ADVANCED INFO SERVICE Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 195 THB | -1,27% |
|
-0,26% | -10,14% |
| 15/02 | Transcript : Advanced Info Service Public Company Limited - Analyst/Investor Day | |
| 07/02 | Transcript : Advanced Info Service Public Company Limited, Q4 2023 Earnings Call, Feb 07, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 633.287 | 523.346 | 684.003 | 579.971 | 645.404 | 579.971 | - | - |
| Bedrijfswaarde 1 | 707.694 | 661.338 | 810.227 | 699.374 | 873.043 | 813.796 | 763.640 | 776.038 |
| K/w-verhouding | 20,3 x | 19,1 x | 25,4 x | 22,3 x | 22,2 x | 18,7 x | 16,8 x | 15,3 x |
| Dividendrendement | 3,45% | 3,93% | 3,34% | 3,94% | 3,97% | 4,67% | 5,23% | 5,57% |
| Marktkapitalisatie/omzet | 3,5 x | 3,03 x | 3,77 x | 3,13 x | 3,42 x | 2,79 x | 2,71 x | 2,68 x |
| Bedrijfswaarde/omzet | 3,91 x | 3,83 x | 4,47 x | 3,77 x | 4,62 x | 3,92 x | 3,57 x | 3,58 x |
| Bedrijfswaarde/EBITDA | 9,03 x | 7,4 x | 8,86 x | 7,78 x | 9,33 x | 7,76 x | 7,03 x | 6,93 x |
| Bedrijfswaarde/FCF | 13,2 x | 11,5 x | 13,3 x | 14,2 x | 17,3 x | 16,3 x | 15,6 x | 14,6 x |
| FCF Yield | 7,57% | 8,71% | 7,51% | 7,02% | 5,79% | 6,14% | 6,42% | 6,84% |
| Price to Book | 9,14 x | 6,93 x | 8,37 x | 6,77 x | 7,12 x | 6,15 x | 5,85 x | 5,33 x |
| Aantal aandelen (in duizenden) | 2.973.179 | 2.973.554 | 2.973.926 | 2.974.210 | 2.974.210 | 2.974.210 | - | - |
| Referentieprijs 2 | 213,0 | 176,0 | 230,0 | 195,0 | 217,0 | 195,0 | 195,0 | 195,0 |
| Datum van publicatie | 06-02-20 | 08-02-21 | 07-02-22 | 09-02-23 | 06-02-24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 180.894 | 172.890 | 181.333 | 185.485 | 188.873 | 207.795 | 213.853 | 216.698 |
| EBITDA 1 | 78.338 | 89.385 | 91.408 | 89.862 | 93.527 | 104.863 | 108.678 | 111.930 |
| Bedrijfsresultaat (EBIT) 1 | 41.109 | 37.543 | 38.034 | 36.960 | 40.646 | 45.706 | 49.488 | 52.592 |
| Operationele Marge | 22,73% | 21,72% | 20,97% | 19,93% | 21,52% | 22% | 23,14% | 24,27% |
| Resultaat voor belastingen (EBT) 1 | 37.402 | 32.526 | 32.894 | 32.182 | 35.998 | 38.544 | 42.652 | 46.537 |
| Nettowinst (verlies) 1 | 31.190 | 27.434 | 26.922 | 26.011 | 29.086 | 31.105 | 34.517 | 37.668 |
| Nettomarge | 17,24% | 15,87% | 14,85% | 14,02% | 15,4% | 14,97% | 16,14% | 17,38% |
| WPA 2 | 10,49 | 9,230 | 9,050 | 8,750 | 9,780 | 10,46 | 11,63 | 12,71 |
| Free Cash Flow 1 | 53.598 | 57.573 | 60.848 | 49.086 | 50.553 | 49.974 | 49.016 | 53.064 |
| FCF-marge | 29,63% | 33,3% | 33,56% | 26,46% | 26,77% | 24,05% | 22,92% | 24,49% |
| Kasstroomconversie (ebitda) | 68,42% | 64,41% | 66,57% | 54,62% | 54,05% | 47,66% | 45,1% | 47,41% |
| Kasstroomconversie (nettowinst) | 171,85% | 209,86% | 226,01% | 188,71% | 173,8% | 160,66% | 142% | 140,87% |
| Dividend per aandeel 2 | 7,340 | 6,920 | 7,690 | 7,690 | 8,610 | 9,108 | 10,19 | 10,86 |
| Datum van publicatie | 06-02-20 | 08-02-21 | 07-02-22 | 09-02-23 | 06-02-24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 85.101 | - | 42.377 | 50.338 | 45.279 | 45.273 | 90.552 | 46.234 | 48.699 | 46.712 | 44.774 | 46.069 | 51.318 | 52.892 | 51.043 | 51.597 | 53.789 | - |
| EBITDA 1 | 45.147 | - | 22.943 | 22.790 | 22.433 | 22.376 | 44.809 | 22.127 | 22.926 | 22.596 | 23.296 | 23.649 | 23.986 | 26.059 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 19.278 | - | 9.501 | 9.244 | 9.064 | 9.184 | 18.247 | 8.905 | 9.807 | 9.441 | 10.159 | 10.805 | 10.241 | 10.875 | 9.959 | 10.067 | 9.999 | - |
| Operationele Marge | 22,65% | - | 22,42% | 18,36% | 20,02% | 20,29% | 20,15% | 19,26% | 20,14% | 20,21% | 22,69% | 23,45% | 19,96% | 20,56% | 19,51% | 19,51% | 18,59% | - |
| Resultaat voor belastingen (EBT) 1 | 16.503 | - | 7.774 | 8.387 | 7.855 | 7.773 | 15.628 | 7.443 | 9.111 | 8.354 | 8.905 | 10.035 | 8.704 | 9.329 | - | - | - | - |
| Nettowinst (verlies) 1 | 13.757 | 13.685 | 6.374 | 6.863 | 6.311 | 6.305 | 12.616 | 6.032 | 7.363 | 6.757 | 7.180 | 8.146 | 7.003 | 7.178 | 7.218 | 7.117 | 7.330 | - |
| Nettomarge | 16,17% | - | 15,04% | 13,63% | 13,94% | 13,93% | 13,93% | 13,05% | 15,12% | 14,46% | 16,04% | 17,68% | 13,65% | 13,57% | 14,14% | 13,79% | 13,63% | - |
| WPA 2 | 4,630 | 4,600 | 2,140 | 2,310 | 2,120 | 2,120 | 4,240 | 2,030 | 2,480 | 2,270 | 2,410 | 2,740 | 2,350 | 2,467 | 2,510 | 2,542 | 2,636 | - |
| Dividend per aandeel 2 | - | 3,450 | - | 4,240 | - | 3,450 | - | - | 4,240 | - | 4,000 | - | 4,610 | - | 4,427 | - | 4,427 | - |
| Datum van publicatie | 06-08-20 | 03-08-21 | 01-11-21 | 07-02-22 | 10-05-22 | 08-08-22 | 08-08-22 | 03-11-22 | 09-02-23 | 08-05-23 | 07-08-23 | 30-10-23 | 06-02-24 | - | - | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 74.407 | 137.992 | 126.224 | 119.403 | 227.640 | 233.825 | 183.669 | 196.067 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,9498 x | 1,544 x | 1,381 x | 1,329 x | 2,434 x | 2,23 x | 1,69 x | 1,752 x |
| Free Cash Flow 1 | 53.598 | 57.573 | 60.848 | 49.086 | 50.553 | 49.974 | 49.016 | 53.064 |
| ROE (netto-inkomsten/eigen vermogen) | 49,2% | 37,9% | 34,2% | 31% | 33% | 33,5% | 35,5% | 35,9% |
| ROA (netto-inkomsten/totale activa) | 10,8% | 8,58% | 7,62% | 7,5% | 7,35% | 6,92% | 7,88% | 8,73% |
| Totale activa 1 | 290.082 | 319.919 | 353.198 | 346.632 | 395.742 | 449.581 | 437.828 | 431.473 |
| Nettoactief per aandeel 2 | 23,30 | 25,40 | 27,50 | 28,80 | 30,50 | 31,70 | 33,30 | 36,60 |
| Cashflow per aandeel 2 | 25,80 | 28,80 | 29,10 | 27,40 | 29,50 | 28,60 | 30,30 | 31,40 |
| Capex 1 | 23.029 | 28.057 | 25.786 | 32.319 | 37.088 | 28.035 | 30.986 | 32.373 |
| Capex/omzet | 12,73% | 16,23% | 14,22% | 17,42% | 19,64% | 13,49% | 14,49% | 14,94% |
| Datum van publicatie | 06-02-20 | 08-02-21 | 07-02-22 | 09-02-23 | 06-02-24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
20
Laatste slotkoers
195
THB
Gemiddelde koersdoel
256,2
THB
Spread / Gemiddelde doel
+31,36%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -10,14% | 15,66 mld. | |
| +2,26% | 193 mld. | |
| -0,18% | 120 mld. | |
| +23,66% | 72,46 mld. | |
| -2,36% | 57,97 mld. | |
| +24,90% | 23,92 mld. | |
| +0,76% | 23,3 mld. | |
| +9,95% | 16,07 mld. | |
| +4,97% | 9,6 mld. | |
| -15,58% | 9,2 mld. |
- Beurs
- Aandelen
- Koers ADVANC
- Financiën Advanced Info Service
