INTOUCH HOLDINGS Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 72,25 THB | 0,00% |
|
+1,05% | +1,05% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 183.568 | 180.366 | 257.330 | 247.717 | 229.278 | 231.683 | - | - |
| Bedrijfswaarde 1 | 178.650 | 174.160 | 251.611 | 242.184 | 226.779 | 228.228 | 227.151 | 225.951 |
| K/w-verhouding | 16,5 x | 16,3 x | 24 x | 23,6 x | 17,4 x | 19,3 x | 17,9 x | 17 x |
| Dividendrendement | 4,63% | 4,44% | 3,53% | 6,11% | 4,43% | 4,44% | 4,96% | 5,23% |
| Marktkapitalisatie/omzet | 37,6 x | 49,2 x | 77,4 x | 20,8 x | 19,4 x | - | - | - |
| Bedrijfswaarde/omzet | 36,6 x | 47,5 x | 75,7 x | 20,4 x | 19,2 x | - | - | - |
| Bedrijfswaarde/EBITDA | 115 x | 88,2 x | 306 x | 239 x | -1.343 x | -1.275 x | -1.215 x | -1.147 x |
| Bedrijfswaarde/FCF | 18 x | 17,8 x | 26,4 x | 26,4 x | 23,1 x | 24,3 x | 21,1 x | 20,1 x |
| FCF Yield | 5,55% | 5,63% | 3,79% | 3,78% | 4,33% | 4,11% | 4,74% | 4,97% |
| Price to Book | 5,32 x | 4,74 x | 6,32 x | 6,82 x | 5,76 x | 5,56 x | 5,35 x | 5,14 x |
| Aantal aandelen (in duizenden) | 3.206.420 | 3.206.509 | 3.206.599 | 3.206.688 | 3.206.688 | 3.206.688 | - | - |
| Referentieprijs 2 | 57,25 | 56,25 | 80,25 | 77,25 | 71,50 | 72,25 | 72,25 | 72,25 |
| Datum van publicatie | 7/02/20 | 9/02/21 | 10/02/22 | 10/02/23 | 7/02/24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.878 | 3.668 | 3.323 | 11.900 | 11.794 | - | - | - |
| EBITDA 1 | 1.552 | 1.974 | 822,3 | 1.013 | -168,9 | -179 | -187 | -197 |
| Bedrijfsresultaat (EBIT) 1 | -301,6 | 671,5 | -317,2 | 381 | -180,7 | -190 | -199 | -209 |
| Operationele Marge | -6,18% | 18,31% | -9,55% | 3,2% | -1,53% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 10.115 | 11.667 | 10.928 | 10.397 | 14.501 | 11.383 | 13.280 | 14.890 |
| Nettowinst (verlies) 1 | 11.083 | 11.048 | 10.748 | 10.533 | 13.139 | 12.408 | 13.702 | 14.793 |
| Nettomarge | 227,23% | 301,21% | 323,42% | 88,51% | 111,4% | - | - | - |
| WPA 2 | 3,460 | 3,450 | 3,350 | 3,280 | 4,100 | 3,740 | 4,045 | 4,240 |
| Free Cash Flow 1 | 9.920 | 9.797 | 9.544 | 9.159 | 9.820 | 9.389 | 10.770 | 11.232 |
| FCF-marge | 203,39% | 267,1% | 287,18% | 76,97% | 83,26% | - | - | - |
| Kasstroomconversie (ebitda) | 639,14% | 496,21% | 1.160,63% | 904,17% | - | - | - | - |
| Kasstroomconversie (nettowinst) | 89,51% | 88,68% | 88,8% | 86,96% | 74,74% | 75,67% | 78,6% | 75,93% |
| Dividend per aandeel 2 | 2,650 | 2,500 | 2,830 | 4,720 | 3,170 | 3,207 | 3,583 | 3,776 |
| Datum van publicatie | 7/02/20 | 9/02/21 | 10/02/22 | 10/02/23 | 7/02/24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet | - | 804,1 | 702,6 | 736,6 | 761,6 | 970 | - | 2,917 | 3,302 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) | - | 79,16 | 167,9 | 149,2 | 136,8 | -50 | -46,7 | -21,66 | -28,32 | -64,85 | -156,6 | - |
| Operationele Marge | - | 9,84% | 23,9% | 20,26% | 17,96% | -5,15% | - | -742,41% | -857,5% | - | - | - |
| Resultaat voor belastingen (EBT) | - | - | 2.645 | 2.834 | - | 2.331 | - | - | - | 5.661 | - | - |
| Nettowinst (verlies) 1 | - | 2.612 | 2.552 | 2.636 | 2.464 | 2.881 | 2.690 | 2.882 | 3.263 | 4.303 | 3.262 | 3.132 |
| Nettomarge | - | 324,86% | 363,26% | 357,85% | 323,49% | 297,07% | - | 98.800,84% | 98.826,31% | - | - | - |
| WPA | - | 0,8100 | 0,8000 | 0,8200 | - | - | - | 0,9000 | - | 1,340 | - | - |
| Dividend per aandeel | 1,230 | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 4/08/21 | 10/02/22 | 12/05/22 | 12/08/22 | 8/11/22 | 10/02/23 | 10/05/23 | 10/08/23 | 31/10/23 | 7/02/24 | 8/05/24 | - |
1THB in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 4.918 | 6.207 | 5.719 | 5.533 | 2.499 | 3.456 | 4.533 | 5.733 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 9.920 | 9.797 | 9.544 | 9.159 | 9.820 | 9.389 | 10.770 | 11.232 |
| ROE (netto-inkomsten/eigen vermogen) | 33,9% | 30,4% | 27,3% | 27,4% | 34,5% | 30,7% | 32,3% | 33,2% |
| ROA (netto-inkomsten/totale activa) | 22,3% | 21,6% | 20,2% | 21,7% | 32,4% | 31,4% | 32,5% | 33,5% |
| Totale activa 1 | 49.772 | 51.076 | 53.310 | 48.512 | 40.511 | 39.511 | 42.187 | 44.139 |
| Nettoactief per aandeel 2 | 10,80 | 11,90 | 12,70 | 11,30 | 12,40 | 13,00 | 13,50 | 14,10 |
| Cashflow per aandeel | 3,160 | 3,080 | 2,990 | 2,860 | - | - | - | - |
| Capex 1 | 216 | 74 | 47,7 | 15,3 | 0,6 | 5 | 5 | 5 |
| Capex/omzet | 4,42% | 2,02% | 1,44% | 0,13% | 0,01% | - | - | - |
| Datum van publicatie | 7/02/20 | 9/02/21 | 10/02/22 | 10/02/23 | 7/02/24 | - | - | - |
1THB in Miljoen2THB
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
9
Laatste slotkoers
72,25
THB
Gemiddelde koersdoel
84,52
THB
Spread / Gemiddelde doel
+16,98%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +1,05% | 6,31 mld. | |
| +9,51% | 209 mld. | |
| +11,41% | 134 mld. | |
| +60,42% | 91,2 mld. | |
| -5,80% | 55,53 mld. | |
| +39,39% | 26,57 mld. | |
| +1,69% | 23,95 mld. | |
| -2,76% | 17 mld. | |
| +4,37% | 16 mld. | |
| -9,81% | 10,14 mld. |
- Beurs
- Aandelen
- Koers INTUCH
- Financiën Intouch Holdings
