slotkoers
Thailand S.E.
00:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,75
THB
|
-0,76%
|
|
-2,96%
|
-8,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.256.772
|
1.213.927
|
1.085.394
|
949.720
|
1.021.127
|
935.438
|
-
|
-
|
Bedrijfswaarde
1 |
1.584.935
|
1.591.294
|
1.609.372
|
1.803.259
|
1.651.392
|
1.628.853
|
1.571.721
|
1.426.923
|
K/w-verhouding
|
13,8
x
|
32,2
x
|
10
x
|
10,4
x
|
9,12
x
|
9,62
x
|
8,99
x
|
9,51
x
|
Dividendrendement
|
4,55%
|
2,35%
|
5,26%
|
6,02%
|
5,59%
|
5,46%
|
6,01%
|
6,13%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,75
x
|
0,48
x
|
0,28
x
|
0,32
x
|
0,3
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,98
x
|
0,71
x
|
0,54
x
|
0,53
x
|
0,52
x
|
0,5
x
|
0,44
x
|
Bedrijfswaarde/EBITDA
|
5,48
x
|
7,05
x
|
3,76
x
|
3,67
x
|
3,87
x
|
3,94
x
|
3,58
x
|
3,18
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
21,1
x
|
8,82
x
|
68,1
x
|
7,56
x
|
12,9
x
|
9,79
x
|
9,97
x
|
FCF Yield
|
7,62%
|
4,73%
|
11,3%
|
1,47%
|
13,2%
|
7,74%
|
10,2%
|
10%
|
Price to Book
|
1,43
x
|
1,38
x
|
1,08
x
|
0,9
x
|
0,91
x
|
0,8
x
|
0,77
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
-
|
-
|
Referentieprijs
2 |
44,00
|
42,50
|
38,00
|
33,25
|
35,75
|
32,75
|
32,75
|
32,75
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.219.739
|
1.615.665
|
2.258.818
|
3.367.203
|
3.144.551
|
3.107.218
|
3.113.317
|
3.258.169
|
EBITDA
1 |
288.972
|
225.672
|
427.956
|
491.288
|
426.895
|
413.838
|
438.712
|
449.094
|
Bedrijfsresultaat (EBIT)
1 |
183.052
|
73.025
|
248.298
|
288.745
|
229.168
|
232.644
|
254.064
|
262.072
|
Operationele Marge
|
8,25%
|
4,52%
|
10,99%
|
8,58%
|
7,29%
|
7,49%
|
8,16%
|
8,04%
|
Resultaat voor belastingen (EBT)
1 |
155.080
|
65.116
|
219.658
|
212.562
|
236.593
|
198.193
|
215.491
|
213.695
|
Nettowinst (verlies)
1 |
91.459
|
37.766
|
108.363
|
91.175
|
112.024
|
96.026
|
102.515
|
100.080
|
Nettomarge
|
4,12%
|
2,34%
|
4,8%
|
2,71%
|
3,56%
|
3,09%
|
3,29%
|
3,07%
|
WPA
2 |
3,200
|
1,320
|
3,790
|
3,200
|
3,920
|
3,406
|
3,642
|
3,445
|
Free Cash Flow
1 |
120.771
|
75.248
|
182.547
|
26.489
|
218.311
|
126.152
|
160.552
|
143.128
|
FCF-marge
|
5,44%
|
4,66%
|
8,08%
|
0,79%
|
6,94%
|
4,06%
|
5,16%
|
4,39%
|
Kasstroomconversie (ebitda)
|
41,79%
|
33,34%
|
42,66%
|
5,39%
|
51,14%
|
30,48%
|
36,6%
|
31,87%
|
Kasstroomconversie (nettowinst)
|
132,05%
|
199,25%
|
168,46%
|
29,05%
|
194,88%
|
131,37%
|
156,61%
|
143,01%
|
Dividend per aandeel
2 |
2,000
|
1,000
|
2,000
|
2,000
|
2,000
|
1,788
|
1,970
|
2,009
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.011.093
|
688.838
|
758.465
|
926.954
|
884.611
|
797.174
|
756.690
|
778.065
|
1.534.755
|
802.683
|
807.113
|
-
|
782.256
|
768.752
|
768.752
|
768.752
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
73.542
|
104.008
|
92.625
|
196.633
|
146.025
|
84.237
|
-
|
118.717
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
128.215
|
51.585
|
103.554
|
138.414
|
45.637
|
8.300
|
58.079
|
50.914
|
-
|
97.518
|
29.640
|
-
|
71.181
|
60.351
|
60.161
|
56.751
|
-
|
-
|
Operationele Marge
|
12,68%
|
7,49%
|
13,65%
|
14,93%
|
5,16%
|
1,04%
|
7,68%
|
6,54%
|
-
|
12,15%
|
3,67%
|
-
|
9,1%
|
7,85%
|
7,83%
|
7,38%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
57.866
|
-
|
-
|
-
|
38.359
|
63.122
|
37.877
|
100.998
|
70.833
|
64.762
|
-
|
59.774
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
57.166
|
27.544
|
25.571
|
38.848
|
8.884
|
17.872
|
27.855
|
20.107
|
47.962
|
31.297
|
32.765
|
-
|
28.968
|
26.818
|
25.685
|
24.658
|
-
|
-
|
Nettomarge
|
5,65%
|
4%
|
3,37%
|
4,19%
|
1%
|
2,24%
|
3,68%
|
2,58%
|
3,13%
|
3,9%
|
4,06%
|
-
|
3,7%
|
3,49%
|
3,34%
|
3,21%
|
-
|
-
|
WPA
2 |
-
|
0,9700
|
0,8900
|
1,370
|
0,3100
|
0,6300
|
0,9800
|
0,7000
|
1,680
|
1,090
|
1,150
|
-
|
1,010
|
0,9352
|
0,8992
|
0,8633
|
-
|
-
|
Dividend per aandeel
2 |
0,1800
|
-
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
1,200
|
-
|
1,050
|
-
|
0,8000
|
-
|
1,200
|
Datum van publicatie
|
11-08-21
|
17-02-22
|
12-05-22
|
11-08-22
|
10-11-22
|
16-02-23
|
11-05-23
|
11-08-23
|
11-08-23
|
13-11-23
|
15-02-24
|
15-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
328.163
|
377.366
|
523.978
|
853.539
|
630.265
|
693.415
|
636.283
|
491.485
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,136
x
|
1,672
x
|
1,224
x
|
1,737
x
|
1,476
x
|
1,676
x
|
1,45
x
|
1,094
x
|
Free Cash Flow
1 |
120.771
|
75.248
|
182.547
|
26.489
|
218.311
|
126.152
|
160.552
|
143.128
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
4,29%
|
11,5%
|
8,85%
|
10,3%
|
8,39%
|
8,84%
|
8,34%
|
ROA (netto-inkomsten/totale activa)
|
3,78%
|
1,5%
|
3,85%
|
2,81%
|
3,3%
|
2,69%
|
2,87%
|
2,67%
|
Totale activa
1 |
2.419.036
|
2.516.043
|
2.811.129
|
3.243.503
|
3.394.663
|
3.570.511
|
3.572.322
|
3.742.717
|
Nettoactief per aandeel
2 |
30,80
|
30,90
|
35,20
|
36,90
|
39,30
|
41,00
|
42,70
|
43,80
|
Cashflow per aandeel
2 |
9,280
|
7,650
|
11,30
|
6,710
|
13,40
|
9,790
|
10,60
|
11,20
|
Capex
1 |
144.336
|
143.344
|
135.678
|
161.874
|
163.734
|
142.234
|
177.303
|
161.092
|
Capex/omzet
|
6,5%
|
8,87%
|
6,01%
|
4,81%
|
5,21%
|
4,58%
|
5,69%
|
4,94%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,75
THB Gemiddelde koersdoel
37,55
THB Spread / Gemiddelde doel +14,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,39% | 25,4 mld. | | -14,39% | 1.871 mld. | | +17,36% | 462 mld. | | +54,46% | 248 mld. | | +9,33% | 228 mld. | | +8,78% | 168 mld. | | +4,16% | 98,25 mld. | | +30,98% | 52,4 mld. | | -.--% | 51,8 mld. | | -5,55% | 50,22 mld. |
Geïntegreerde olie & gas
|