Company Summary
CSC-R CROWN SEAL PUBLIC COMPANY LIMITED
Industrials/Packaging
SET
CG Report:   
 
  Data as of 01 Jul 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
48.25 51.50 / 46.00 12.22 0.66 520.01 2,509.04 3,320.24 152.08 7.11
News
Date/Time Subject
30 Jun 2022 18:46   Conversion of preferred shares into ordinary shares in June 2022
09 Jun 2022 17:03   Date for conversion of preferred shares to ordinary shares in June
31 May 2022 17:04   Conversion of preferred shares into ordinary shares in May 2022
13 May 2022 17:03   Financial Performance Quarter 1 (F45) (Reviewed)
13 May 2022 17:03   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2022
more

Company Profile
Address 5 SOI RANGSIT-NAKORNAYOK 46, PRACHATIPAT, THANYABURI Pathum Thani 12130
Telephone 0-2533-0450-9
Fax 0-2974-1114
URL http://www.crownseal.co.th
  Annual Report 2021
Establish Date 26/04/1968 Listed Date 30/12/1977
IPO Price (Baht) N/A
IPO Financial Advisory N/A
Par 10.00 Baht
Last Par Change Old 100.00 : New 10.00 @ 12/09/1988

Business
The Company is a manufacturer and distributor of crown caps, pilfer-proof caps, maxi-crown, maxi-cap, maxi-pg, plastic caps and composite caps used as bottling and container seals for products namely carbonated drinks, water, milk, beer, liquor, soda, fruit juice, chicken essence, bird's nest and medical supplies. Including hand-held capping machine and maxi-cap sealing machine. Furthermore, the Company also earns the revenue from the printed sheets service.

Free Float 15 Mar 2022 05 Mar 2021
% /Shareholders
38.06% 1,691 38.07% 1,425
Foreign Shareholders 40.00% (As of 01/07/2022) Foreign Limit 40.00%
NVDR Shareholders  3.06% (As of 01/07/2022)
5 Yr Price Performance (Adjusted Price)
Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
5 Days 2.12 0.82 1.86
20 Days - 2.70 5.55
60 Days 2.12 8.74 10.47
120 Days -0.52 17.98 4.86
YTD -0.52 17.98 4.86
P/E (X) 12.22 20.86 18.51
P/BV (X) 0.66 2.03 1.65
Turnover Ratio (%) N/A 0.29 0.69

Top 10 Major Shareholders(@15 Mar 2022) Share %
1. NIPPON CLOSURES CO., LTD. 19,071,292 36.68
2. Toyo Seikan Co. Ltd. 5,280,000 10.15
3. บริษัท บุญรอดบริวเวอรี่ จำกัด 3,934,488 7.57
4. บริษัท ไทยน้ำทิพย์ จำกัด 3,768,316 7.25
5. บริษัท Thai NVDR Company Limited 1,484,000 2.85
6. บริษัท เสริมสุข จำกัด (มหาชน) 1,057,742 2.03
7. บริษัท กรีนสปอต จำกัด 1,000,000 1.92
8. บริษัท ศูนย์รับฝากหลักทรัพย์ (ประเทศไทย) จำกัด เพื่อผู้ฝาก 883,800 1.70
9. บริษัท กรุงเทพประกันภัย จำกัด (มหาชน) 882,828 1.70
10. บริษัท ซี.เอส.แคปปิตอล จำกัด 735,000 1.41

Management Position
1. Mr. DHEP VONGVANICH CHAIRMAN OF THE BOARD OF DIRECTORS / CHAIRMAN OF THE EXECUTIVE COMMITTEE / INDEPENDENT DIRECTOR
2. MR. PORNWUT SARASIN VICE CHAIRMAN OF THE BOARD OF DIRECTORS
3. Mr. OPART DHANVARJOR PRESIDENT / DIRECTOR
4. Mr. DHITIVUTE BULSOOK DIRECTOR
5. Mr. YUSHIYUKI SHIKANO DIRECTOR
6. Mr. HISATOSHI ITSUBO DIRECTOR
7. Mr. YUKIHITO NOZAKI DIRECTOR
8. Mr. ROJRIT DEBHAKAM DIRECTOR
9. Mr. TADASHI FUNAHASHI DIRECTOR
10. Mr. MOTOAKI KIRI DIRECTOR
11. Mr. SIROTE SWASDIPANICH INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
12. Mr. SATIT CHANJAVANAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
13. Mr. PONGPANU SVETARUNDRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
14. Miss SUWIMON KEERATIPIBUL INDEPENDENT DIRECTOR
Accumulated: Turnover Ratio, Value Trade/Day
Statistics YTD
01 Jul 2022		 2021
30 Dec 2021		 2020
30 Dec 2020
Listed share (M.) 52.00  52.00  52.00 
Market Cap (MB.) 2,509.04  2,522.04  2,730.04 
Price (B./share) 48.25  48.50  52.50 
BVPS (B./Share) 72.68  70.60  68.98 
P/BV (X) 0.66  0.69  0.76 
P/E (X) 12.22  11.75  10.32 
Turnover Ratio (%) 2.09  8.53  6.43 
Value Trade/Day (MB.) 0.44  0.95  0.68 
Beta 0.18  0.15  0.48 
 
Rate of Return YTD  2021  2020 
Price Change (%) -0.52  -7.62  0.48 
Dividend Yield (%) 3.73  5.05  7.43 
Payout Ratio 0.45  0.58  0.75 
Dividend Policy Not more than 70 percent of annual net profit

Dividend
Operation Period Dividend/Share Unit Payment Date Type
01 Jan 2021 - 31 Dec 2021 1.80 Baht 13 May 2022 Cash
01 Jan 2020 - 31 Dec 2020 2.45 Baht 14 May 2021 Cash
01 Jan 2019 - 31 Dec 2019 3.25 Baht 08 May 2020 Cash
01 Jan 2019 - 31 Dec 2019 0.65 Baht 30 Jun 2020 Cash
 
Auditor
(Effective Until 31/12/2022)
MR. CHAYAPOL SUPPASEDTANON/EY OFFICE LIMITED
Miss ORAWAN TECHAWATANASIRIKUL/EY OFFICE LIMITED
MISS SUMANA PUNPONGSANON/EY OFFICE LIMITED
F/S Year ended 31/12
Latest Type of Report Unqualified opinion
Financial Data
Statement of Financial Position (MB.) 3M/2022 
(01/01/22 
-31/03/22) 		 3M/2021 
(01/01/21 
-31/03/21) 		 2021 
(01/01/21 
-31/12/21) 		 2020 
(01/01/20 
-31/12/20) 		 2019 
(01/01/19 
-31/12/19) 
Accounting Type Company Company Company Company Company
Cash And Cash Equivalents 242.27 368.02 134.44 228.22 145.18
A/R Net 648.84 513.21 548.09 486.16 505.45
Inventories 637.66 485.39 591.83 507.85 571.20
Current Assets 2,501.77 2,383.06 2,242.68 2,286.00 2,212.89
PP&E Net 1,555.00 1,502.03 1,550.89 1,493.39 1,469.80
Non-Current Assets 2,269.08 2,257.16 2,269.65 2,228.10 2,154.02
Total Assets 4,770.84 4,640.22 4,512.33 4,514.10 4,366.91
OD - - - - -
A/P Net 570.46 492.23 403.17 461.07 396.75
Current portion of LT - - - - -
Current Liabilities 615.53 562.95 441.20 513.77 439.08
Non-Current Liabilities 317.95 319.98 313.86 308.36 286.57
Total Liabilities 933.48 882.93 755.05 822.13 725.65
Authorized Capital 528.00 528.00 528.00 528.00 528.00
Paid-Up Capital 528.00 528.00 528.00 528.00 528.00
Premium (Discount) on Share Capital 386.81 386.81 386.81 386.81 386.81
Retained Earnings (Deficit) 2,861.28 2,781.21 2,781.19 2,715.89 2,665.18
Treasury Stock - - - - -
Shares Of The Company Held By Subsidiaries - - - - -
Other Components Of Equity 61.27 61.27 61.27 61.27 61.27
 - Surplus (Deficits) - - - - -
Shareholders' Equity 3,837.36 3,757.29 3,757.27 3,691.97 3,641.26
Minority Interest - - - - -
more
Statement of Comprehensive Income (MB.) 3M/2022 
(01/01/22 
-31/03/22) 		 3M/2021 
(01/01/21 
-31/03/21) 		 2021 
(01/01/21 
-31/12/21) 		 2020 
(01/01/20 
-31/12/20) 		 2019 
(01/01/19 
-31/12/19) 
Accounting Type Company Company Company Company Company
Revenue From Operations 921.85 713.46 2,880.98 2,770.15 3,136.97
Other Income 61.16 37.08 167.91 120.73 213.93
Total Revenues 984.24 752.26 3,055.33 2,900.53 3,350.91
Costs 818.55 591.82 2,524.66 2,302.07 2,638.44
Selling And Administrative Expenses 69.30 80.20 297.13 282.50 291.38
Total Cost And Expenses 887.84 672.02 2,821.79 2,584.58 2,929.83
EBITDA 152.08 131.04 445.67 508.61 591.85
Depre. & Amor. 55.70 50.80 212.14 192.66 170.76
EBIT 96.38 80.24 233.53 315.95 421.08
Net Profit : Owners Of The Parent 80.09 65.32 193.70 258.43 348.98
EPS (B.) 1.54 1.26 3.72 4.97 6.71
more
Statement of Cash Flow (MB.) 3M/2022 
(01/01/22 
-31/03/22) 		 3M/2021 
(01/01/21 
-31/03/21) 		 2021 
(01/01/21 
-31/12/21) 		 2020 
(01/01/20 
-31/12/20) 		 2019 
(01/01/19 
-31/12/19) 
Accounting Type Company Company Company Company Company
Operating Cash Flow 157.39 170.29 190.91 613.49 443.49
Investing Cash Flow -45.30 -26.90 -140.41 -314.50 -512.16
Financing Cash Flow -4.22 -3.68 -144.25 -215.88 -80.40
Net Cash Flow 107.87 139.71 -93.75 83.11 -149.07
more
Annualized: ROE, ROA
Ratios 3M/2022  3M/2021  2021  2020 
Current Ratio (X) 4.06 4.23 5.08 4.45
ROE (%) 5.49 6.17 5.20 7.05
ROA (%) 5.31 6.14 5.17 7.12
D/E (X) 0.24 0.23 0.20 0.22
Total Asset Turnover (X) 0.70 0.62 0.68 0.65
Gross Profit Margin (%) 11.21 17.05 12.37 16.90
EBIT Margin (%) 9.79 10.67 7.64 10.89
Net Profit Margin (%) 8.14 8.68 6.34 8.91

Information only PP, PO, XR and XD
Capital Movement (Last 3 Year)
Date CA Type Changed paid up share Paid up share Par
No Information Found

Growth Rate (%) 3M/2022  3M/2021  2021  2020 
Sales Growth 29.21 -7.83 4.00 -11.69
COGs Growth 38.31 -5.71 9.67 -12.75
Total Revenue Growth 30.84 -7.87 5.34 -13.44
Total Expense Growth 32.11 -4.43 9.18 -11.78
Net Profit Growth 22.61 -29.44 -25.05 -25.95

Annualized
Cash Cycle 3M/2022  3M/2021  2021  2020 
A/R Turnover (Times) 5.32 5.18 5.57 5.59
Avg. Collection Period (Days) 68.65 70.42 65.52 65.33
Inventory Turnover (Times) 4.90 4.41 4.59 4.27
Avg. Inventory Period (Days) 74.49 82.68 79.49 85.54
A/P Turnover (Times) 5.18 4.65 5.84 5.37
Avg. Payment Period (Days) 70.49 78.43 62.47 68.00
Cash Cycle (Days) 72.65 74.67 82.54 82.87


Trading Sign (Latest)
Trading Alert Posted Date Lifted Date
No Information Found

Market Alert (Latest)
No Information Found
more

Only Preferred Share and Warrants
Other Securities
Securities Name CSC-P, CSC-P-R

Remark - Calculated from adjusted price
  - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
  - The information is quarterly updated within 7 business days after the new financial statement is submitted.
  -
 		 Information on the financial statements is presented according to the information that the listed companies submit on that period. The investors should study additional information from the companies' financial statements since some companies may restate the comparing financial statements on the latest financial statements.
Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)
The materials and information on this site are provided for informative and educational purpose only, and do not constitute or form a part of any advice or recommendation regarding any securities. The Stock Exchange of Thailand has no responsibility for the accuracy, suitability and completeness of any information, materials, statements, figures, reports or opinions provided, and has no responsibility for any losses and damages in any cases. In case you have any inquiries or clarification regarding this summary, please directly contact the listed company who made this summary.