slotkoers
Thailand S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47
THB
|
-0,53%
|
|
-0,53%
|
-3,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
241.792
|
207.955
|
250.251
|
205.840
|
136.757
|
132.527
|
-
|
-
|
Bedrijfswaarde
1 |
328.076
|
292.561
|
346.090
|
319.725
|
136.757
|
242.232
|
243.685
|
233.656
|
K/w-verhouding
|
38,1
x
|
27,7
x
|
34,1
x
|
228
x
|
37
x
|
25,1
x
|
20,4
x
|
18,7
x
|
Dividendrendement
|
1,52%
|
2,03%
|
1,69%
|
-
|
-
|
2,25%
|
2,79%
|
3,01%
|
Marktkapitalisatie/omzet
|
3,63
x
|
2,99
x
|
3,34
x
|
1,66
x
|
-
|
1,41
x
|
1,47
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
4,93
x
|
4,2
x
|
4,62
x
|
2,58
x
|
-
|
2,57
x
|
2,71
x
|
2,73
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
14,7
x
|
19,9
x
|
31,5
x
|
8,22
x
|
12,6
x
|
12,1
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
23
x
|
19
x
|
29,5
x
|
-170
x
|
-
|
13,5
x
|
15,1
x
|
13,1
x
|
FCF Yield
|
4,35%
|
5,27%
|
3,39%
|
-0,59%
|
-
|
7,39%
|
6,64%
|
7,65%
|
Price to Book
|
2,4
x
|
2,02
x
|
2,31
x
|
1,96
x
|
-
|
1,18
x
|
1,15
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
2.819.729
|
2.819.729
|
2.819.729
|
2.819.729
|
2.819.729
|
2.819.729
|
-
|
-
|
Referentieprijs
2 |
85,75
|
73,75
|
88,75
|
73,00
|
48,50
|
47,00
|
47,00
|
47,00
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
66.562
|
69.578
|
74.874
|
123.685
|
-
|
94.181
|
89.998
|
85.444
|
EBITDA
1 |
16.443
|
19.885
|
17.407
|
10.164
|
16.645
|
19.256
|
20.187
|
20.027
|
Bedrijfsresultaat (EBIT)
1 |
9.315
|
11.178
|
8.175
|
1.051
|
7.336
|
8.497
|
9.699
|
10.632
|
Operationele Marge
|
14%
|
16,07%
|
10,92%
|
0,85%
|
-
|
9,02%
|
10,78%
|
12,44%
|
Resultaat voor belastingen (EBT)
1 |
5.411
|
8.559
|
7.496
|
1.081
|
5.316
|
6.939
|
7.998
|
8.623
|
Nettowinst (verlies)
1 |
4.061
|
7.508
|
7.319
|
891,4
|
3.694
|
5.153
|
6.575
|
6.989
|
Nettomarge
|
6,1%
|
10,79%
|
9,77%
|
0,72%
|
-
|
5,47%
|
7,31%
|
8,18%
|
WPA
2 |
2,250
|
2,660
|
2,600
|
0,3200
|
1,310
|
1,875
|
2,304
|
2,519
|
Free Cash Flow
1 |
14.281
|
15.417
|
11.737
|
-1.879
|
-
|
17.902
|
16.177
|
17.868
|
FCF-marge
|
21,45%
|
22,16%
|
15,68%
|
-1,52%
|
-
|
19,01%
|
17,98%
|
20,91%
|
Kasstroomconversie (ebitda)
|
86,85%
|
77,53%
|
67,43%
|
-
|
-
|
92,97%
|
80,13%
|
89,22%
|
Kasstroomconversie (nettowinst)
|
351,67%
|
205,34%
|
160,37%
|
-
|
-
|
347,41%
|
246,04%
|
255,66%
|
Dividend per aandeel
2 |
1,300
|
1,500
|
1,500
|
-
|
-
|
1,059
|
1,309
|
1,416
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
36.446
|
34.858
|
22.019
|
27.261
|
27.719
|
33.866
|
34.839
|
27.905
|
23.035
|
21.044
|
-
|
23.773
|
25.238
|
27.257
|
26.248
|
21.047
|
23.917
|
EBITDA
|
10.169
|
10.234
|
2.574
|
2.517
|
4.239
|
2.688
|
1.634
|
4.369
|
3.478
|
5.487
|
3.310
|
4.923
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.997
|
5.643
|
262,6
|
281
|
1.946
|
397,9
|
-658,9
|
2.163
|
1.121
|
3.101
|
969,2
|
2.267
|
2.473
|
2.936
|
2.307
|
2.306
|
2.620
|
Operationele Marge
|
16,45%
|
16,19%
|
1,19%
|
1,03%
|
7,02%
|
1,17%
|
-1,89%
|
7,75%
|
4,87%
|
14,73%
|
-
|
9,54%
|
9,8%
|
10,77%
|
8,79%
|
10,96%
|
10,96%
|
Resultaat voor belastingen (EBT)
|
4.483
|
5.226
|
-81.520
|
343,6
|
-
|
242,5
|
-365,8
|
1.424
|
283,7
|
2.607
|
1.001
|
1.195
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.476
|
4.276
|
1.168
|
313,2
|
683,8
|
330,9
|
-436,4
|
1.118
|
309,3
|
1.790
|
477,8
|
864
|
2.208
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,54%
|
12,27%
|
5,31%
|
1,15%
|
2,47%
|
0,98%
|
-1,25%
|
4,01%
|
1,34%
|
8,5%
|
-
|
3,63%
|
8,75%
|
-
|
-
|
-
|
-
|
WPA
2 |
1,230
|
1,520
|
0,4200
|
0,1100
|
0,2400
|
0,1200
|
-0,1500
|
-
|
0,1100
|
0,6300
|
0,1700
|
0,3100
|
0,5468
|
0,7108
|
0,4557
|
0,3861
|
0,6437
|
Dividend per aandeel
2 |
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,029
|
-
|
-
|
Datum van publicatie
|
06-08-20
|
06-08-21
|
11-02-22
|
06-05-22
|
08-08-22
|
09-11-22
|
10-02-23
|
08-05-23
|
09-08-23
|
06-11-23
|
09-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
86.284
|
84.606
|
95.839
|
113.885
|
-
|
109.705
|
111.157
|
101.129
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,248
x
|
4,255
x
|
5,506
x
|
11,21
x
|
-
|
5,697
x
|
5,506
x
|
5,05
x
|
Free Cash Flow
1 |
14.281
|
15.417
|
11.737
|
-1.879
|
-
|
17.902
|
16.177
|
17.868
|
ROE (netto-inkomsten/eigen vermogen)
|
5,76%
|
7,37%
|
6,93%
|
0,84%
|
-
|
4,98%
|
5,85%
|
6,15%
|
ROA (netto-inkomsten/totale activa)
|
2,57%
|
2,95%
|
2,78%
|
0,32%
|
-
|
2,07%
|
2,53%
|
2,65%
|
Totale activa
1 |
158.228
|
254.340
|
263.514
|
279.802
|
-
|
249.130
|
260.203
|
263.750
|
Nettoactief per aandeel
2 |
35,80
|
36,50
|
38,40
|
37,20
|
-
|
39,70
|
40,80
|
42,60
|
Cashflow per aandeel
2 |
9,630
|
7,390
|
5,710
|
1,220
|
-
|
3,460
|
6,150
|
7,300
|
Capex
1 |
3.073
|
5.440
|
4.372
|
5.317
|
-
|
8.100
|
15.322
|
6.892
|
Capex/omzet
|
4,62%
|
7,82%
|
5,84%
|
4,3%
|
-
|
8,6%
|
17,02%
|
8,07%
|
Datum van publicatie
|
12-02-20
|
11-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
57,01
THB Spread / Gemiddelde doel +21,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,09% | 3,6 mld. | | +25,12% | 16,72 mld. | | -8,99% | 12,9 mld. | | +49,68% | 12,79 mld. | | +45,34% | 12,41 mld. | | +29,36% | 5,73 mld. | | +23,74% | 4,24 mld. | | -9,79% | 4,2 mld. | | +17,59% | 3,75 mld. | | +20,91% | 3,15 mld. |
Fossiele brandstof IPP's
|