slotkoers
Thailand S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,5
THB
|
-3,95%
|
|
-1,73%
|
-2,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.092
|
27.968
|
34.288
|
42.767
|
59.896
|
58.519
|
-
|
-
|
Bedrijfswaarde
1 |
78.569
|
69.562
|
91.528
|
89.856
|
59.896
|
181.952
|
169.613
|
148.567
|
K/w-verhouding
|
23,7
x
|
-3,75
x
|
4,81
x
|
3,54
x
|
4,69
x
|
5,82
x
|
5,56
x
|
5,02
x
|
Dividendrendement
|
2,86%
|
1,94%
|
7,92%
|
7,14%
|
-
|
5,32%
|
4,64%
|
5,04%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,2
x
|
0,17
x
|
0,14
x
|
0,16
x
|
0,11
x
|
0,11
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,51
x
|
0,46
x
|
0,29
x
|
0,16
x
|
0,35
x
|
0,32
x
|
0,27
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
17,4
x
|
3,8
x
|
1,96
x
|
1,62
x
|
4,52
x
|
3,98
x
|
3,29
x
|
Bedrijfswaarde/FCF
|
-45,6
x
|
90,4
x
|
10,2
x
|
7,54
x
|
-
|
11,4
x
|
5,8
x
|
5,8
x
|
FCF Yield
|
-2,19%
|
1,11%
|
9,84%
|
13,3%
|
-
|
8,77%
|
17,2%
|
17,2%
|
Price to Book
|
0,74
x
|
0,6
x
|
0,64
x
|
0,69
x
|
-
|
0,74
x
|
0,66
x
|
0,63
x
|
Aantal aandelen (in duizenden)
|
1.360.430
|
1.357.685
|
1.357.923
|
1.357.685
|
1.376.923
|
1.376.923
|
-
|
-
|
Referentieprijs
2 |
28,00
|
20,60
|
25,25
|
31,50
|
43,50
|
42,50
|
42,50
|
42,50
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
20-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
190.489
|
136.450
|
199.417
|
312.202
|
374.542
|
517.065
|
527.371
|
544.658
|
EBITDA
1 |
7.649
|
4.008
|
24.078
|
45.881
|
36.991
|
40.282
|
42.633
|
45.102
|
Bedrijfsresultaat (EBIT)
1 |
2.617
|
-2.813
|
16.003
|
35.877
|
21.958
|
25.072
|
27.899
|
29.982
|
Operationele Marge
|
1,37%
|
-2,06%
|
8,02%
|
11,49%
|
5,86%
|
4,85%
|
5,29%
|
5,5%
|
Resultaat voor belastingen (EBT)
1 |
2.556
|
-7.359
|
14.108
|
28.004
|
20.675
|
22.183
|
22.508
|
21.793
|
Nettowinst (verlies)
1 |
1.732
|
-6.967
|
7.624
|
12.575
|
13.233
|
10.063
|
10.511
|
11.645
|
Nettomarge
|
0,91%
|
-5,11%
|
3,82%
|
4,03%
|
3,53%
|
1,95%
|
1,99%
|
2,14%
|
WPA
2 |
1,180
|
-5,500
|
5,250
|
8,890
|
9,270
|
7,309
|
7,640
|
8,466
|
Free Cash Flow
1 |
-1.722
|
769,3
|
9.008
|
11.916
|
-
|
15.963
|
29.236
|
25.604
|
FCF-marge
|
-0,9%
|
0,56%
|
4,52%
|
3,82%
|
-
|
3,09%
|
5,54%
|
4,7%
|
Kasstroomconversie (ebitda)
|
-
|
19,19%
|
37,41%
|
25,97%
|
-
|
39,63%
|
68,58%
|
56,77%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
118,15%
|
94,76%
|
-
|
158,63%
|
278,14%
|
219,87%
|
Dividend per aandeel
2 |
0,8000
|
0,4000
|
2,000
|
2,250
|
-
|
2,262
|
1,971
|
2,142
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
20-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
|
47.649
|
66.762
|
69.405
|
83.796
|
74.767
|
84.583
|
80.380
|
68.023
|
89.206
|
136.933
|
-
|
-
|
EBITDA
|
6.650
|
-
|
12.852
|
-
|
9.521
|
4.890
|
9.253
|
5.961
|
13.478
|
8.183
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
4.251
|
6.478
|
10.585
|
16.144
|
7.099
|
2.050
|
6.449
|
3.293
|
9.341
|
3.351
|
-
|
-
|
Operationele Marge
|
8,92%
|
9,7%
|
15,25%
|
19,27%
|
9,49%
|
2,42%
|
8,02%
|
4,84%
|
10,47%
|
2,45%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
4.466
|
-
|
-
|
-
|
5.969
|
2.662
|
7.059
|
2.115
|
13.673
|
-2.172
|
-
|
-
|
Nettowinst (verlies)
1 |
1.820
|
1.756
|
4.356
|
5.276
|
2.470
|
472,6
|
2.741
|
458,1
|
11.011
|
-976,8
|
5.768
|
2.892
|
Nettomarge
|
3,82%
|
2,63%
|
6,28%
|
6,3%
|
3,3%
|
0,56%
|
3,41%
|
0,67%
|
12,34%
|
-0,71%
|
-
|
-
|
WPA
|
1,250
|
-
|
-
|
-
|
-
|
0,2500
|
1,910
|
0,2400
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
17-02-22
|
11-05-22
|
11-08-22
|
09-11-22
|
20-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
22-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
40.477
|
41.593
|
57.241
|
47.089
|
-
|
123.433
|
111.094
|
90.047
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,292
x
|
10,38
x
|
2,377
x
|
1,026
x
|
-
|
3,064
x
|
2,606
x
|
1,997
x
|
Free Cash Flow
1 |
-1.722
|
769
|
9.008
|
11.916
|
-
|
15.963
|
29.236
|
25.604
|
ROE (netto-inkomsten/eigen vermogen)
|
3,67%
|
-14,2%
|
16,1%
|
21,6%
|
-
|
13,8%
|
12,9%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
1,41%
|
-5,05%
|
4,6%
|
5,66%
|
-
|
3,01%
|
3,1%
|
3,4%
|
Totale activa
1 |
122.546
|
138.055
|
165.609
|
222.066
|
-
|
333.833
|
339.067
|
342.511
|
Nettoactief per aandeel
2 |
37,90
|
34,10
|
39,40
|
45,80
|
-
|
57,20
|
64,30
|
67,50
|
Cashflow per aandeel
2 |
4,600
|
4,670
|
12,00
|
14,30
|
33,10
|
10,90
|
15,90
|
19,30
|
Capex
1 |
8.471
|
5.597
|
7.972
|
7.526
|
-
|
7.771
|
7.776
|
5.063
|
Capex/omzet
|
4,45%
|
4,1%
|
4%
|
2,41%
|
-
|
1,5%
|
1,47%
|
0,93%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
20-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
42,5
THB Gemiddelde koersdoel
49,27
THB Spread / Gemiddelde doel +15,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,30% | 1,58 mld. | | +3,35% | 11,3 mld. | | +34,34% | 11,4 mld. | | +36,55% | 9,18 mld. | | +0,35% | 7,4 mld. | | +88,44% | 5,28 mld. | | +9,64% | 3,34 mld. | | -1,77% | 3,33 mld. | | +12,04% | 3,08 mld. | | +15,04% | 2,73 mld. |
Aardolieraffinage
|