slotkoers
Thailand S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
156,5
THB
|
-0,32%
|
|
-2,19%
|
+4,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
494.263
|
390.051
|
468.458
|
700.702
|
593.513
|
621.303
|
-
|
-
|
Bedrijfswaarde
1 |
492.102
|
385.741
|
519.742
|
710.857
|
574.163
|
621.497
|
668.357
|
708.245
|
K/w-verhouding
|
10,6
x
|
17,4
x
|
12,2
x
|
9,84
x
|
7,91
x
|
8,5
x
|
9,04
x
|
9,64
x
|
Dividendrendement
|
4,82%
|
4,33%
|
4,24%
|
5,24%
|
6,35%
|
5,52%
|
5,07%
|
4,83%
|
Marktkapitalisatie/omzet
|
2,59
x
|
2,43
x
|
2,14
x
|
2,11
x
|
1,97
x
|
2,03
x
|
2,04
x
|
2,04
x
|
Bedrijfswaarde/omzet
|
2,58
x
|
2,4
x
|
2,37
x
|
2,15
x
|
1,91
x
|
2,03
x
|
2,2
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
3,64
x
|
3,51
x
|
3,34
x
|
2,9
x
|
2,59
x
|
2,78
x
|
3,05
x
|
3,26
x
|
Bedrijfswaarde/FCF
|
6,75
x
|
7,48
x
|
8,54
x
|
6,96
x
|
7,74
x
|
35,5
x
|
56,2
x
|
86,1
x
|
FCF Yield
|
14,8%
|
13,4%
|
11,7%
|
14,4%
|
12,9%
|
2,82%
|
1,78%
|
1,16%
|
Price to Book
|
1,38
x
|
1,1
x
|
1,13
x
|
1,5
x
|
1,19
x
|
1,14
x
|
1,06
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
3.969.985
|
-
|
-
|
Referentieprijs
2 |
124,5
|
98,25
|
118,0
|
176,5
|
149,5
|
156,5
|
156,5
|
156,5
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
191.053
|
160.401
|
219.068
|
331.350
|
300.694
|
306.477
|
303.867
|
305.204
|
EBITDA
1 |
135.112
|
109.753
|
155.824
|
245.183
|
222.110
|
223.267
|
218.808
|
217.457
|
Bedrijfsresultaat (EBIT)
1 |
72.301
|
44.503
|
85.530
|
162.015
|
140.788
|
131.948
|
124.953
|
119.355
|
Operationele Marge
|
37,84%
|
27,75%
|
39,04%
|
48,9%
|
46,82%
|
43,05%
|
41,12%
|
39,11%
|
Resultaat voor belastingen (EBT)
1 |
69.754
|
41.428
|
80.392
|
143.196
|
140.408
|
117.372
|
114.579
|
108.403
|
Nettowinst (verlies)
1 |
48.803
|
22.664
|
38.864
|
70.901
|
76.706
|
72.141
|
68.854
|
65.365
|
Nettomarge
|
25,54%
|
14,13%
|
17,74%
|
21,4%
|
25,51%
|
23,54%
|
22,66%
|
21,42%
|
WPA
2 |
11,72
|
5,650
|
9,700
|
17,94
|
18,89
|
18,42
|
17,31
|
16,23
|
Free Cash Flow
1 |
72.912
|
51.595
|
60.866
|
102.073
|
74.182
|
17.513
|
11.883
|
8.230
|
FCF-marge
|
38,16%
|
32,17%
|
27,78%
|
30,81%
|
24,67%
|
5,71%
|
3,91%
|
2,7%
|
Kasstroomconversie (ebitda)
|
53,96%
|
47,01%
|
39,06%
|
41,63%
|
33,4%
|
7,84%
|
5,43%
|
3,78%
|
Kasstroomconversie (nettowinst)
|
149,4%
|
227,65%
|
156,61%
|
143,97%
|
96,71%
|
24,28%
|
17,26%
|
12,59%
|
Dividend per aandeel
2 |
6,000
|
4,250
|
5,000
|
9,250
|
9,500
|
8,634
|
7,937
|
7,560
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
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
1 |
81.014
|
97.584
|
63.189
|
-
|
68.890
|
83.088
|
151.237
|
88.503
|
91.611
|
75.493
|
67.479
|
-
|
78.206
|
79.516
|
75.737
|
75.429
|
75.429
|
75.429
|
-
|
-
|
EBITDA
|
56.459
|
-
|
44.398
|
-
|
-
|
60.967
|
-
|
66.930
|
62.801
|
54.703
|
51.907
|
-
|
58.058
|
57.442
|
55.924
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
24.106
|
32.413
|
30.357
|
-
|
28.323
|
41.524
|
69.423
|
43.958
|
39.135
|
38.120
|
32.597
|
-
|
35.925
|
34.146
|
33.694
|
31.114
|
31.114
|
31.114
|
-
|
-
|
Operationele Marge
|
29,76%
|
33,22%
|
48,04%
|
-
|
41,11%
|
49,98%
|
45,9%
|
49,67%
|
42,72%
|
50,49%
|
48,31%
|
-
|
45,94%
|
42,94%
|
44,49%
|
41,25%
|
41,25%
|
41,25%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
24.869
|
-
|
25.564
|
-
|
26.955
|
41.642
|
-
|
41.177
|
33.421
|
37.481
|
34.319
|
-
|
35.134
|
33.474
|
33.603
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12.935
|
18.673
|
10.645
|
-
|
10.519
|
20.600
|
31.119
|
24.172
|
15.611
|
19.281
|
21.040
|
40.321
|
18.101
|
18.284
|
18.681
|
22.741
|
-
|
-
|
-
|
-
|
Nettomarge
|
15,97%
|
19,14%
|
16,85%
|
-
|
15,27%
|
24,79%
|
20,58%
|
27,31%
|
17,04%
|
25,54%
|
31,18%
|
-
|
23,15%
|
22,99%
|
24,67%
|
30,15%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
2,670
|
-
|
2,640
|
5,280
|
-
|
6,090
|
3,930
|
4,860
|
4,860
|
9,720
|
4,560
|
4,610
|
4,710
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
1,972
|
-
|
3,000
|
-
|
4,336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,250
|
4,250
|
-
|
-
|
4,750
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
27-01-22
|
27-01-22
|
28-04-22
|
01-08-22
|
01-08-22
|
25-10-22
|
30-01-23
|
27-04-23
|
31-07-23
|
31-07-23
|
27-10-23
|
30-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
51.284
|
10.154
|
-
|
195
|
47.055
|
86.943
|
Nettokaspositie
1 |
2.161
|
4.310
|
-
|
-
|
19.350
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,3291
x
|
0,0414
x
|
-
|
0,000872
x
|
0,2151
x
|
0,3998
x
|
Free Cash Flow
1 |
72.912
|
51.595
|
60.866
|
102.073
|
74.182
|
17.513
|
11.883
|
8.230
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
6,37%
|
10,1%
|
16,1%
|
15,9%
|
14%
|
12,4%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
7,48%
|
3,36%
|
5,33%
|
8,58%
|
8,65%
|
8,1%
|
7,05%
|
6,58%
|
Totale activa
1 |
652.275
|
673.822
|
729.586
|
826.703
|
886.338
|
890.511
|
976.158
|
993.977
|
Nettoactief per aandeel
2 |
89,90
|
89,30
|
105,0
|
118,0
|
126,0
|
137,0
|
147,0
|
153,0
|
Cashflow per aandeel
2 |
26,20
|
21,60
|
27,50
|
41,70
|
37,40
|
48,00
|
40,80
|
41,90
|
Capex
1 |
36.883
|
35.079
|
49.203
|
62.843
|
77.669
|
138.090
|
151.647
|
142.856
|
Capex/omzet
|
19,3%
|
21,87%
|
22,46%
|
18,97%
|
25,83%
|
45,06%
|
49,91%
|
46,81%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
156,5
THB Gemiddelde koersdoel
180,5
THB Spread / Gemiddelde doel +15,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,68% | 16,78 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|