slotkoers
Thailand S.E.
00:00:00 16-01-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34
THB
|
-61,90%
|
|
-.--%
|
+32,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.057
|
5.874
|
8.035
|
13.642
|
26.667
|
31.269
|
-
|
-
|
Bedrijfswaarde
1 |
4.773
|
5.874
|
8.035
|
13.353
|
26.122
|
30.568
|
29.842
|
29.034
|
K/w-verhouding
|
15,1
x
|
15,4
x
|
19,6
x
|
20,9
x
|
24,8
x
|
23
x
|
19,8
x
|
17,2
x
|
Dividendrendement
|
4,17%
|
5,28%
|
4,19%
|
-
|
-
|
2,91%
|
3,41%
|
3,82%
|
Marktkapitalisatie/omzet
|
1,79
x
|
1,8
x
|
2,33
x
|
2,99
x
|
4,41
x
|
4,25
x
|
3,62
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
1,41
x
|
1,8
x
|
2,33
x
|
2,92
x
|
4,32
x
|
4,16
x
|
3,45
x
|
3,03
x
|
Bedrijfswaarde/EBITDA
|
7,62
x
|
9,09
x
|
10,8
x
|
13,1
x
|
16,9
x
|
15,9
x
|
12,8
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
9,42
x
|
12,7
x
|
-
|
19,1
x
|
29,4
x
|
39,2
x
|
39
x
|
18,6
x
|
FCF Yield
|
10,6%
|
7,87%
|
-
|
5,24%
|
3,4%
|
2,55%
|
2,57%
|
5,36%
|
Price to Book
|
2,29
x
|
2,12
x
|
2,77
x
|
4,19
x
|
6,99
x
|
7,23
x
|
6,41
x
|
5,48
x
|
Aantal aandelen (in duizenden)
|
304.378
|
304.378
|
306.087
|
308.289
|
308.289
|
308.072
|
-
|
-
|
Referentieprijs
2 |
19,90
|
19,30
|
26,25
|
44,25
|
86,50
|
101,5
|
101,5
|
101,5
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.387
|
3.268
|
3.444
|
4.566
|
6.053
|
7.349
|
8.649
|
9.593
|
EBITDA
1 |
626,1
|
646,5
|
743,4
|
1.018
|
1.546
|
1.927
|
2.327
|
2.745
|
Bedrijfsresultaat (EBIT)
1 |
434,8
|
451
|
545,5
|
830,5
|
1.368
|
1.581
|
1.899
|
2.226
|
Operationele Marge
|
12,84%
|
13,8%
|
15,84%
|
18,19%
|
22,6%
|
21,51%
|
21,95%
|
23,2%
|
Resultaat voor belastingen (EBT)
1 |
502,7
|
481,9
|
516,2
|
816,1
|
1.325
|
1.690
|
1.966
|
2.256
|
Nettowinst (verlies)
1 |
403,1
|
380,2
|
410,8
|
653,2
|
1.074
|
1.358
|
1.580
|
1.813
|
Nettomarge
|
11,9%
|
11,63%
|
11,93%
|
14,3%
|
17,75%
|
18,48%
|
18,27%
|
18,9%
|
WPA
2 |
1,320
|
1,250
|
1,340
|
2,120
|
3,490
|
4,420
|
5,136
|
5,900
|
Free Cash Flow
1 |
506,9
|
462,5
|
-
|
700,2
|
887,2
|
779,1
|
765,6
|
1.558
|
FCF-marge
|
14,97%
|
14,15%
|
-
|
15,33%
|
14,66%
|
10,6%
|
8,85%
|
16,24%
|
Kasstroomconversie (ebitda)
|
80,96%
|
71,54%
|
-
|
68,8%
|
57,4%
|
40,44%
|
32,9%
|
56,75%
|
Kasstroomconversie (nettowinst)
|
125,77%
|
121,66%
|
-
|
107,2%
|
82,59%
|
57,37%
|
48,46%
|
85,92%
|
Dividend per aandeel
2 |
0,8300
|
1,020
|
1,100
|
-
|
-
|
2,954
|
3,464
|
3,872
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
---|
Omzet
1 |
818,7
|
1.019
|
1.236
|
1.279
|
1.032
|
1.570
|
1.657
|
1.667
|
1.209
|
1.904
|
2.054
|
-
|
EBITDA
1 |
123,5
|
240,3
|
266,2
|
296,9
|
279,7
|
379,4
|
466,2
|
457
|
247,9
|
502,8
|
475
|
-
|
Bedrijfsresultaat (EBIT)
1 |
73,63
|
193,3
|
218,3
|
249,5
|
236,2
|
351,7
|
420,8
|
412,5
|
202,7
|
445,4
|
467
|
55,4
|
Operationele Marge
|
8,99%
|
18,97%
|
17,66%
|
19,5%
|
22,89%
|
22,4%
|
25,4%
|
24,75%
|
16,77%
|
23,39%
|
22,73%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
206,8
|
-
|
192,7
|
330,4
|
391,9
|
397
|
206,1
|
443,6
|
476
|
-
|
Nettowinst (verlies)
1 |
55,38
|
153,4
|
167,3
|
178,1
|
154,3
|
274,8
|
312,3
|
319,1
|
168
|
352,3
|
387,5
|
-
|
Nettomarge
|
6,76%
|
15,05%
|
13,53%
|
13,92%
|
14,96%
|
17,5%
|
18,85%
|
19,15%
|
13,9%
|
18,5%
|
18,86%
|
-
|
WPA
|
-
|
0,5000
|
0,5400
|
-
|
0,5000
|
0,8900
|
-
|
1,040
|
0,5500
|
1,140
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
12/05/22
|
11/08/22
|
10/11/22
|
28/02/23
|
11/05/23
|
11/08/23
|
13/11/23
|
27/02/24
|
14/05/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.284
|
-
|
-
|
288
|
545
|
701
|
1.427
|
2.235
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
507
|
463
|
-
|
700
|
887
|
779
|
766
|
1.558
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
14%
|
14,5%
|
21,2%
|
30,4%
|
33%
|
34,2%
|
34%
|
ROA (netto-inkomsten/totale activa)
|
12,8%
|
10,8%
|
11%
|
15,5%
|
21%
|
22,6%
|
23,4%
|
23,1%
|
Totale activa
1 |
3.156
|
3.519
|
3.748
|
4.205
|
5.121
|
6.014
|
6.751
|
7.848
|
Nettoactief per aandeel
2 |
8,700
|
9,110
|
9,480
|
10,60
|
12,40
|
14,00
|
15,80
|
18,50
|
Cashflow per aandeel
2 |
1,990
|
-
|
-
|
-
|
5,400
|
5,530
|
5,890
|
6,490
|
Capex
1 |
98,7
|
77,4
|
103
|
315
|
776
|
298
|
462
|
750
|
Capex/omzet
|
2,92%
|
2,37%
|
3%
|
6,89%
|
12,83%
|
4,05%
|
5,34%
|
7,82%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
101,5
THB Gemiddelde koersdoel
113,6
THB Spread / Gemiddelde doel +11,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,93% | 1,07 mld. | | -0,75% | 432 mln. | | +19,35% | 135 mln. | | +27,93% | 72,02 mln. | | -52,03% | 51,47 mln. |
Fruitdranken
|