slotkoers
Thailand S.E.
00:00:00 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,5
THB
|
-0,86%
|
|
0,00%
|
+2,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
649.029
|
523.266
|
530.003
|
613.097
|
503.054
|
516.528
|
-
|
-
|
Bedrijfswaarde
1 |
764.215
|
775.608
|
895.146
|
893.025
|
763.083
|
791.537
|
794.103
|
780.691
|
K/w-verhouding
|
30,4
x
|
34,7
x
|
44,4
x
|
49,1
x
|
27,9
x
|
22,7
x
|
20
x
|
17,7
x
|
Dividendrendement
|
1,73%
|
1,55%
|
1,02%
|
1,1%
|
1,79%
|
2,13%
|
2,37%
|
2,7%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1
x
|
0,94
x
|
0,74
x
|
0,56
x
|
0,54
x
|
0,51
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,47
x
|
1,58
x
|
1,08
x
|
0,85
x
|
0,82
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
17,2
x
|
16
x
|
20,8
x
|
12,3
x
|
9,78
x
|
9,47
x
|
8,82
x
|
8,08
x
|
Bedrijfswaarde/FCF
|
32,3
x
|
32,6
x
|
27,8
x
|
20,2
x
|
12,1
x
|
74,4
x
|
26,4
x
|
22
x
|
FCF Yield
|
3,09%
|
3,06%
|
3,6%
|
4,95%
|
8,24%
|
1,34%
|
3,78%
|
4,54%
|
Price to Book
|
6,92
x
|
5,41
x
|
5,09
x
|
6,09
x
|
4,53
x
|
4,24
x
|
3,84
x
|
3,49
x
|
Aantal aandelen (in duizenden)
|
8.983.101
|
8.983.101
|
8.983.101
|
8.983.101
|
8.983.101
|
8.983.101
|
-
|
-
|
Referentieprijs
2 |
72,25
|
58,25
|
59,00
|
68,25
|
56,00
|
57,50
|
57,50
|
57,50
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
550.901
|
525.884
|
565.207
|
829.099
|
895.281
|
962.659
|
1.018.857
|
1.076.678
|
EBITDA
1 |
44.306
|
48.502
|
42.992
|
72.352
|
78.034
|
83.547
|
89.997
|
96.665
|
Bedrijfsresultaat (EBIT)
1 |
33.087
|
27.852
|
18.196
|
35.808
|
41.451
|
47.878
|
52.063
|
57.502
|
Operationele Marge
|
6,01%
|
5,3%
|
3,22%
|
4,32%
|
4,63%
|
4,97%
|
5,11%
|
5,34%
|
Resultaat voor belastingen (EBT)
1 |
26.764
|
19.262
|
12.577
|
20.082
|
26.454
|
32.785
|
37.775
|
43.231
|
Nettowinst (verlies)
1 |
22.343
|
16.102
|
12.985
|
13.272
|
18.482
|
22.700
|
25.921
|
29.427
|
Nettomarge
|
4,06%
|
3,06%
|
2,3%
|
1,6%
|
2,06%
|
2,36%
|
2,54%
|
2,73%
|
WPA
2 |
2,380
|
1,680
|
1,330
|
1,390
|
2,010
|
2,532
|
2,869
|
3,247
|
Free Cash Flow
1 |
23.640
|
23.761
|
32.247
|
44.176
|
62.902
|
10.633
|
30.027
|
35.433
|
FCF-marge
|
4,29%
|
4,52%
|
5,71%
|
5,33%
|
7,03%
|
1,1%
|
2,95%
|
3,29%
|
Kasstroomconversie (ebitda)
|
53,36%
|
48,99%
|
75,01%
|
61,06%
|
80,61%
|
12,73%
|
33,36%
|
36,66%
|
Kasstroomconversie (nettowinst)
|
105,8%
|
147,56%
|
248,33%
|
332,85%
|
340,34%
|
46,84%
|
115,84%
|
120,41%
|
Dividend per aandeel
2 |
1,250
|
0,9000
|
0,6000
|
0,7500
|
1,000
|
1,225
|
1,365
|
1,555
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 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
1 |
264.072
|
179.226
|
194.409
|
208.210
|
402.619
|
207.617
|
218.863
|
215.895
|
225.603
|
441.498
|
220.051
|
233.732
|
234.315
|
241.071
|
232.535
|
249.607
|
-
|
-
|
EBITDA
|
19.736
|
18.518
|
17.740
|
17.291
|
35.031
|
-
|
18.770
|
18.750
|
19.088
|
37.838
|
18.783
|
21.413
|
14.816
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.113
|
-
|
8.780
|
8.310
|
17.090
|
9.272
|
9.313
|
9.765
|
9.985
|
19.751
|
9.582
|
12.119
|
12.207
|
12.431
|
8.027
|
17.059
|
-
|
-
|
Operationele Marge
|
5,34%
|
-
|
4,52%
|
3,99%
|
4,24%
|
4,47%
|
4,26%
|
4,52%
|
4,43%
|
4,47%
|
4,35%
|
5,19%
|
5,21%
|
5,16%
|
3,45%
|
6,83%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
10.256
|
-
|
5.200
|
4.548
|
9.748
|
5.277
|
5.057
|
5.996
|
6.099
|
12.095
|
6.045
|
8.314
|
8.944
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.532
|
6.704
|
3.453
|
3.004
|
6.457
|
3.677
|
3.138
|
4.123
|
4.438
|
8.561
|
4.424
|
5.497
|
6.319
|
6.118
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,23%
|
3,74%
|
1,78%
|
1,44%
|
1,6%
|
1,77%
|
1,43%
|
1,91%
|
1,97%
|
1,94%
|
2,01%
|
2,35%
|
2,7%
|
2,54%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,8900
|
0,7100
|
0,3600
|
0,3100
|
0,6700
|
0,3900
|
0,3400
|
0,4500
|
0,4800
|
0,9300
|
0,4800
|
0,6000
|
0,6900
|
0,6523
|
0,6272
|
0,6839
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,7500
|
-
|
-
|
-
|
-
|
-
|
-
|
1,013
|
-
|
-
|
-
|
1,186
|
Datum van publicatie
|
11/08/20
|
24/02/22
|
11/05/22
|
10/08/22
|
10/08/22
|
11/11/22
|
23/02/23
|
10/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
23/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
115.185
|
252.342
|
365.143
|
279.928
|
260.029
|
275.009
|
277.575
|
264.162
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,6
x
|
5,203
x
|
8,493
x
|
3,869
x
|
3,332
x
|
3,292
x
|
3,084
x
|
2,733
x
|
Free Cash Flow
1 |
23.640
|
23.761
|
32.247
|
44.176
|
62.902
|
10.633
|
30.027
|
35.433
|
ROE (netto-inkomsten/eigen vermogen)
|
25%
|
16,9%
|
12,9%
|
13%
|
17,5%
|
19,8%
|
20,2%
|
20,9%
|
ROA (netto-inkomsten/totale activa)
|
5,96%
|
3,58%
|
1,78%
|
1,43%
|
2%
|
2,48%
|
3,09%
|
3,65%
|
Totale activa
1 |
374.677
|
449.487
|
727.641
|
927.962
|
925.263
|
915.319
|
839.262
|
806.228
|
Nettoactief per aandeel
2 |
10,40
|
10,80
|
11,60
|
11,20
|
12,40
|
13,60
|
15,00
|
16,50
|
Cashflow per aandeel
2 |
4,310
|
4,080
|
5,160
|
7,780
|
9,700
|
7,000
|
7,620
|
8,740
|
Capex
1 |
16.837
|
15.387
|
14.072
|
25.698
|
24.270
|
37.312
|
36.188
|
36.107
|
Capex/omzet
|
3,06%
|
2,93%
|
2,49%
|
3,1%
|
2,71%
|
3,88%
|
3,55%
|
3,35%
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
57,5
THB Gemiddelde koersdoel
75,15
THB Spread / Gemiddelde doel +30,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,68% | 14,16 mld. | | +27,42% | 530 mld. | | +12,97% | 37,51 mld. | | -1,20% | 36,18 mld. | | +24,49% | 35,72 mld. | | +8,28% | 28,65 mld. | | +5,27% | 27 mld. | | -13,35% | 26,08 mld. | | +12,00% | 19,25 mld. | | +18,42% | 18,87 mld. |
Levensmiddelenhandel & -distributie - Andere
|