slotkoers
Thailand S.E.
00:00:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,6
THB
|
+0,57%
|
|
-2,76%
|
+12,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.565
|
12.025
|
13.000
|
14.690
|
20.410
|
22.880
|
-
|
-
|
Bedrijfswaarde
1 |
6.565
|
12.052
|
13.000
|
14.690
|
20.410
|
22.298
|
21.931
|
22.880
|
K/w-verhouding
|
16,3
x
|
23,1
x
|
23,8
x
|
23,1
x
|
18,5
x
|
18,7
x
|
17
x
|
17,3
x
|
Dividendrendement
|
6,93%
|
5,41%
|
5%
|
-
|
-
|
6,05%
|
6,62%
|
6,36%
|
Marktkapitalisatie/omzet
|
1,23
x
|
2,35
x
|
2,48
x
|
2,31
x
|
2,54
x
|
2,59
x
|
2,42
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
1,23
x
|
2,36
x
|
2,48
x
|
2,31
x
|
2,54
x
|
2,52
x
|
2,32
x
|
2,36
x
|
Bedrijfswaarde/EBITDA
|
6,64
x
|
10,6
x
|
10,6
x
|
10,5
x
|
10,5
x
|
10,5
x
|
9,41
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
7,87
x
|
10,4
x
|
12,6
x
|
-
|
-
|
17,6
x
|
13,6
x
|
14,5
x
|
FCF Yield
|
12,7%
|
9,61%
|
7,95%
|
-
|
-
|
5,67%
|
7,36%
|
6,9%
|
Price to Book
|
1,06
x
|
1,92
x
|
2,1
x
|
-
|
-
|
3,96
x
|
4,09
x
|
4,18
x
|
Aantal aandelen (in duizenden)
|
1.300.000
|
1.300.000
|
1.300.000
|
1.300.000
|
1.300.000
|
1.300.000
|
-
|
-
|
Referentieprijs
2 |
5,050
|
9,250
|
10,00
|
11,30
|
15,70
|
17,60
|
17,60
|
17,60
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
23/02/22
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.348
|
5.108
|
5.251
|
6.360
|
8.050
|
8.837
|
9.465
|
9.705
|
EBITDA
1 |
988,9
|
1.140
|
1.227
|
1.393
|
1.946
|
2.130
|
2.330
|
2.235
|
Bedrijfsresultaat (EBIT)
1 |
414,6
|
547,5
|
562
|
721,4
|
1.337
|
1.496
|
1.625
|
1.611
|
Operationele Marge
|
7,75%
|
10,72%
|
10,7%
|
11,34%
|
16,61%
|
16,93%
|
17,17%
|
16,6%
|
Resultaat voor belastingen (EBT)
1 |
361,5
|
570,2
|
640,8
|
821,1
|
1.375
|
1.530
|
1.678
|
1.651
|
Nettowinst (verlies)
1 |
407,5
|
515,5
|
546,8
|
641,6
|
1.100
|
1.237
|
1.342
|
1.321
|
Nettomarge
|
7,62%
|
10,09%
|
10,41%
|
10,09%
|
13,67%
|
14%
|
14,18%
|
13,61%
|
WPA
2 |
0,3100
|
0,4000
|
0,4200
|
0,4900
|
0,8500
|
0,9400
|
1,032
|
1,020
|
Free Cash Flow
1 |
833,7
|
1.158
|
1.034
|
-
|
-
|
1.265
|
1.615
|
1.579
|
FCF-marge
|
15,59%
|
22,68%
|
19,69%
|
-
|
-
|
14,31%
|
17,06%
|
16,27%
|
Kasstroomconversie (ebitda)
|
84,31%
|
101,61%
|
84,23%
|
-
|
-
|
59,37%
|
69,31%
|
70,65%
|
Kasstroomconversie (nettowinst)
|
204,62%
|
224,69%
|
189,08%
|
-
|
-
|
102,24%
|
120,31%
|
119,53%
|
Dividend per aandeel
2 |
0,3500
|
0,5000
|
0,5000
|
-
|
-
|
1,065
|
1,165
|
1,120
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
23/02/22
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.161
|
1.305
|
1.442
|
1.620
|
1.664
|
1.616
|
1.841
|
2.042
|
3.883
|
2.077
|
2.111
|
2.198
|
EBITDA
1 |
290
|
301,7
|
295
|
314,5
|
363,4
|
380,8
|
418,9
|
462,3
|
881,2
|
547,2
|
511,3
|
551
|
Bedrijfsresultaat (EBIT)
1 |
143
|
110,8
|
121,3
|
172,7
|
221,9
|
222,8
|
269,4
|
319,6
|
589,1
|
408,8
|
364,9
|
411
|
Operationele Marge
|
12,32%
|
8,49%
|
8,41%
|
10,66%
|
13,34%
|
13,79%
|
14,63%
|
15,66%
|
15,17%
|
19,69%
|
17,29%
|
18,7%
|
Resultaat voor belastingen (EBT)
1 |
151,3
|
154
|
150,8
|
190,6
|
242,6
|
237,1
|
278,5
|
320,1
|
598,6
|
410
|
366,4
|
410
|
Nettowinst (verlies)
1 |
128,3
|
132,6
|
103,9
|
152,5
|
192,2
|
192,9
|
221,7
|
255,6
|
477,3
|
328
|
295,1
|
340,7
|
Nettomarge
|
11,04%
|
10,17%
|
7,21%
|
9,41%
|
11,55%
|
11,94%
|
12,04%
|
12,52%
|
12,29%
|
15,8%
|
13,98%
|
15,5%
|
WPA
2 |
0,1100
|
0,1000
|
-
|
-
|
0,1500
|
0,1400
|
0,1700
|
-
|
-
|
0,2500
|
-
|
0,2600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
23/02/22
|
11/05/22
|
10/08/22
|
9/11/22
|
27/02/23
|
10/05/23
|
9/08/23
|
9/08/23
|
8/11/23
|
22/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
27,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
582
|
949
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,0238
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
834
|
1.158
|
1.034
|
-
|
-
|
1.265
|
1.615
|
1.579
|
ROE (netto-inkomsten/eigen vermogen)
|
6,73%
|
8,25%
|
8,77%
|
-
|
-
|
21,3%
|
23,8%
|
23,9%
|
ROA (netto-inkomsten/totale activa)
|
5,14%
|
6,83%
|
7,54%
|
-
|
-
|
17,1%
|
19%
|
18,7%
|
Totale activa
1 |
7.932
|
7.546
|
7.255
|
-
|
-
|
7.234
|
7.074
|
7.064
|
Nettoactief per aandeel
2 |
4,780
|
4,830
|
4,760
|
-
|
-
|
4,440
|
4,310
|
4,210
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,340
|
1,400
|
1,460
|
Capex
1 |
98,3
|
37,7
|
23,3
|
-
|
-
|
473
|
139
|
300
|
Capex/omzet
|
1,84%
|
0,74%
|
0,44%
|
-
|
-
|
5,35%
|
1,47%
|
3,09%
|
Datum van publicatie
|
25/02/20
|
25/02/21
|
23/02/22
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
17,6
THB Gemiddelde koersdoel
20,65
THB Spread / Gemiddelde doel +17,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,10% | 616 mln. | | +6,70% | 271 mld. | | +2,01% | 45,68 mld. | | +16,83% | 23,4 mld. | | +50,53% | 17,98 mld. | | -9,54% | 16,79 mld. | | +18,44% | 12,37 mld. | | +2,80% | 10,98 mld. | | +11,05% | 10,3 mld. | | +2,07% | 8,86 mld. |
Niet-alcoholische dranken - Andere
|