|
| Other Financing Activities | -34.49 | -15.11 | -9.55 | -10.27 | -9.43 | - | Upgrade
|
| Financing Cash Flow | -1,029 | -568.04 | -361.33 | -1,118 | -1,031 | -890.2 | Upgrade
|
| Net Cash Flow | -230.09 | -503.23 | 635.73 | -1,298 | 1,944 | -532.66 | Upgrade
|
| Free Cash Flow | 854.97 | 98.93 | 1,679 | -172.18 | 2,990 | 372.62 | Upgrade
|
| Free Cash Flow Growth | 411.01% | -94.11% | - | - | 702.32% | -53.36% | Upgrade
|
| Free Cash Flow Margin | 5.57% | 0.64% | 11.07% | -1.26% | 23.46% | 3.53% | Upgrade
|
| Free Cash Flow Per Share | 1.44 | 0.17 | 2.83 | -0.29 | 5.03 | 0.62 | Upgrade
|
| Cash Interest Paid | 34.49 | 13.07 | 9.55 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 418.46 | 531.94 | 161.94 | 615.45 | 523.06 | 444.87 | Upgrade
|
| Levered Free Cash Flow | 2,867 | 1,201 | 2,374 | 788.17 | 2,743 | -1,412 | Upgrade
|
| Unlevered Free Cash Flow | 2,889 | 1,216 | 2,381 | 788.17 | 2,743 | -1,412 | Upgrade
|
| Change in Net Working Capital | -1,409 | 187.71 | -1,366 | 679.84 | -1,121 | 2,684 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.