Crown Seal (BKK:CSC) Operating Income : ฿214 Mil (TTM As of Dec. 2023)

View and export this data going back to 1977. Start your Free Trial

What is Crown Seal Operating Income?

Crown Seal's Operating Income for the three months ended in Dec. 2023 was ฿40 Mil. Its Operating Income for the trailing twelve months (TTM) ended in Dec. 2023 was ฿214 Mil.

Operating Margin % is calculated as Operating Income divided by its Revenue. Crown Seal's Operating Income for the three months ended in Dec. 2023 was ฿40 Mil. Crown Seal's Revenue for the three months ended in Dec. 2023 was ฿850 Mil. Therefore, Crown Seal's Operating Margin % for the quarter that ended in Dec. 2023 was 4.66%.

Warning Sign:

Crown Seal PLC operating margin has been in a 5-year decline. The average rate of decline per year is -9.4%.

Crown Seal's 5-Year average Growth Rate for Operating Margin % was -9.40% per year.

Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Crown Seal's annualized ROC % for the quarter that ended in Dec. 2023 was 3.42%. Crown Seal's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2023 was 4.74%.

Crown Seal Operating Income Historical Data

The historical data trend for Crown Seal's Operating Income can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Crown Seal Operating Income Chart

Crown Seal Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Operating Income

Get a 7-Day Free Trial

305.91

260.96

179.14

204.07

202.46

Crown Seal Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Operating Income	Get a 7-Day Free Trial															17.69	47.76	59.26	67.33	39.62

Crown Seal Operating Income Calculation

Operating Income, is the profit a company earned through operations. All expenses, including cash expenses such as cost of goods sold (COGS), research & development, wages, and non-cash expenses, such as depreciation, depletion and amortization, have been deducted from the sales.

Operating Income for the trailing twelve months (TTM) ended in Dec. 2023 adds up the quarterly data reported by the company within the most recent 12 months, which was ฿214 Mil.

Crown Seal (BKK:CSC) Operating Income Explanation

1. Operating Income or EBIT is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Crown Seal's annualized ROC % for the quarter that ended in Dec. 2023 is calculated as:

	ROC % (Q: Dec. 2023 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Sep. 2023 )	+	Invested Capital (Q: Dec. 2023 ))	/ count )
=	158.488 * ( 1 - 32.12% )	/	( (3190.713	+	3102.736)	/ 2 )
=	107.5816544	/	3146.7245
=	3.42 %

where

	Invested Capital		(Q: Sep. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	4820.781	-	483.328	-	( 1146.74	-	max(0, 515.193	-	2544.698	+	1146.74	))
=	3190.713

	Invested Capital		(Q: Dec. 2023 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	4808.661	-	474.203	-	( 1231.722	-	max(0, 508.026	-	2561.746	+	1231.722	))
=	3102.736

Note: The Operating Income data used here is four times the quarterly (Dec. 2023) data.

2. Joel Greenblatt's definition of Return on Capital:

Crown Seal's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2023 is calculated as:

	ROC (Joel Greenblatt) %		(Q: Dec. 2023 )
=	EBIT	/	Average of (Net fixed Assets	+	Net Working Capital)
=	EBIT	/	Average of (Property, Plant and Equipment	+	Net Working Capital)
			Q: Sep. 2023		Q: Dec. 2023
=	EBIT	/	( ( (Property, Plant and Equipment + Net Working Capital)	+	(Property, Plant and Equipment + Net Working Capital) )	/	count )
=	110.932	/	( ( (1485.883 + max(894.243, 0))	+	(1472.132 + max(829.915, 0)) )	/	2 )
=	110.932	/	( ( 2380.126	+	2302.047 )	/	2 )
=	110.932	/	2341.0865
=	4.74 %

where Working Capital is:

	Working Capital		(Q: Sep. 2023 )
=	(Accounts Receivable	+	Total Inventories	+	Other Current Assets)	-	(Accounts Payable & Accrued Expense	+	Defer. Rev.	+	Other Current Liabilities)
=	(554.168	+	821.869	+	16.939)	-	(483.328	+	0.993	+	14.412)
=	894.243

	Working Capital		(Q: Dec. 2023 )
=	(Accounts Receivable	+	Total Inventories	+	Other Current Assets)	-	(Accounts Payable & Accrued Expense	+	Defer. Rev.	+	Other Current Liabilities)
=	(528.792	+	780.689	+	13.618)	-	(474.203	+	0.993	+	17.988)
=	829.915

When net working capital is negative, 0 is used.

Note: The EBIT data used here is four times the quarterly (Dec. 2023) EBIT data.

3. Operating Income is also linked to Operating Margin %:

Crown Seal's Operating Margin % for the quarter that ended in Dec. 2023 is calculated as:

Operating Margin %	=	Operating Income (Q: Dec. 2023 )	/	Revenue (Q: Dec. 2023 )
	=	39.622	/	849.508
	=	4.66 %

4. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Operating Income growth rate using Operating Income per share data.

Be Aware

Compared with a company's EBITDA margin, Operating Margin can be manipulated by adjusting the rate of depreciation, depletion and amortization (DDA).

If a company is facing competition, its Operating Margin may decline. Often the Operating Margin declines well before the company's revenue or even profit decline. Therefore, Operating Margin is a very important indicator of whether the company is facing problems.

For instance, by 2012, Nokia (NOK)'s problems were well known and its stock had lost more than 90% of its market value since 2007. But Nokia's Operating Margin had already been in decline since 2002, although its earnings per share were still rising. Investors who paid attention to Operating Margin would have avoided this huge loss. The same can be said for Research-in-Motion (RIMM).

Therefore, Operating Margin is a very important screening filter for GuruFocus. GuruFocus's Buffett-Munger screener requires that the profit margin is either consistent or expanding. The Model Portfolio of the Buffett-Munger screener has outperformed the market every year since inception in 2009.

Crown Seal Operating Income Related Terms

Thank you for viewing the detailed overview of Crown Seal's Operating Income provided by GuruFocus.com. Please click on the following links to see related term pages.

Crown Seal (BKK:CSC) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Crown Seal PLC (BKK:CSC) » Definitions » Operating Income

Comparable Companies

Traded in Other Exchanges

N/A

Address

5 Soi Rangsit - Nakhon Nayok 46, Tambon Prachatipat, Amphur Thanyaburi, Pathum Thani, THA, 12130

Website

https://crownseal.co.th

Crown Seal PLC is engaged in the manufacture and sale of caps for bottles. Based on the products and services, the company is engaged in two reportable segments: Manufacture and sale of caps and Hire of printing sheets for the can. Its products and services include Crown Cap, Maxi Crown, Composite Cap, Hand-crowner, Plastic Cap, and others. The company earns the highest revenue from the Manufacture and sale of caps segment.

Crown Seal (BKK:CSC) Headlines

No Headlines