slotkoers
Thailand S.E.
00:00:00 08-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,25
THB
|
-1,20%
|
|
-4,62%
|
+54,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.750
|
20.000
|
15.125
|
17.875
|
13.375
|
19.199
|
-
|
-
|
Bedrijfswaarde
1 |
21.863
|
22.093
|
17.959
|
18.683
|
15.103
|
18.234
|
16.698
|
14.867
|
K/w-verhouding
|
17,3
x
|
13,1
x
|
10,8
x
|
8,03
x
|
6,29
x
|
9,56
x
|
8,9
x
|
8,73
x
|
Dividendrendement
|
2,82%
|
3,13%
|
4,3%
|
3,78%
|
6,54%
|
4,48%
|
4,81%
|
4,97%
|
Marktkapitalisatie/omzet
|
3,32
x
|
3,38
x
|
2,57
x
|
2,32
x
|
1,65
x
|
2,2
x
|
2,09
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
4,09
x
|
3,73
x
|
3,05
x
|
2,42
x
|
1,87
x
|
2,09
x
|
1,81
x
|
1,58
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
8,16
x
|
7,92
x
|
5,81
x
|
4,25
x
|
4,7
x
|
4,17
x
|
3,77
x
|
Bedrijfswaarde/FCF
|
-17,2
x
|
7,51
x
|
16,4
x
|
8,92
x
|
10,9
x
|
6,83
x
|
6,73
x
|
5,39
x
|
FCF Yield
|
-5,8%
|
13,3%
|
6,08%
|
11,2%
|
9,21%
|
14,6%
|
14,9%
|
18,5%
|
Price to Book
|
2,44
x
|
2,55
x
|
1,72
x
|
1,72
x
|
1,15
x
|
1,56
x
|
1,43
x
|
1,34
x
|
Aantal aandelen (in duizenden)
|
2.500.000
|
2.500.000
|
2.500.000
|
2.500.000
|
2.500.000
|
2.327.111
|
-
|
-
|
Referentieprijs
2 |
7,100
|
8,000
|
6,050
|
7,150
|
5,350
|
8,250
|
8,250
|
8,250
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.347
|
5.926
|
5.880
|
7.715
|
8.087
|
8.708
|
9.205
|
9.392
|
EBITDA
1 |
2.050
|
2.708
|
2.268
|
3.214
|
3.550
|
3.879
|
4.004
|
3.941
|
Bedrijfsresultaat (EBIT)
1 |
1.352
|
1.973
|
1.315
|
1.998
|
2.250
|
2.577
|
2.690
|
2.804
|
Operationele Marge
|
25,29%
|
33,29%
|
22,37%
|
25,9%
|
27,82%
|
29,59%
|
29,22%
|
29,86%
|
Resultaat voor belastingen (EBT)
1 |
1.247
|
1.893
|
1.660
|
3.152
|
3.288
|
2.274
|
2.422
|
2.562
|
Nettowinst (verlies)
1 |
1.023
|
1.533
|
1.403
|
2.215
|
2.125
|
2.052
|
2.205
|
2.276
|
Nettomarge
|
19,14%
|
25,87%
|
23,86%
|
28,71%
|
26,28%
|
23,56%
|
23,96%
|
24,23%
|
WPA
2 |
0,4100
|
0,6100
|
0,5600
|
0,8900
|
0,8500
|
0,8633
|
0,9267
|
0,9450
|
Free Cash Flow
1 |
-1.268
|
2.943
|
1.092
|
2.095
|
1.391
|
2.668
|
2.481
|
2.758
|
FCF-marge
|
-23,72%
|
49,67%
|
18,58%
|
27,15%
|
17,2%
|
30,64%
|
26,96%
|
29,36%
|
Kasstroomconversie (ebitda)
|
-
|
108,7%
|
48,16%
|
65,17%
|
39,19%
|
68,78%
|
61,97%
|
69,98%
|
Kasstroomconversie (nettowinst)
|
-
|
191,99%
|
77,86%
|
94,57%
|
65,45%
|
130,04%
|
112,52%
|
121,19%
|
Dividend per aandeel
2 |
0,2000
|
0,2500
|
0,2600
|
0,2700
|
0,3500
|
0,3700
|
0,3967
|
0,4100
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
1.474
|
-
|
-
|
2.150
|
2.388
|
2.101
|
2.097
|
-
|
1.836
|
2.054
|
EBITDA
1 |
559,8
|
-
|
-
|
911
|
1.139
|
990,6
|
948,7
|
-
|
-
|
857,6
|
Bedrijfsresultaat (EBIT)
1 |
325
|
-
|
-
|
582,1
|
756,9
|
676,8
|
-
|
-
|
-
|
520,1
|
Operationele Marge
|
22,05%
|
-
|
-
|
27,08%
|
31,7%
|
32,22%
|
-
|
-
|
-
|
25,32%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
1.459
|
677,8
|
545,9
|
-
|
-
|
1.715
|
Nettowinst (verlies)
1 |
273,8
|
198,5
|
472,3
|
1.057
|
686
|
577,1
|
471,4
|
1.049
|
328,5
|
748,4
|
Nettomarge
|
18,57%
|
-
|
-
|
49,15%
|
28,73%
|
27,47%
|
22,48%
|
-
|
17,9%
|
36,44%
|
WPA
2 |
0,1100
|
0,0800
|
0,1900
|
0,4200
|
0,2800
|
0,2300
|
0,1900
|
0,4200
|
0,1300
|
0,3000
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-05-22
|
10-08-22
|
10-08-22
|
11-11-22
|
24-02-23
|
12-05-23
|
11-08-23
|
11-08-23
|
14-11-23
|
23-02-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.113
|
2.093
|
2.834
|
808
|
1.728
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
965
|
2.501
|
4.332
|
Hefboom (schuld/ebitda)
|
2,006
x
|
0,7731
x
|
1,249
x
|
0,2513
x
|
0,4869
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.268
|
2.943
|
1.092
|
2.095
|
1.391
|
2.668
|
2.481
|
2.758
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
20,8%
|
16,9%
|
23,1%
|
19,3%
|
16,6%
|
16,3%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
11,6%
|
8,09%
|
11,7%
|
-
|
11,2%
|
11,5%
|
11,7%
|
Totale activa
1 |
11.939
|
13.266
|
17.349
|
18.962
|
-
|
18.318
|
19.177
|
19.449
|
Nettoactief per aandeel
2 |
2,910
|
3,140
|
3,510
|
4,160
|
4,650
|
5,300
|
5,790
|
6,170
|
Cashflow per aandeel
2 |
-
|
1,210
|
-
|
1,300
|
-
|
1,430
|
1,520
|
1,570
|
Capex
1 |
3.356
|
387
|
897
|
1.154
|
1.867
|
707
|
1.193
|
891
|
Capex/omzet
|
62,77%
|
6,53%
|
15,25%
|
14,96%
|
23,09%
|
8,12%
|
12,95%
|
9,48%
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Laatste slotkoers
8,25
THB Gemiddelde koersdoel
9,283
THB Spread / Gemiddelde doel +12,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +54,21% | 533 mln. | | +10,55% | 63 mld. | | +21,59% | 51,77 mld. | | +16,78% | 48 mld. | | +12,87% | 44,14 mld. | | +15,28% | 43,43 mld. | | -1,20% | 39,25 mld. | | +52,58% | 29,38 mld. | | -0,78% | 23,64 mld. | | +11,38% | 21,74 mld. |
Olie- en gastransportdiensten - Andere
|