slotkoers
Thailand S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,25
THB
|
-1,32%
|
|
-1,75%
|
+4,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
142.290
|
106.081
|
100.981
|
125.653
|
120.069
|
125.653
|
-
|
-
|
Bedrijfswaarde
1 |
183.877
|
191.741
|
269.433
|
257.808
|
120.069
|
285.544
|
273.980
|
258.369
|
K/w-verhouding
|
22,6
x
|
-32,1
x
|
8,02
x
|
3,6
x
|
6,18
x
|
8,21
x
|
5,66
x
|
4,7
x
|
Dividendrendement
|
2,15%
|
1,35%
|
5,25%
|
7,11%
|
-
|
5,35%
|
7,31%
|
8,96%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,43
x
|
0,29
x
|
0,24
x
|
0,26
x
|
0,27
x
|
0,25
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,77
x
|
0,78
x
|
0,49
x
|
0,26
x
|
0,62
x
|
0,54
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
-77,2
x
|
8,89
x
|
4,96
x
|
3,21
x
|
9,09
x
|
6,49
x
|
5,4
x
|
Bedrijfswaarde/FCF
|
-12,7
x
|
-4,17
x
|
-10,9
x
|
22,8
x
|
-
|
36,5
x
|
8,83
x
|
8,9
x
|
FCF Yield
|
-7,85%
|
-24%
|
-9,15%
|
4,39%
|
-
|
2,74%
|
11,3%
|
11,2%
|
Price to Book
|
1,19
x
|
0,91
x
|
0,84
x
|
0,83
x
|
-
|
0,71
x
|
0,66
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
2.040.000
|
2.040.028
|
2.040.028
|
2.233.836
|
2.233.836
|
2.233.836
|
-
|
-
|
Referentieprijs
2 |
69,75
|
52,00
|
49,50
|
56,25
|
53,75
|
56,25
|
56,25
|
56,25
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
15-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
364.327
|
247.913
|
345.496
|
529.589
|
469.244
|
458.156
|
509.751
|
555.320
|
EBITDA
1 |
12.971
|
-2.483
|
30.309
|
52.014
|
37.359
|
31.398
|
42.197
|
47.857
|
Bedrijfsresultaat (EBIT)
1 |
5.886
|
-10.037
|
22.885
|
44.270
|
29.560
|
22.610
|
30.242
|
34.693
|
Operationele Marge
|
1,62%
|
-4,05%
|
6,62%
|
8,36%
|
6,3%
|
4,93%
|
5,93%
|
6,25%
|
Resultaat voor belastingen (EBT)
1 |
7.756
|
-3.242
|
15.100
|
42.024
|
24.257
|
19.390
|
26.805
|
32.847
|
Nettowinst (verlies)
1 |
6.277
|
-3.301
|
12.578
|
32.668
|
19.443
|
15.507
|
22.197
|
26.756
|
Nettomarge
|
1,72%
|
-1,33%
|
3,64%
|
6,17%
|
4,14%
|
3,38%
|
4,35%
|
4,82%
|
WPA
2 |
3,080
|
-1,620
|
6,170
|
15,63
|
8,700
|
6,849
|
9,938
|
11,97
|
Free Cash Flow
1 |
-14.443
|
-45.942
|
-24.642
|
11.322
|
-
|
7.816
|
31.020
|
29.043
|
FCF-marge
|
-3,96%
|
-18,53%
|
-7,13%
|
2,14%
|
-
|
1,71%
|
6,09%
|
5,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
21,77%
|
-
|
24,89%
|
73,51%
|
60,69%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
34,66%
|
-
|
50,4%
|
139,75%
|
108,55%
|
Dividend per aandeel
2 |
1,500
|
0,7000
|
2,600
|
4,000
|
-
|
3,008
|
4,114
|
5,040
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
15-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
128.353
|
155.094
|
82.064
|
108.338
|
120.882
|
155.379
|
-
|
127.901
|
125.426
|
116.820
|
108.662
|
124.206
|
119.556
|
113.574
|
118.900
|
118.900
|
118.900
|
-
|
EBITDA
1 |
-
|
-
|
7.185
|
7.788
|
18.687
|
32.514
|
-
|
-432,8
|
1.246
|
7.758
|
4.390
|
21.222
|
4.305
|
9.648
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-13.670
|
11.702
|
5.325
|
5.858
|
16.855
|
30.509
|
-
|
-2.283
|
-810,9
|
5.854
|
2.138
|
19.281
|
2.287
|
7.218
|
5.805
|
5.615
|
4.915
|
-
|
Operationele Marge
|
-10,65%
|
7,55%
|
6,49%
|
5,41%
|
13,94%
|
19,64%
|
-
|
-1,78%
|
-0,65%
|
5,01%
|
1,97%
|
15,52%
|
1,91%
|
6,36%
|
4,88%
|
4,72%
|
4,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-14.139
|
-
|
2.394
|
6.229
|
9.004
|
32.959
|
-
|
-40,94
|
101,9
|
6.404
|
618,4
|
13.567
|
3.667
|
5.785
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-11.274
|
5.483
|
2.063
|
5.033
|
7.183
|
25.327
|
32.510
|
11,71
|
146,8
|
4.554
|
1.117
|
10.828
|
2.944
|
5.380
|
3.798
|
-
|
-
|
-
|
Nettomarge
|
-8,78%
|
3,54%
|
2,51%
|
4,65%
|
5,94%
|
16,3%
|
-
|
0,01%
|
0,12%
|
3,9%
|
1,03%
|
8,72%
|
2,46%
|
4,74%
|
3,19%
|
-
|
-
|
-
|
WPA
2 |
-5,530
|
-
|
1,010
|
2,470
|
3,520
|
12,41
|
15,94
|
0,0100
|
-
|
2,040
|
0,5000
|
4,850
|
1,310
|
2,335
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,396
|
-
|
Datum van publicatie
|
10-08-20
|
10-08-21
|
09-11-21
|
15-02-22
|
11-05-22
|
09-08-22
|
09-08-22
|
09-11-22
|
10-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
41.587
|
85.659
|
168.451
|
132.155
|
-
|
159.891
|
148.326
|
132.716
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,206
x
|
-34,49
x
|
5,558
x
|
2,541
x
|
-
|
5,092
x
|
3,515
x
|
2,773
x
|
Free Cash Flow
1 |
-14.443
|
-45.942
|
-24.642
|
11.322
|
-
|
7.816
|
31.020
|
29.043
|
ROE (netto-inkomsten/eigen vermogen)
|
3,71%
|
-7,57%
|
10,6%
|
23,6%
|
-
|
9,26%
|
12,5%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
1,62%
|
-3,03%
|
3,76%
|
8,1%
|
-
|
3,8%
|
5,61%
|
6,73%
|
Totale activa
1 |
386.495
|
108.823
|
334.166
|
403.360
|
-
|
407.839
|
395.706
|
397.561
|
Nettoactief per aandeel
2 |
58,80
|
57,00
|
59,30
|
67,40
|
-
|
79,00
|
85,10
|
92,80
|
Cashflow per aandeel
2 |
6,420
|
1,190
|
5,150
|
20,70
|
-
|
8,310
|
12,60
|
15,70
|
Capex
1 |
27.531
|
48.377
|
35.146
|
31.929
|
-
|
15.985
|
12.350
|
10.788
|
Capex/omzet
|
7,56%
|
19,51%
|
10,17%
|
6,03%
|
-
|
3,49%
|
2,42%
|
1,94%
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
15-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
56,25
THB Gemiddelde koersdoel
66,38
THB Spread / Gemiddelde doel +18,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,65% | 3,39 mld. | | +12,39% | 221 mld. | | +12,58% | 107 mld. | | +17,36% | 103 mld. | | +33,72% | 71,49 mld. | | +13,72% | 64,2 mld. | | +27,54% | 54,22 mld. | | +32,11% | 28,33 mld. | | -11,77% | 20,79 mld. | | +9,44% | 19,12 mld. |
Olie- en gasraffinage en marketing - NEC
|