slotkoers
Thailand S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,7
THB
|
-.--%
|
|
-4,55%
|
-4,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.109
|
8.517
|
22.440
|
21.216
|
27.890
|
26.441
|
-
|
-
|
Bedrijfswaarde
1 |
10.844
|
13.049
|
28.395
|
26.694
|
27.890
|
35.117
|
26.441
|
26.441
|
K/w-verhouding
|
22,1
x
|
29,8
x
|
39,3
x
|
42,4
x
|
35
x
|
22,4
x
|
19
x
|
17,2
x
|
Dividendrendement
|
3,14%
|
2,63%
|
1,14%
|
3,75%
|
-
|
2,12%
|
2,6%
|
3,22%
|
Marktkapitalisatie/omzet
|
2,28
x
|
2,17
x
|
4,4
x
|
3,59
x
|
1,16
x
|
1,02
x
|
0,94
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
3,04
x
|
3,33
x
|
5,57
x
|
4,52
x
|
1,16
x
|
1,36
x
|
0,94
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
12,5
x
|
25,5
x
|
21,5
x
|
10,7
x
|
9,93
x
|
6,94
x
|
6,47
x
|
Bedrijfswaarde/FCF
|
-59,2
x
|
27,3
x
|
-35,8
x
|
189
x
|
-
|
22,5
x
|
12,9
x
|
12,9
x
|
FCF Yield
|
-1,69%
|
3,66%
|
-2,79%
|
0,53%
|
-
|
4,45%
|
7,76%
|
7,78%
|
Price to Book
|
2,57
x
|
2,73
x
|
5,64
x
|
6,18
x
|
-
|
1,14
x
|
1,13
x
|
1,1
x
|
Aantal aandelen (in duizenden)
|
1.020.000
|
1.020.000
|
1.020.000
|
1.020.000
|
1.811.020
|
1.811.020
|
-
|
-
|
Referentieprijs
2 |
7,950
|
8,350
|
22,00
|
20,80
|
15,40
|
14,60
|
14,60
|
14,60
|
Datum van publicatie
|
02-03-20
|
25-02-21
|
27-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.562
|
3.922
|
5.101
|
5.902
|
23.979
|
25.834
|
28.064
|
29.736
|
EBITDA
1 |
640,6
|
1.044
|
1.112
|
1.242
|
2.617
|
3.537
|
3.807
|
4.089
|
Bedrijfsresultaat (EBIT)
1 |
298,3
|
380,8
|
405,8
|
444,3
|
1.024
|
1.487
|
1.742
|
1.912
|
Operationele Marge
|
8,38%
|
9,71%
|
7,96%
|
7,53%
|
4,27%
|
5,75%
|
6,21%
|
6,43%
|
Resultaat voor belastingen (EBT)
1 |
399,2
|
306,8
|
601,2
|
566,9
|
977,5
|
1.322
|
1.453
|
1.669
|
Nettowinst (verlies)
1 |
362,8
|
290
|
556,6
|
504,3
|
761,3
|
1.178
|
1.389
|
1.537
|
Nettomarge
|
10,18%
|
7,39%
|
10,91%
|
8,54%
|
3,17%
|
4,56%
|
4,95%
|
5,17%
|
WPA
2 |
0,3600
|
0,2800
|
0,5600
|
0,4900
|
0,4400
|
0,6525
|
0,7667
|
0,8467
|
Free Cash Flow
1 |
-183,3
|
477,8
|
-792,2
|
141,2
|
-
|
1.562
|
2.053
|
2.058
|
FCF-marge
|
-5,15%
|
12,18%
|
-15,53%
|
2,39%
|
-
|
6,05%
|
7,32%
|
6,92%
|
Kasstroomconversie (ebitda)
|
-
|
45,77%
|
-
|
11,37%
|
-
|
44,17%
|
53,92%
|
50,31%
|
Kasstroomconversie (nettowinst)
|
-
|
164,79%
|
-
|
28%
|
-
|
132,6%
|
147,83%
|
133,89%
|
Dividend per aandeel
2 |
0,2500
|
0,2200
|
0,2500
|
0,7800
|
-
|
0,3100
|
0,3800
|
0,4700
|
Datum van publicatie
|
02-03-20
|
25-02-21
|
27-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.388
|
1.440
|
1.410
|
1.373
|
1.599
|
1.580
|
4.885
|
6.131
|
6.475
|
6.378
|
6.163
|
EBITDA
1 |
329,5
|
210,2
|
-
|
444,8
|
363
|
313,5
|
511,4
|
769,1
|
440
|
970,9
|
835
|
Bedrijfsresultaat (EBIT)
1 |
133,5
|
37,25
|
-
|
238,3
|
141,8
|
130,1
|
201,8
|
310
|
243,2
|
343
|
349,4
|
Operationele Marge
|
9,62%
|
2,59%
|
-
|
17,35%
|
8,87%
|
8,23%
|
4,13%
|
5,06%
|
3,76%
|
5,38%
|
5,67%
|
Resultaat voor belastingen (EBT)
1 |
151,5
|
229,3
|
-
|
-
|
127,6
|
123
|
245,2
|
192,8
|
208,2
|
499,9
|
273,6
|
Nettowinst (verlies)
1 |
139,1
|
161,2
|
-
|
154,1
|
111,7
|
112,8
|
231,2
|
129,3
|
139,8
|
261
|
216,9
|
Nettomarge
|
10,02%
|
11,19%
|
-
|
11,22%
|
6,99%
|
7,14%
|
4,73%
|
2,11%
|
2,16%
|
4,09%
|
3,52%
|
WPA
2 |
0,1400
|
-
|
-
|
0,1500
|
0,1100
|
-
|
0,1623
|
0,0800
|
0,0800
|
0,1400
|
0,1233
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
27-02-22
|
18-05-22
|
10-08-22
|
10-11-22
|
28-02-23
|
15-05-23
|
14-08-23
|
13-11-23
|
29-02-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.735
|
4.532
|
5.955
|
5.478
|
-
|
8.676
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,27
x
|
4,341
x
|
5,354
x
|
4,41
x
|
-
|
2,453
x
|
-
|
-
|
Free Cash Flow
1 |
-183
|
478
|
-792
|
141
|
-
|
1.562
|
2.053
|
2.058
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
9,25%
|
16,7%
|
14,7%
|
-
|
5,08%
|
5,93%
|
6,43%
|
ROA (netto-inkomsten/totale activa)
|
5,13%
|
3,35%
|
5,18%
|
3,93%
|
-
|
3,43%
|
3,83%
|
4,2%
|
Totale activa
1 |
7.074
|
8.646
|
10.748
|
12.823
|
-
|
34.401
|
36.226
|
36.587
|
Nettoactief per aandeel
2 |
3,090
|
3,060
|
3,900
|
3,370
|
-
|
12,80
|
12,90
|
13,30
|
Cashflow per aandeel
2 |
0,4400
|
1,160
|
1,050
|
1,040
|
-
|
1,710
|
1,920
|
2,010
|
Capex
1 |
635
|
771
|
787
|
923
|
-
|
1.250
|
1.400
|
1.580
|
Capex/omzet
|
17,84%
|
19,65%
|
15,43%
|
15,63%
|
-
|
4,84%
|
4,99%
|
5,31%
|
Datum van publicatie
|
02-03-20
|
25-02-21
|
27-02-22
|
28-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
14,6
THB Gemiddelde koersdoel
19,41
THB Spread / Gemiddelde doel +32,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,55% | 716 mln. | | -15,49% | 31,76 mld. | | -16,95% | 29,37 mld. | | -1,52% | 6,34 mld. | | -4,96% | 5,05 mld. | | +0,04% | 4,58 mld. | | +4,62% | 4,07 mld. | | +5,15% | 3,63 mld. | | +60,78% | 2,45 mld. | | +0,86% | 2,35 mld. |
Geïntegreerde logistieke dienstverleners
|