slotkoers
Thailand S.E.
00:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,75
THB
|
+0,63%
|
|
+1,92%
|
-9,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.750
|
31.995
|
42.188
|
67.838
|
59.062
|
53.662
|
-
|
-
|
Bedrijfswaarde
1 |
38.656
|
40.603
|
58.158
|
86.527
|
81.189
|
67.882
|
68.937
|
68.428
|
K/w-verhouding
|
19,4
x
|
-11,5
x
|
-24,4
x
|
173
x
|
47,6
x
|
33,8
x
|
26,8
x
|
21,9
x
|
Dividendrendement
|
2,6%
|
-
|
-
|
-
|
-
|
1,27%
|
1,68%
|
2,05%
|
Marktkapitalisatie/omzet
|
1,59
x
|
2,43
x
|
3,66
x
|
3,76
x
|
2,65
x
|
2,18
x
|
1,96
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
1,82
x
|
3,09
x
|
5,04
x
|
4,8
x
|
3,65
x
|
2,76
x
|
2,52
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
8,97
x
|
21,2
x
|
34,4
x
|
23,1
x
|
16,6
x
|
10,7
x
|
9,64
x
|
8,9
x
|
Bedrijfswaarde/FCF
|
20,9
x
|
-76,8
x
|
115
x
|
26
x
|
28,3
x
|
37,5
x
|
39,3
x
|
23,3
x
|
FCF Yield
|
4,78%
|
-1,3%
|
0,87%
|
3,85%
|
3,54%
|
2,67%
|
2,55%
|
4,3%
|
Price to Book
|
2,47
x
|
3,22
x
|
2,33
x
|
3,66
x
|
2,95
x
|
2,6
x
|
2,46
x
|
2,31
x
|
Aantal aandelen (in duizenden)
|
1.350.000
|
1.350.000
|
1.350.000
|
1.350.000
|
1.350.000
|
1.350.000
|
-
|
-
|
Referentieprijs
2 |
25,00
|
23,70
|
31,25
|
50,25
|
43,75
|
39,75
|
39,75
|
39,75
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
28-02-22
|
27-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.291
|
13.160
|
11.529
|
18.036
|
22.261
|
24.636
|
27.366
|
29.003
|
EBITDA
1 |
4.312
|
1.914
|
1.690
|
3.741
|
4.892
|
6.341
|
7.155
|
7.692
|
Bedrijfsresultaat (EBIT)
1 |
2.275
|
-1.507
|
-1.477
|
608,4
|
1.770
|
3.029
|
3.498
|
3.940
|
Operationele Marge
|
10,68%
|
-11,45%
|
-12,81%
|
3,37%
|
7,95%
|
12,3%
|
12,78%
|
13,58%
|
Resultaat voor belastingen (EBT)
1 |
2.090
|
-3.333
|
-1.835
|
552,3
|
1.690
|
2.032
|
2.544
|
3.025
|
Nettowinst (verlies)
1 |
1.744
|
-2.775
|
-1.733
|
398,1
|
1.248
|
1.585
|
2.013
|
2.453
|
Nettomarge
|
8,19%
|
-21,09%
|
-15,03%
|
2,21%
|
5,61%
|
6,43%
|
7,36%
|
8,46%
|
WPA
2 |
1,290
|
-2,060
|
-1,280
|
0,2900
|
0,9200
|
1,176
|
1,484
|
1,812
|
Free Cash Flow
1 |
1.849
|
-528,4
|
505,1
|
3.328
|
2.871
|
1.810
|
1.756
|
2.943
|
FCF-marge
|
8,69%
|
-4,02%
|
4,38%
|
18,45%
|
12,9%
|
7,35%
|
6,42%
|
10,15%
|
Kasstroomconversie (ebitda)
|
42,89%
|
-
|
29,88%
|
88,95%
|
58,68%
|
28,54%
|
24,54%
|
38,26%
|
Kasstroomconversie (nettowinst)
|
106,02%
|
-
|
-
|
835,89%
|
230%
|
114,17%
|
87,22%
|
119,95%
|
Dividend per aandeel
2 |
0,6500
|
-
|
-
|
-
|
-
|
0,5062
|
0,6687
|
0,8144
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
28-02-22
|
27-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
|
3.715
|
3.882
|
4.196
|
7.874
|
4.528
|
5.440
|
5.805
|
5.172
|
5.352
|
5.934
|
6.322
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
907,9
|
951,2
|
966,5
|
-
|
847,2
|
1.201
|
1.365
|
1.023
|
1.016
|
1.487
|
1.630
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
213,5
|
183,8
|
159,1
|
312,7
|
54,01
|
436,8
|
644
|
254,2
|
240,6
|
631,4
|
875,4
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,75%
|
4,74%
|
3,79%
|
3,97%
|
1,19%
|
8,03%
|
11,09%
|
4,92%
|
4,5%
|
10,64%
|
13,85%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
116,4
|
11,42
|
6,377
|
17,79
|
-39,42
|
573,9
|
765,3
|
179,9
|
109,6
|
635,7
|
902,8
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
152,3
|
-43,69
|
22,06
|
-21,63
|
-78,06
|
497,8
|
629,1
|
120,6
|
73,77
|
424,6
|
755,3
|
245,1
|
355,4
|
480,8
|
-
|
-
|
Nettomarge
|
4,1%
|
-1,13%
|
0,53%
|
-0,27%
|
-1,72%
|
9,15%
|
10,84%
|
2,33%
|
1,38%
|
7,16%
|
11,95%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1200
|
-0,0300
|
0,0200
|
-0,0200
|
-0,0600
|
0,3600
|
0,4700
|
0,0900
|
0,0500
|
0,3100
|
0,5600
|
0,2217
|
0,2633
|
0,3562
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,5542
|
-
|
-
|
Datum van publicatie
|
28-02-22
|
17-05-22
|
15-08-22
|
15-08-22
|
11-11-22
|
27-02-23
|
12-05-23
|
11-08-23
|
10-11-23
|
27-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.906
|
8.608
|
15.971
|
18.690
|
22.126
|
14.219
|
15.275
|
14.765
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,138
x
|
4,499
x
|
9,448
x
|
4,996
x
|
4,523
x
|
2,242
x
|
2,135
x
|
1,92
x
|
Free Cash Flow
1 |
1.849
|
-528
|
505
|
3.328
|
2.871
|
1.810
|
1.756
|
2.943
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
-14,5%
|
-12,4%
|
2,18%
|
6,4%
|
7,84%
|
9,49%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
6,46%
|
-8,82%
|
-4,13%
|
0,82%
|
2,4%
|
2,67%
|
3,28%
|
3,86%
|
Totale activa
1 |
27.019
|
31.471
|
41.986
|
48.381
|
52.004
|
59.447
|
61.315
|
63.554
|
Nettoactief per aandeel
2 |
10,10
|
7,350
|
13,40
|
13,70
|
14,80
|
15,30
|
16,20
|
17,20
|
Cashflow per aandeel
2 |
2,820
|
1,000
|
1,580
|
3,110
|
3,640
|
3,490
|
3,950
|
4,350
|
Capex
1 |
1.969
|
1.876
|
1.630
|
994
|
2.050
|
6.386
|
5.906
|
4.986
|
Capex/omzet
|
9,25%
|
14,25%
|
14,14%
|
5,51%
|
9,21%
|
25,92%
|
21,58%
|
17,19%
|
Datum van publicatie
|
28-02-20
|
25-02-21
|
28-02-22
|
27-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
39,75
THB Gemiddelde koersdoel
48,97
THB Spread / Gemiddelde doel +23,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,77% | 90,51 mld. | | +5,31% | 48,54 mld. | | -6,71% | 18,3 mld. | | -14,12% | 13,4 mld. | | +0,96% | 10,78 mld. | | +115,08% | 10,54 mld. | | -18,92% | 5,45 mld. | | +0,81% | 4,35 mld. | | -16,07% | 4,02 mld. |
Restaurants & Bars - NEC
|