slotkoers
Thailand S.E.
00:00:00 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,5
THB
|
-1,31%
|
|
-.--%
|
-18,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
279.378
|
213.483
|
252.603
|
317.430
|
314.160
|
251.328
|
-
|
-
|
Bedrijfswaarde
1 |
311.353
|
252.750
|
330.252
|
393.929
|
387.753
|
322.556
|
321.034
|
326.891
|
K/w-verhouding
|
23,8
x
|
22,4
x
|
35,5
x
|
29,6
x
|
20,8
x
|
15,5
x
|
14,3
x
|
13,4
x
|
Dividendrendement
|
2,09%
|
1,47%
|
1,06%
|
1,62%
|
2,57%
|
3,04%
|
3,26%
|
3,46%
|
Marktkapitalisatie/omzet
|
7,61
x
|
7,66
x
|
10,2
x
|
8,92
x
|
6,89
x
|
5,07
x
|
4,71
x
|
4,39
x
|
Bedrijfswaarde/omzet
|
8,48
x
|
9,07
x
|
13,3
x
|
11,1
x
|
8,5
x
|
6,5
x
|
6,02
x
|
5,71
x
|
Bedrijfswaarde/EBITDA
|
16,5
x
|
11,3
x
|
25,9
x
|
16,3
x
|
14
x
|
11,1
x
|
10,3
x
|
9,8
x
|
Bedrijfswaarde/FCF
|
39,5
x
|
293
x
|
-43,4
x
|
39,4
x
|
37,4
x
|
21,2
x
|
18,4
x
|
22,4
x
|
FCF Yield
|
2,53%
|
0,34%
|
-2,3%
|
2,54%
|
2,67%
|
4,72%
|
5,42%
|
4,46%
|
Price to Book
|
3,87
x
|
3,12
x
|
3,46
x
|
3,91
x
|
3,4
x
|
2,47
x
|
2,24
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
4.488.000
|
4.470.847
|
4.470.850
|
4.470.850
|
4.488.000
|
4.488.000
|
-
|
-
|
Referentieprijs
2 |
62,25
|
47,75
|
56,50
|
71,00
|
70,00
|
56,00
|
56,00
|
56,00
|
Datum van publicatie
|
21/02/20
|
19/02/21
|
21/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.719
|
27.862
|
24.840
|
35.575
|
45.613
|
49.611
|
53.345
|
57.210
|
EBITDA
1 |
18.911
|
22.360
|
12.766
|
24.115
|
27.648
|
29.015
|
31.259
|
33.342
|
Bedrijfsresultaat (EBIT)
1 |
13.665
|
14.454
|
4.642
|
15.565
|
19.102
|
18.805
|
20.688
|
22.504
|
Operationele Marge
|
37,21%
|
51,88%
|
18,69%
|
43,75%
|
41,88%
|
37,9%
|
38,78%
|
39,34%
|
Resultaat voor belastingen (EBT)
1 |
14.146
|
11.765
|
9.028
|
13.361
|
18.693
|
19.642
|
21.300
|
22.780
|
Nettowinst (verlies)
1 |
11.738
|
9.557
|
7.148
|
10.760
|
15.062
|
16.301
|
17.582
|
18.762
|
Nettomarge
|
31,97%
|
34,3%
|
28,78%
|
30,25%
|
33,02%
|
32,86%
|
32,96%
|
32,8%
|
WPA
2 |
2,620
|
2,130
|
1,590
|
2,400
|
3,360
|
3,609
|
3,903
|
4,183
|
Free Cash Flow
1 |
7.885
|
862,8
|
-7.611
|
10.003
|
10.361
|
15.240
|
17.401
|
14.595
|
FCF-marge
|
21,47%
|
3,1%
|
-30,64%
|
28,12%
|
22,71%
|
30,72%
|
32,62%
|
25,51%
|
Kasstroomconversie (ebitda)
|
41,7%
|
3,86%
|
-
|
41,48%
|
37,47%
|
52,53%
|
55,67%
|
43,77%
|
Kasstroomconversie (nettowinst)
|
67,18%
|
9,03%
|
-
|
92,96%
|
68,79%
|
93,49%
|
98,97%
|
77,79%
|
Dividend per aandeel
2 |
1,300
|
0,7000
|
0,6000
|
1,150
|
1,800
|
1,702
|
1,824
|
1,939
|
Datum van publicatie
|
21/02/20
|
19/02/21
|
21/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 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 |
-
|
7.672
|
7.778
|
8.576
|
-
|
9.011
|
10.209
|
9.981
|
10.865
|
20.846
|
11.918
|
12.849
|
11.705
|
12.395
|
12.395
|
13.086
|
-
|
-
|
EBITDA
|
-
|
2.836
|
5.452
|
8.254
|
-
|
6.208
|
6.276
|
6.706
|
6.036
|
11.549
|
6.566
|
7.336
|
8.213
|
-
|
-
|
-
|
26.720
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
643
|
3.361
|
4.016
|
-
|
4.086
|
4.085
|
4.664
|
3.875
|
7.345
|
4.401
|
5.159
|
5.993
|
4.645
|
4.645
|
4.891
|
-
|
-
|
Operationele Marge
|
-
|
8,38%
|
43,21%
|
46,83%
|
-
|
45,35%
|
40,01%
|
46,72%
|
35,66%
|
35,23%
|
36,92%
|
40,15%
|
51,2%
|
37,47%
|
37,47%
|
37,37%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
2.181
|
2.848
|
3.493
|
-
|
3.536
|
3.484
|
4.071
|
4.483
|
7.478
|
5.122
|
5.017
|
5.107
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.103
|
1.816
|
2.328
|
2.753
|
5.082
|
2.872
|
2.806
|
3.246
|
3.678
|
6.924
|
4.162
|
3.976
|
4.154
|
4.191
|
3.994
|
4.334
|
-
|
-
|
Nettomarge
|
-
|
23,67%
|
29,93%
|
32,11%
|
-
|
31,87%
|
27,49%
|
32,52%
|
33,85%
|
33,21%
|
34,92%
|
30,95%
|
35,49%
|
33,81%
|
32,22%
|
33,12%
|
-
|
-
|
WPA
2 |
1,140
|
0,4000
|
0,5200
|
0,6100
|
1,130
|
0,6400
|
0,6300
|
0,7200
|
0,8200
|
-
|
0,9300
|
0,8800
|
0,9300
|
0,9271
|
0,8900
|
0,9656
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,854
|
-
|
-
|
-
|
1,998
|
Datum van publicatie
|
9/08/21
|
21/02/22
|
11/05/22
|
10/08/22
|
10/08/22
|
10/11/22
|
23/02/23
|
15/05/23
|
15/08/23
|
15/08/23
|
13/11/23
|
29/02/24
|
13/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
31.975
|
39.267
|
77.649
|
76.499
|
73.593
|
71.228
|
69.706
|
75.563
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,691
x
|
1,756
x
|
6,082
x
|
3,172
x
|
2,662
x
|
2,455
x
|
2,23
x
|
2,266
x
|
Free Cash Flow
1 |
7.885
|
863
|
-7.611
|
10.003
|
10.361
|
15.240
|
17.401
|
14.595
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
13,6%
|
10,1%
|
13,9%
|
17,3%
|
16,7%
|
16,6%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
7,08%
|
4,88%
|
2,95%
|
4,01%
|
5,45%
|
5,7%
|
5,96%
|
6,15%
|
Totale activa
1 |
165.820
|
195.842
|
242.534
|
268.059
|
276.284
|
285.732
|
295.136
|
305.190
|
Nettoactief per aandeel
2 |
16,10
|
15,30
|
16,40
|
18,20
|
20,60
|
22,70
|
25,00
|
27,20
|
Cashflow per aandeel
2 |
3,960
|
1,730
|
1,750
|
3,650
|
4,720
|
5,740
|
5,670
|
5,820
|
Capex
1 |
9.886
|
6.899
|
15.470
|
6.384
|
10.827
|
18.891
|
19.884
|
20.004
|
Capex/omzet
|
26,92%
|
24,76%
|
62,28%
|
17,95%
|
23,74%
|
38,08%
|
37,27%
|
34,97%
|
Datum van publicatie
|
21/02/20
|
19/02/21
|
21/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
80,36
THB Spread / Gemiddelde doel +43,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,82% | 26,5 mld. | | -1,96% | 25,06 mld. | | +14,65% | 24,69 mld. | | -21,26% | 23,3 mld. | | +35,56% | 20,67 mld. | | +1,01% | 19,25 mld. | | -1,16% | 19,05 mld. | | +49,86% | 18,28 mld. | | +19,98% | 14,84 mld. |
andere onroerend goed ontwikkeling & transacties
|