slotkoers
Thailand S.E.
00:00:00 05-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43
THB
|
-4,44%
|
|
-.--%
|
-14,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
354.128
|
401.860
|
536.792
|
648.257
|
522.125
|
492.792
|
-
|
-
|
Bedrijfswaarde
1 |
416.886
|
522.428
|
733.171
|
648.257
|
795.562
|
729.106
|
734.216
|
737.504
|
K/w-verhouding
|
72,5
x
|
87,8
x
|
70,4
x
|
57
x
|
35
x
|
26,6
x
|
22,8
x
|
21,3
x
|
Dividendrendement
|
0,78%
|
1,11%
|
0,96%
|
1,09%
|
1,98%
|
1,95%
|
2,25%
|
2,76%
|
Marktkapitalisatie/omzet
|
11,8
x
|
12,2
x
|
11,3
x
|
6,89
x
|
4,58
x
|
4,45
x
|
3,9
x
|
3,81
x
|
Bedrijfswaarde/omzet
|
13,9
x
|
15,9
x
|
15,4
x
|
6,89
x
|
6,98
x
|
6,58
x
|
5,81
x
|
5,7
x
|
Bedrijfswaarde/EBITDA
|
52,3
x
|
49,9
x
|
46,5
x
|
30,1
x
|
35,7
x
|
25,9
x
|
23,8
x
|
24,3
x
|
Bedrijfswaarde/FCF
|
-75,5
x
|
-405
x
|
-90,6
x
|
-123
x
|
-453
x
|
164
x
|
-503
x
|
957
x
|
FCF Yield
|
-1,32%
|
-0,25%
|
-1,1%
|
-0,81%
|
-0,22%
|
0,61%
|
-0,2%
|
0,1%
|
Price to Book
|
9,22
x
|
5,86
x
|
5,56
x
|
5,85
x
|
4,48
x
|
3,69
x
|
3,45
x
|
3,24
x
|
Aantal aandelen (in duizenden)
|
10.666.500
|
11.733.150
|
11.733.150
|
11.733.150
|
11.733.150
|
11.733.150
|
-
|
-
|
Referentieprijs
2 |
33,20
|
34,25
|
45,75
|
55,25
|
44,50
|
42,00
|
42,00
|
42,00
|
Datum van publicatie
|
21/02/20
|
22/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.040
|
32.827
|
47.467
|
94.151
|
114.054
|
110.844
|
126.335
|
129.344
|
EBITDA
1 |
7.969
|
10.476
|
15.771
|
21.548
|
22.299
|
28.165
|
30.904
|
30.399
|
Bedrijfsresultaat (EBIT)
1 |
5.536
|
7.045
|
10.782
|
16.485
|
18.118
|
22.682
|
25.615
|
26.279
|
Operationele Marge
|
18,43%
|
21,46%
|
22,71%
|
17,51%
|
15,88%
|
20,46%
|
20,28%
|
20,32%
|
Resultaat voor belastingen (EBT)
1 |
7.152
|
6.252
|
9.514
|
15.453
|
20.672
|
18.902
|
26.348
|
25.818
|
Nettowinst (verlies)
1 |
4.887
|
4.282
|
7.670
|
11.418
|
14.858
|
18.711
|
21.446
|
23.071
|
Nettomarge
|
16,27%
|
13,04%
|
16,16%
|
12,13%
|
13,03%
|
16,88%
|
16,98%
|
17,84%
|
WPA
2 |
0,4580
|
0,3900
|
0,6500
|
0,9700
|
1,270
|
1,579
|
1,845
|
1,972
|
Free Cash Flow
1 |
-5.523
|
-1.289
|
-8.094
|
-5.264
|
-1.755
|
4.444
|
-1.460
|
770,8
|
FCF-marge
|
-18,38%
|
-3,93%
|
-17,05%
|
-5,59%
|
-1,54%
|
4,01%
|
-1,16%
|
0,6%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
15,78%
|
-
|
2,54%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
23,75%
|
-
|
3,34%
|
Dividend per aandeel
2 |
0,2600
|
0,3800
|
0,4400
|
0,6000
|
0,8800
|
0,8205
|
0,9457
|
1,158
|
Datum van publicatie
|
21/02/20
|
22/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
20.277
|
15.287
|
20.662
|
23.004
|
23.631
|
26.888
|
26.413
|
32.557
|
27.419
|
27.665
|
31.599
|
32.553
|
30.049
|
31.301
|
32.853
|
32.853
|
EBITDA
|
7.156
|
4.977
|
5.291
|
-
|
5.334
|
5.917
|
5.523
|
5.517
|
5.825
|
5.434
|
6.106
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.710
|
3.705
|
4.046
|
3.798
|
4.057
|
4.619
|
4.570
|
4.516
|
4.721
|
4.311
|
4.970
|
8.442
|
5.938
|
7.190
|
7.448
|
7.448
|
Operationele Marge
|
23,23%
|
24,23%
|
19,58%
|
16,51%
|
17,17%
|
17,18%
|
17,3%
|
13,87%
|
17,22%
|
15,58%
|
15,73%
|
25,93%
|
19,76%
|
22,97%
|
22,67%
|
22,67%
|
Resultaat voor belastingen (EBT)
|
-
|
4.172
|
-
|
1.856
|
1.393
|
7.661
|
5.378
|
4.095
|
4.503
|
6.697
|
4.338
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
3.043
|
3.395
|
1.531
|
1.087
|
5.406
|
3.850
|
2.885
|
3.360
|
4.763
|
3.499
|
5.465
|
3.423
|
4.675
|
5.068
|
5.068
|
Nettomarge
|
-
|
19,91%
|
16,43%
|
6,65%
|
4,6%
|
20,1%
|
14,58%
|
8,86%
|
12,26%
|
17,21%
|
11,07%
|
16,79%
|
11,39%
|
14,94%
|
15,43%
|
15,43%
|
WPA
2 |
-
|
0,2600
|
0,2900
|
-
|
0,0900
|
0,4600
|
0,3300
|
0,2500
|
0,2900
|
0,4100
|
0,3000
|
0,5052
|
0,2918
|
0,3985
|
0,4320
|
0,4320
|
Dividend per aandeel
2 |
-
|
0,4400
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,9563
|
-
|
-
|
Datum van publicatie
|
13/08/21
|
18/02/22
|
13/05/22
|
11/08/22
|
11/11/22
|
16/02/23
|
15/05/23
|
10/08/23
|
9/11/23
|
15/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
62.759
|
120.567
|
196.380
|
-
|
273.437
|
236.314
|
241.424
|
244.711
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,875
x
|
11,51
x
|
12,45
x
|
-
|
12,26
x
|
8,39
x
|
7,812
x
|
8,05
x
|
Free Cash Flow
1 |
-5.523
|
-1.289
|
-8.094
|
-5.264
|
-1.755
|
4.445
|
-1.460
|
771
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
8,36%
|
9,55%
|
11%
|
13,1%
|
14,2%
|
15,7%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
3,79%
|
2,25%
|
2,52%
|
2,92%
|
3,39%
|
4,05%
|
4,34%
|
4,34%
|
Totale activa
1 |
128.974
|
189.928
|
304.123
|
390.423
|
438.838
|
461.989
|
494.093
|
531.987
|
Nettoactief per aandeel
2 |
3,600
|
5,840
|
8,230
|
9,440
|
9,940
|
11,40
|
12,20
|
13,00
|
Cashflow per aandeel
2 |
0,7500
|
0,9700
|
1,190
|
0,9600
|
1,560
|
2,850
|
3,150
|
3,000
|
Capex
1 |
13.571
|
11.867
|
22.109
|
16.541
|
18.856
|
27.127
|
28.865
|
34.972
|
Capex/omzet
|
45,18%
|
36,15%
|
46,58%
|
17,57%
|
16,53%
|
24,47%
|
22,85%
|
27,04%
|
Datum van publicatie
|
21/02/20
|
22/02/21
|
18/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddelde koersdoel
53,11
THB Spread / Gemiddelde doel +26,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +44,93% | 12,41 mld. | | +32,32% | 11,52 mld. | | +22,11% | 5,38 mld. | | -6,22% | 4,44 mld. | | +23,29% | 4,25 mld. | | +3,61% | 3,95 mld. | | +15,13% | 3,64 mld. | | +24,55% | 3,27 mld. | | +13,85% | 3,11 mld. |
Fossiele brandstof IPP's
|