slotkoers
Thailand S.E.
00:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,5
THB
|
-0,46%
|
|
+3,37%
|
-2,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
121.652
|
106.633
|
102.878
|
84.856
|
66.082
|
64.581
|
-
|
-
|
Bedrijfswaarde
1 |
118.035
|
104.436
|
101.166
|
85.277
|
67.101
|
66.525
|
66.213
|
67.032
|
K/w-verhouding
|
37,5
x
|
30,3
x
|
31,7
x
|
44,1
x
|
27,5
x
|
23,6
x
|
21,6
x
|
20,6
x
|
Dividendrendement
|
2,47%
|
3,1%
|
3,21%
|
3,19%
|
7,5%
|
3,98%
|
4,48%
|
4,71%
|
Marktkapitalisatie/omzet
|
4,65
x
|
4,08
x
|
3,77
x
|
3,11
x
|
2,54
x
|
2,35
x
|
2,25
x
|
2,18
x
|
Bedrijfswaarde/omzet
|
4,51
x
|
4
x
|
3,71
x
|
3,13
x
|
2,57
x
|
2,42
x
|
2,31
x
|
2,26
x
|
Bedrijfswaarde/EBITDA
|
24,5
x
|
20,3
x
|
19,5
x
|
21,4
x
|
14,9
x
|
13,8
x
|
12,9
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
764
x
|
36,7
x
|
54,9
x
|
98,1
x
|
93,9
x
|
21,7
x
|
20,2
x
|
20,2
x
|
FCF Yield
|
0,13%
|
2,72%
|
1,82%
|
1,02%
|
1,07%
|
4,61%
|
4,95%
|
4,96%
|
Price to Book
|
6,81
x
|
5,55
x
|
5,17
x
|
4,6
x
|
4,05
x
|
3,85
x
|
3,72
x
|
3,73
x
|
Aantal aandelen (in duizenden)
|
3.003.750
|
3.003.750
|
3.003.750
|
3.003.750
|
3.003.750
|
3.003.750
|
-
|
-
|
Referentieprijs
2 |
40,50
|
35,50
|
34,25
|
28,25
|
22,00
|
21,50
|
21,50
|
21,50
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
26.187
|
26.129
|
27.278
|
27.266
|
26.062
|
27.493
|
28.725
|
29.663
|
EBITDA
1 |
4.823
|
5.149
|
5.199
|
3.979
|
4.510
|
4.816
|
5.122
|
5.281
|
Bedrijfsresultaat (EBIT)
1 |
3.834
|
3.865
|
3.681
|
2.067
|
2.816
|
3.240
|
3.473
|
3.719
|
Operationele Marge
|
14,64%
|
14,79%
|
13,49%
|
7,58%
|
10,8%
|
11,79%
|
12,09%
|
12,54%
|
Resultaat voor belastingen (EBT)
1 |
3.986
|
4.025
|
3.849
|
2.293
|
2.854
|
3.227
|
3.555
|
3.771
|
Nettowinst (verlies)
1 |
3.259
|
3.504
|
3.255
|
1.934
|
2.402
|
2.715
|
2.995
|
3.137
|
Nettomarge
|
12,45%
|
13,41%
|
11,93%
|
7,09%
|
9,22%
|
9,88%
|
10,43%
|
10,58%
|
WPA
2 |
1,080
|
1,170
|
1,080
|
0,6400
|
0,8000
|
0,9098
|
0,9973
|
1,044
|
Free Cash Flow
1 |
154,6
|
2.844
|
1.844
|
868,9
|
714,9
|
3.067
|
3.279
|
3.326
|
FCF-marge
|
0,59%
|
10,88%
|
6,76%
|
3,19%
|
2,74%
|
11,16%
|
11,41%
|
11,21%
|
Kasstroomconversie (ebitda)
|
3,2%
|
55,23%
|
35,46%
|
21,83%
|
15,85%
|
63,69%
|
64,02%
|
62,98%
|
Kasstroomconversie (nettowinst)
|
4,74%
|
81,15%
|
56,65%
|
44,93%
|
29,76%
|
112,96%
|
109,47%
|
106,02%
|
Dividend per aandeel
2 |
1,000
|
1,100
|
1,100
|
0,9000
|
1,650
|
0,8562
|
0,9628
|
1,012
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2025 Q2
|
---|
Omzet
|
-
|
12.815
|
-
|
14.086
|
7.011
|
7.472
|
7.183
|
14.656
|
6.178
|
6.432
|
6.545
|
6.709
|
13.255
|
6.277
|
6.530
|
7.260
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
2.475
|
-
|
-
|
1.375
|
1.246
|
1.046
|
2.287
|
691,8
|
792,7
|
1.265
|
1.078
|
2.343
|
980,3
|
1.018
|
1.347
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.896
|
-
|
2.052
|
958
|
837,6
|
593,4
|
1.385
|
233,5
|
323,6
|
830,1
|
620
|
1.103
|
595,5
|
594,6
|
918,2
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
14,8%
|
-
|
14,56%
|
13,66%
|
11,21%
|
8,26%
|
9,45%
|
3,78%
|
5,03%
|
12,68%
|
9,24%
|
8,32%
|
9,49%
|
9,11%
|
12,65%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
2.009
|
-
|
2.139
|
1.026
|
901,2
|
741,1
|
1.642
|
288,2
|
362,2
|
844,9
|
667,8
|
1.513
|
737,4
|
603,4
|
948
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.730
|
-
|
1.824
|
850,9
|
749,7
|
603,7
|
1.353
|
243,8
|
336,6
|
777,9
|
549,4
|
1.327
|
642,1
|
432,7
|
828,5
|
605,6
|
536,6
|
598,2
|
-
|
-
|
Nettomarge
|
-
|
13,5%
|
-
|
12,95%
|
12,14%
|
10,03%
|
8,4%
|
9,23%
|
3,95%
|
5,23%
|
11,88%
|
8,19%
|
10,01%
|
10,23%
|
6,63%
|
11,41%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
0,5800
|
-
|
0,6100
|
0,2800
|
0,2500
|
0,2000
|
0,4500
|
0,0800
|
0,1100
|
0,2600
|
0,1800
|
0,4400
|
0,2100
|
0,1400
|
0,2800
|
0,1828
|
0,1786
|
0,1992
|
-
|
-
|
Dividend per aandeel
2 |
0,6500
|
-
|
0,6500
|
-
|
-
|
-
|
0,4500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7478
|
-
|
-
|
-
|
0,7784
|
Datum van publicatie
|
26-02-20
|
13-08-20
|
24-02-21
|
11-08-21
|
23-02-22
|
11-05-22
|
10-08-22
|
10-08-22
|
09-11-22
|
22-02-23
|
10-05-23
|
09-08-23
|
09-08-23
|
08-11-23
|
28-02-24
|
15-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
421
|
1.018
|
1.944
|
1.632
|
2.452
|
Nettokaspositie
1 |
3.617
|
2.197
|
1.713
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,1058
x
|
0,2258
x
|
0,4037
x
|
0,3187
x
|
0,4643
x
|
Free Cash Flow
1 |
155
|
2.844
|
1.844
|
869
|
715
|
3.067
|
3.279
|
3.326
|
ROE (netto-inkomsten/eigen vermogen)
|
18,1%
|
18,9%
|
16,6%
|
10,1%
|
13,8%
|
16,3%
|
17,4%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
13,6%
|
14%
|
12,3%
|
7,26%
|
9,5%
|
11,2%
|
12,2%
|
12,7%
|
Totale activa
1 |
23.890
|
25.090
|
26.499
|
26.648
|
25.278
|
24.167
|
24.553
|
24.757
|
Nettoactief per aandeel
2 |
5,950
|
6,400
|
6,620
|
6,150
|
5,440
|
5,580
|
5,770
|
5,760
|
Cashflow per aandeel
2 |
1,220
|
1,020
|
1,510
|
0,7100
|
0,6500
|
1,440
|
1,510
|
1,500
|
Capex
1 |
3.498
|
3.231
|
2.678
|
1.273
|
1.228
|
1.346
|
1.431
|
1.490
|
Capex/omzet
|
13,36%
|
12,36%
|
9,82%
|
4,67%
|
4,71%
|
4,9%
|
4,98%
|
5,02%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
21,5
THB Gemiddelde koersdoel
26,77
THB Spread / Gemiddelde doel +24,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,27% | 250 mld. | | +13,62% | 34,15 mld. | | -.--% | 12,72 mld. | | -3,61% | 2,25 mld. | | +12,67% | 815 mln. | | +47,17% | 198 mln. |
Koolzuurhoudende frisdranken
|