slotkoers
Thailand S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62
THB
|
-0,80%
|
|
+0,40%
|
-11,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
279.378
|
213.483
|
252.603
|
317.430
|
314.160
|
278.256
|
-
|
-
|
Bedrijfswaarde
1 |
311.353
|
252.750
|
330.252
|
393.929
|
314.160
|
350.476
|
349.339
|
357.813
|
K/w-verhouding
|
23,8
x
|
22,4
x
|
35,5
x
|
29,6
x
|
20,8
x
|
17,1
x
|
15,9
x
|
14,9
x
|
Dividendrendement
|
2,09%
|
1,47%
|
1,06%
|
1,62%
|
-
|
2,65%
|
2,84%
|
2,94%
|
Marktkapitalisatie/omzet
|
7,61
x
|
7,66
x
|
10,2
x
|
8,92
x
|
6,89
x
|
5,62
x
|
5,25
x
|
4,97
x
|
Bedrijfswaarde/omzet
|
8,48
x
|
9,07
x
|
13,3
x
|
11,1
x
|
6,89
x
|
7,08
x
|
6,59
x
|
6,39
x
|
Bedrijfswaarde/EBITDA
|
16,5
x
|
11,3
x
|
25,9
x
|
16,3
x
|
11,4
x
|
12,1
x
|
11,3
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
39,5
x
|
293
x
|
-43,4
x
|
39,4
x
|
-
|
27,8
x
|
20,5
x
|
17,4
x
|
FCF Yield
|
2,53%
|
0,34%
|
-2,3%
|
2,54%
|
-
|
3,59%
|
4,89%
|
5,75%
|
Price to Book
|
3,87
x
|
3,12
x
|
3,46
x
|
3,91
x
|
-
|
2,73
x
|
2,49
x
|
2,28
x
|
Aantal aandelen (in duizenden)
|
4.488.000
|
4.470.847
|
4.470.850
|
4.470.850
|
4.488.000
|
4.488.000
|
-
|
-
|
Referentieprijs
2 |
62,25
|
47,75
|
56,50
|
71,00
|
70,00
|
62,00
|
62,00
|
62,00
|
Datum van publicatie
|
21-02-20
|
19-02-21
|
21-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.719
|
27.862
|
24.840
|
35.575
|
45.613
|
49.478
|
53.049
|
55.975
|
EBITDA
1 |
18.911
|
22.360
|
12.766
|
24.115
|
27.648
|
28.926
|
30.817
|
32.903
|
Bedrijfsresultaat (EBIT)
1 |
13.665
|
14.454
|
4.642
|
15.565
|
19.102
|
19.575
|
20.976
|
22.996
|
Operationele Marge
|
37,21%
|
51,88%
|
18,69%
|
43,75%
|
41,88%
|
39,56%
|
39,54%
|
41,08%
|
Resultaat voor belastingen (EBT)
1 |
14.146
|
11.765
|
9.028
|
13.361
|
18.693
|
19.456
|
21.154
|
22.794
|
Nettowinst (verlies)
1 |
11.738
|
9.557
|
7.148
|
10.760
|
15.062
|
16.284
|
17.464
|
18.599
|
Nettomarge
|
31,97%
|
34,3%
|
28,78%
|
30,25%
|
33,02%
|
32,91%
|
32,92%
|
33,23%
|
WPA
2 |
2,620
|
2,130
|
1,590
|
2,400
|
3,360
|
3,623
|
3,887
|
4,163
|
Free Cash Flow
1 |
7.885
|
862,8
|
-7.611
|
10.003
|
-
|
12.590
|
17.076
|
20.583
|
FCF-marge
|
21,47%
|
3,1%
|
-30,64%
|
28,12%
|
-
|
25,45%
|
32,19%
|
36,77%
|
Kasstroomconversie (ebitda)
|
41,7%
|
3,86%
|
-
|
41,48%
|
-
|
43,53%
|
55,41%
|
62,56%
|
Kasstroomconversie (nettowinst)
|
67,18%
|
9,03%
|
-
|
92,96%
|
-
|
77,32%
|
97,78%
|
110,67%
|
Dividend per aandeel
2 |
1,300
|
0,7000
|
0,6000
|
1,150
|
-
|
1,641
|
1,760
|
1,821
|
Datum van publicatie
|
21-02-20
|
19-02-21
|
21-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
4.676
|
7.672
|
7.778
|
8.576
|
-
|
9.011
|
10.209
|
9.981
|
10.865
|
20.846
|
11.918
|
12.849
|
12.256
|
12.256
|
12.256
|
12.256
|
-
|
EBITDA
|
-
|
2.901
|
2.836
|
5.452
|
8.254
|
-
|
6.208
|
6.276
|
6.706
|
6.036
|
11.549
|
6.566
|
7.336
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
887,8
|
643
|
3.361
|
4.016
|
-
|
4.086
|
4.085
|
4.664
|
3.875
|
7.345
|
4.401
|
5.159
|
4.595
|
4.595
|
4.595
|
4.595
|
-
|
Operationele Marge
|
-
|
18,98%
|
8,38%
|
43,21%
|
46,83%
|
-
|
45,35%
|
40,01%
|
46,72%
|
35,66%
|
35,23%
|
36,92%
|
40,15%
|
37,49%
|
37,49%
|
37,49%
|
37,49%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
452,2
|
2.181
|
2.848
|
3.493
|
-
|
3.536
|
3.484
|
4.071
|
4.483
|
7.478
|
5.122
|
5.017
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.103
|
229,2
|
1.816
|
2.328
|
2.753
|
5.082
|
2.872
|
2.806
|
3.246
|
3.678
|
6.924
|
4.162
|
3.976
|
3.538
|
3.913
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,9%
|
23,67%
|
29,93%
|
32,11%
|
-
|
31,87%
|
27,49%
|
32,52%
|
33,85%
|
33,21%
|
34,92%
|
30,95%
|
28,87%
|
31,93%
|
-
|
-
|
-
|
WPA
|
1,140
|
0,0500
|
0,4000
|
0,5200
|
0,6100
|
1,130
|
0,6400
|
0,6300
|
0,7200
|
0,8200
|
-
|
0,9300
|
0,8800
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,789
|
-
|
-
|
-
|
Datum van publicatie
|
09-08-21
|
08-11-21
|
21-02-22
|
11-05-22
|
10-08-22
|
10-08-22
|
10-11-22
|
23-02-23
|
15-05-23
|
15-08-23
|
15-08-23
|
13-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
31.975
|
39.267
|
77.649
|
76.499
|
-
|
72.220
|
71.083
|
79.557
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,691
x
|
1,756
x
|
6,082
x
|
3,172
x
|
-
|
2,497
x
|
2,307
x
|
2,418
x
|
Free Cash Flow
1 |
7.885
|
863
|
-7.611
|
10.003
|
-
|
12.590
|
17.076
|
20.583
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
13,6%
|
10,1%
|
13,9%
|
-
|
16,5%
|
16,4%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
7,08%
|
4,88%
|
2,95%
|
4,01%
|
-
|
5,64%
|
5,86%
|
6,12%
|
Totale activa
1 |
165.820
|
195.842
|
242.534
|
268.059
|
-
|
288.891
|
297.861
|
304.068
|
Nettoactief per aandeel
2 |
16,10
|
15,30
|
16,40
|
18,20
|
-
|
22,70
|
24,90
|
27,20
|
Cashflow per aandeel
2 |
3,960
|
1,730
|
1,750
|
3,650
|
-
|
5,580
|
5,680
|
5,940
|
Capex
1 |
9.886
|
6.899
|
15.470
|
6.384
|
-
|
19.035
|
20.606
|
18.408
|
Capex/omzet
|
26,92%
|
24,76%
|
62,28%
|
17,95%
|
-
|
38,47%
|
38,84%
|
32,89%
|
Datum van publicatie
|
21-02-20
|
19-02-21
|
21-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
81,01
THB Spread / Gemiddelde doel +30,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,43% | 7,51 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|