Slotkoers
Thailand S.E.
14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,00 THB
|
+2,48%
|
|
+0,81%
|
-2,36%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.219.739
|
1.615.665
|
2.258.818
|
3.367.203
|
3.144.551
|
3.157.728
|
3.064.198
|
3.155.950
|
Variatie
|
-
|
-27,21%
|
39,81%
|
49,07%
|
-6,61%
|
0,42%
|
-2,96%
|
2,99%
|
EBITDA
1 |
288.972
|
225.672
|
427.956
|
491.288
|
426.895
|
415.734
|
422.256
|
431.292
|
Variatie
|
-
|
-21,91%
|
89,64%
|
14,8%
|
-13,11%
|
-2,61%
|
1,57%
|
2,14%
|
Bedrijfsresultaat (EBIT)
1 |
183.052
|
73.025
|
248.298
|
288.745
|
229.168
|
230.665
|
236.695
|
249.020
|
Variatie
|
-
|
-60,11%
|
240,02%
|
16,29%
|
-20,63%
|
0,65%
|
2,61%
|
5,21%
|
Betaalde rente
1 |
-27.971
|
-28.536
|
-28.163
|
-37.091
|
-45.383
|
-43.323
|
-41.538
|
-41.650
|
Resultaat voor belastingen (EBT)
1 |
155.080
|
65.116
|
219.658
|
212.562
|
236.593
|
204.115
|
210.306
|
221.965
|
Variatie
|
-
|
-58,01%
|
237,33%
|
-3,23%
|
11,31%
|
-13,73%
|
3,03%
|
5,54%
|
Nettowinst (verlies)
1 |
91.459
|
37.766
|
108.363
|
91.175
|
112.024
|
100.321
|
101.571
|
103.996
|
Variatie
|
-
|
-58,71%
|
186,94%
|
-15,86%
|
22,87%
|
-10,45%
|
1,25%
|
2,39%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
560.106
|
483.567
|
341.325
|
383.599
|
407.174
|
477.837
|
533.256
|
558.888
|
688.838
|
758.465
|
926.954
|
884.611
|
797.174
|
756.690
|
778.065
|
802.683
|
807.113
|
782.256
|
821.943
|
761.858
|
732.974
|
-
|
Variatie
|
-
|
-13,67%
|
-29,42%
|
12,39%
|
6,15%
|
17,35%
|
11,6%
|
4,81%
|
23,25%
|
10,11%
|
22,21%
|
-4,57%
|
-9,88%
|
-5,08%
|
2,82%
|
3,16%
|
0,55%
|
-3,08%
|
5,07%
|
-7,31%
|
-3,79%
|
-100%
|
EBITDA
1 |
66.948
|
42.508
|
54.208
|
67.465
|
-
|
-
|
113.440
|
-
|
-
|
-
|
-
|
-
|
73.542
|
104.008
|
92.625
|
146.025
|
84.237
|
118.717
|
115.334
|
68.892
|
76.389
|
-
|
Variatie
|
-
|
-36,51%
|
27,53%
|
24,46%
|
-100%
|
-
|
-
|
-100%
|
-
|
-
|
-
|
-
|
-
|
41,43%
|
-10,94%
|
57,65%
|
-42,31%
|
40,93%
|
-2,85%
|
-40,27%
|
10,88%
|
-100%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-7.579
|
16.351
|
32.260
|
27.969
|
60.754
|
67.460
|
73.126
|
51.585
|
103.554
|
138.414
|
45.637
|
8.300
|
58.079
|
50.914
|
97.518
|
29.640
|
71.181
|
62.023
|
7.690
|
35.096
|
-
|
Variatie
|
-
|
-
|
-
|
97,3%
|
-13,3%
|
117,22%
|
11,04%
|
8,4%
|
-29,46%
|
100,74%
|
33,66%
|
-67,03%
|
-81,81%
|
599,73%
|
-12,34%
|
91,53%
|
-69,61%
|
140,15%
|
-12,87%
|
-87,6%
|
356,4%
|
-100%
|
Charge d'intérêts
1 |
-5.845
|
-6.955
|
-6.809
|
-7.346
|
-7.426
|
-6.439
|
-7.101
|
-
|
-
|
-7.445
|
-
|
-10.141
|
-10.355
|
-10.843
|
-11.437
|
-11.969
|
-11.134
|
-11.997
|
-12.242
|
-11.683
|
-11.780
|
-
|
Resultaat voor belastingen (EBT)
1 |
30.200
|
-5.388
|
15.981
|
26.972
|
-
|
-
|
54.645
|
-
|
57.866
|
-
|
-
|
-
|
38.359
|
63.122
|
37.877
|
70.833
|
64.762
|
59.774
|
68.808
|
24.649
|
27.920
|
-
|
Variatie
|
-
|
-
|
-
|
68,77%
|
-100%
|
-
|
-
|
-100%
|
-
|
-100%
|
-
|
-
|
-
|
64,55%
|
-39,99%
|
87,01%
|
-8,57%
|
-7,7%
|
15,11%
|
-64,18%
|
13,27%
|
-100%
|
Nettowinst (verlies)
1 |
15.954
|
-1.554
|
12.053
|
14.120
|
13.147
|
32.588
|
24.579
|
23.653
|
27.544
|
25.571
|
38.848
|
8.884
|
17.872
|
27.855
|
20.107
|
31.297
|
32.765
|
28.968
|
35.469
|
16.324
|
13.805
|
24.067
|
Variatie
|
-
|
-
|
-
|
17,15%
|
-6,89%
|
147,88%
|
-24,58%
|
-3,77%
|
16,45%
|
-7,16%
|
51,92%
|
-77,13%
|
101,17%
|
55,86%
|
-27,82%
|
55,65%
|
4,69%
|
-11,59%
|
22,45%
|
-53,98%
|
-15,43%
|
74,34%
|
Datum van publicatie
|
20-02-20
|
11-05-20
|
10-08-20
|
11-11-20
|
18-02-21
|
13-05-21
|
11-08-21
|
12-11-21
|
17-02-22
|
12-05-22
|
11-08-22
|
10-11-22
|
16-02-23
|
11-05-23
|
11-08-23
|
13-11-23
|
15-02-24
|
14-05-24
|
09-08-24
|
13-11-24
|
-
|
-
|
 Fiscaal tijdperk: december |
2021 S1
|
2023 S1
|
2024 S1
|
---|
Omzet
1 |
1.011.093
|
1.534.755
|
1.604.222
|
Variatie
|
-
|
51,79%
|
4,53%
|
EBITDA
1 |
-
|
196.633
|
234.051
|
Variatie
|
-
|
-
|
19,03%
|
Bedrijfsresultaat (EBIT)
|
128.215
|
-
|
-
|
Variatie
|
-
|
-100%
|
-
|
Charge d'intérêts
1 |
-13.540
|
-
|
-24.240
|
Resultaat voor belastingen (EBT)
|
-
|
100.998
|
-
|
Variatie
|
-
|
-
|
-100%
|
Nettowinst (verlies)
1 |
57.166
|
47.962
|
64.437
|
Variatie
|
-
|
-16,1%
|
34,35%
|
Datum van publicatie
|
11-08-21
|
11-08-23
|
09-08-24
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
328.163
|
377.366
|
523.978
|
853.539
|
630.265
|
672.055
|
607.075
|
484.839
|
Variatie
|
-
|
14,99%
|
38,85%
|
62,9%
|
-26,16%
|
6,63%
|
-9,67%
|
-20,14%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
144.336
|
143.344
|
135.678
|
161.874
|
163.734
|
199.936
|
188.068
|
186.792
|
Variatie
|
-
|
-0,69%
|
-5,35%
|
19,31%
|
1,15%
|
22,11%
|
-5,94%
|
-0,68%
|
Vrije kasstroom (FCF)
1 |
120.771
|
75.248
|
182.547
|
26.489
|
218.311
|
129.733
|
190.704
|
211.055
|
Variatie
|
-
|
-37,69%
|
142,59%
|
-85,49%
|
724,15%
|
-40,57%
|
47%
|
10,67%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
13,02%
|
13,97%
|
18,95%
|
14,59%
|
13,58%
|
13,17%
|
13,78%
|
13,67%
|
EBIT-marge (%)
|
8,25%
|
4,52%
|
10,99%
|
8,58%
|
7,29%
|
7,3%
|
7,72%
|
7,89%
|
EBT-marge (%)
|
6,99%
|
4,03%
|
9,72%
|
6,31%
|
7,52%
|
6,46%
|
6,86%
|
7,03%
|
Nettomarge (%)
|
4,12%
|
2,34%
|
4,8%
|
2,71%
|
3,56%
|
3,18%
|
3,31%
|
3,3%
|
FCF-marge (%)
|
5,44%
|
4,66%
|
8,08%
|
0,79%
|
6,94%
|
4,11%
|
6,22%
|
6,69%
|
Vrije kasstroom/nettoresultaat (%)
|
132,05%
|
199,25%
|
168,46%
|
29,05%
|
194,88%
|
129,32%
|
187,75%
|
202,94%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
3,78%
|
1,5%
|
3,85%
|
2,81%
|
3,3%
|
2,87%
|
2,79%
|
2,67%
|
ROE
|
10,44%
|
4,29%
|
11,47%
|
8,85%
|
10,3%
|
8,89%
|
8,79%
|
8,93%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,14x
|
1,67x
|
1,22x
|
1,74x
|
1,48x
|
1,62x
|
1,44x
|
1,12x
|
Schuld/vrije kasstroom
|
2,72x
|
5,01x
|
2,87x
|
32,22x
|
2,89x
|
5,18x
|
3,18x
|
2,3x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
6,5%
|
8,87%
|
6,01%
|
4,81%
|
5,21%
|
6,33%
|
6,14%
|
5,92%
|
CAPEX / EBITDA (%)
|
49,95%
|
63,52%
|
31,7%
|
32,95%
|
38,35%
|
48,09%
|
44,54%
|
43,31%
|
CAPEX / FCF (%)
|
119,51%
|
190,5%
|
74,33%
|
611,09%
|
75%
|
154,11%
|
98,62%
|
88,5%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
9,282
|
7,653
|
11,29
|
6,711
|
13,37
|
10,14
|
10,86
|
11,56
|
Variatie
|
-
|
-17,55%
|
47,5%
|
-40,54%
|
99,19%
|
-24,14%
|
7,06%
|
6,48%
|
Dividend per aandeel
1 |
2
|
1
|
2
|
2
|
2
|
1,791
|
1,852
|
1,892
|
Variatie
|
-
|
-50%
|
100%
|
0%
|
0%
|
-10,46%
|
3,4%
|
2,15%
|
Nettoactief per aandeel
1 |
30,76
|
30,88
|
35,24
|
36,85
|
39,25
|
40,53
|
42,36
|
44,33
|
Variatie
|
-
|
0,39%
|
14,13%
|
4,56%
|
6,51%
|
3,27%
|
4,52%
|
4,64%
|
WPA
1 |
3,2
|
1,32
|
3,79
|
3,2
|
3,92
|
3,521
|
3,614
|
3,636
|
Variatie
|
-
|
-58,75%
|
187,12%
|
-15,57%
|
22,5%
|
-10,19%
|
2,67%
|
0,61%
|
Aantal aandelen (in duizend)
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
28.562.996
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
8,81x |
8,58x |
---|
PBR-ratio |
0,76x |
0,73x |
---|
EV/omzet |
0,49x |
0,49x |
---|
Dividendrendement |
5,78% |
5,97% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 31,00THB Gemiddelde koersdoel 36,29THB Spread / Gemiddelde doel +17,05% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|