AIRPORTS OF THAILAND Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 64 THB | -0,39% |
|
+1,59% | +7,11% |
| 15/03 | AIRPORTS OF THAILAND : Nomura nog altijd een koopadvies | ZM |
| 12/02 | Airports of Thailand Public Company Limited rapporteert resultaten voor het eerste kwartaal eindigend op 31 december 2023 | CI |
Totale waarde
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.067.856 | 807.142 | 871.428 | 1.035.713 | 996.428 | 914.285 | - | - |
| Bedrijfswaarde 1 | 1.005.699 | 774.707 | 918.358 | 1.093.448 | 1.044.493 | 966.561 | 956.658 | 947.725 |
| K/w-verhouding | 42,7 x | 188 x | -53,5 x | -92,9 x | 113 x | 41,5 x | 32,2 x | 28,5 x |
| Dividendrendement | 1,4% | 0,34% | - | - | - | 1,18% | 1,59% | 2% |
| Marktkapitalisatie/omzet | 17 x | 25,9 x | 123 x | 62,5 x | 20,7 x | 13,3 x | 11,6 x | 10,7 x |
| Bedrijfswaarde/omzet | 16 x | 24,8 x | 130 x | 66 x | 21,7 x | 14,1 x | 12,1 x | 11,1 x |
| Bedrijfswaarde/EBITDA | 28,1 x | 58,8 x | -98,8 x | -546 x | 45,3 x | 22,7 x | 18,7 x | 16,4 x |
| Bedrijfswaarde/FCF | 43,4 x | -58,6 x | -45,1 x | -114 x | -221 x | 63,3 x | 38,2 x | 41,4 x |
| FCF Yield | 2,3% | -1,71% | -2,22% | -0,87% | -0,45% | 1,58% | 2,62% | 2,41% |
| Price to Book | 6,94 x | 5,67 x | 7,76 x | 10,2 x | 8,88 x | 7,22 x | 6,43 x | 5,8 x |
| Aantal aandelen (in duizenden) | 14.285.700 | 14.285.700 | 14.285.700 | 14.285.700 | 14.285.700 | 14.285.700 | - | - |
| Referentieprijs 2 | 74,75 | 56,50 | 61,00 | 72,50 | 69,75 | 64,00 | 64,00 | 64,00 |
| Datum van publicatie | 27-11-19 | 24-11-20 | 22-11-21 | 21-11-22 | 20-11-23 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 62.783 | 31.179 | 7.086 | 16.560 | 48.141 | 68.757 | 78.817 | 85.162 |
| EBITDA 1 | 35.761 | 13.180 | -9.297 | -2.002 | 23.068 | 42.639 | 51.263 | 57.715 |
| Bedrijfsresultaat (EBIT) 1 | 29.910 | 7.739 | -18.325 | -10.934 | 14.197 | 30.077 | 37.612 | 41.777 |
| Operationele Marge | 47,64% | 24,82% | -258,62% | -66,02% | 29,49% | 43,74% | 47,72% | 49,06% |
| Resultaat voor belastingen (EBT) 1 | 31.484 | 5.337 | -20.545 | -13.864 | 11.307 | 27.974 | 35.677 | 40.286 |
| Nettowinst (verlies) 1 | 25.026 | 4.321 | -16.322 | -11.088 | 8.791 | 21.995 | 28.173 | 31.833 |
| Nettomarge | 39,86% | 13,86% | -230,35% | -66,96% | 18,26% | 31,99% | 35,75% | 37,38% |
| WPA 2 | 1,750 | 0,3000 | -1,140 | -0,7800 | 0,6200 | 1,544 | 1,986 | 2,247 |
| Free Cash Flow 1 | 23.180 | -13.225 | -20.344 | -9.556 | -4.720 | 15.259 | 25.017 | 22.869 |
| FCF-marge | 36,92% | -42,42% | -287,12% | -57,7% | -9,8% | 22,19% | 31,74% | 26,85% |
| Kasstroomconversie (ebitda) | 64,82% | - | - | - | - | 35,79% | 48,8% | 39,62% |
| Kasstroomconversie (nettowinst) | 92,62% | - | - | - | - | 69,37% | 88,8% | 71,84% |
| Dividend per aandeel 2 | 1,050 | 0,1900 | - | - | - | 0,7566 | 1,020 | 1,282 |
| Datum van publicatie | 27-11-19 | 24-11-20 | 22-11-21 | 21-11-22 | 20-11-23 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: September | 2020 S1 | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 28.007 | 3.954 | 1.465 | 2.327 | 3.017 | 4.666 | 6.550 | 8.824 | 11.001 | - | 12.954 | 15.362 | 15.708 | 17.389 | - | - | - | - | - |
| EBITDA 1 | 15.414 | -4.054 | -3.170 | -2.650 | -689,5 | -157,5 | 1.174 | 3.540 | 5.334 | - | 6.816 | 7.378 | 9.429 | 10.981 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 12.687 | -8.312 | -5.848 | -4.943 | - | -2.341 | -1.097 | 1.316 | 3.168 | - | 4.645 | 5.017 | 6.611 | 7.963 | - | - | - | - | - |
| Operationele Marge | 45,3% | -210,22% | -399,14% | -212,37% | - | -50,18% | -16,75% | 14,92% | 28,8% | - | 35,86% | 32,66% | 42,09% | 45,79% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 13.769 | -8.969 | -6.580 | -5.394 | -3.895 | -2.751 | -1.824 | 517,7 | 2.364 | - | 4.129 | 4.297 | 5.831 | 7.376 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 10.982 | -7.086 | -5.157 | -4.272 | -3.276 | -2.207 | -1.333 | 342,8 | 1.861 | 2.203 | 3.156 | 3.432 | 4.563 | 5.372 | 10.508 | 4.815 | - | - | - |
| Nettomarge | 39,21% | -179,22% | -352% | -183,54% | -108,6% | -47,3% | -20,35% | 3,88% | 16,91% | - | 24,36% | 22,34% | 29,05% | 30,89% | - | - | - | - | - |
| WPA 2 | 0,7700 | -0,5000 | -0,3600 | -0,3000 | -0,2300 | -0,1500 | -0,1000 | 0,0200 | 0,1300 | 0,1500 | 0,2200 | 0,2400 | 0,3200 | 0,4150 | 0,7400 | 0,3500 | 0,4000 | 0,5700 | 0,6900 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0,7926 | - | - |
| Datum van publicatie | 14-05-20 | 13-05-21 | 22-11-21 | 10-02-22 | 12-05-22 | 11-08-22 | 21-11-22 | 10-02-23 | 12-05-23 | 12-05-23 | 11-08-23 | 20-11-23 | 12-02-24 | - | - | - | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Balans
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 46.931 | 57.734 | 48.065 | 52.276 | 42.373 | 33.440 |
| Nettokaspositie 1 | 62.157 | 32.435 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | -5,048 x | -28,84 x | 2,084 x | 1,226 x | 0,8266 x | 0,5794 x |
| Free Cash Flow 1 | 23.180 | -13.225 | -20.344 | -9.556 | -4.720 | 15.259 | 25.017 | 22.869 |
| ROE (netto-inkomsten/eigen vermogen) | 16,8% | 3,51% | -12,8% | -10,4% | 8,19% | 18,5% | 20,7% | 21,5% |
| ROA (netto-inkomsten/totale activa) | 13% | 2,79% | -8,86% | -5,85% | 4,63% | 11,8% | 13,9% | 15,5% |
| Totale activa 1 | 193.045 | 154.738 | 184.322 | 189.449 | 189.712 | 185.668 | 202.326 | 205.814 |
| Nettoactief per aandeel 2 | 10,80 | 9,960 | 7,860 | 7,090 | 7,850 | 8,860 | 9,960 | 11,00 |
| Cashflow per aandeel 2 | 2,300 | 0,0200 | -0,8400 | -0,0400 | 0,4800 | 2,100 | 2,530 | 2,870 |
| Capex 1 | 9.736 | 13.484 | 8.409 | 9.385 | 11.592 | 12.520 | 17.965 | 18.993 |
| Capex/omzet | 15,51% | 43,25% | 118,68% | 56,67% | 24,08% | 18,21% | 22,79% | 22,3% |
| Datum van publicatie | 27-11-19 | 24-11-20 | 22-11-21 | 21-11-22 | 20-11-23 | - | - | - |
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
Accumuleren
Aantal analisten
22
Laatste slotkoers
64
THB
Gemiddelde koersdoel
72,77
THB
Spread / Gemiddelde doel
+13,71%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,11% | 24,69 mld. | |
| +3,02% | 5,37 mld. | |
| -13,29% | 4,68 mld. | |
| -1,77% | 4,48 mld. | |
| +5,47% | 4,26 mld. | |
| +8,18% | 3,46 mld. | |
| -9,81% | 3,31 mld. | |
| 0,00% | 2,67 mld. | |
| +13,27% | 2,25 mld. | |
| +10,58% | 2,01 mld. |
