slotkoers
Thailand S.E.
00:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
94,75
THB
|
+0,80%
|
|
+0,26%
|
+9,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.057
|
5.874
|
8.035
|
13.642
|
26.667
|
29.196
|
-
|
-
|
Bedrijfswaarde
1 |
4.773
|
5.874
|
8.035
|
13.353
|
26.667
|
28.579
|
27.904
|
29.196
|
K/w-verhouding
|
15,1
x
|
15,4
x
|
19,6
x
|
20,9
x
|
24,8
x
|
22,3
x
|
19,9
x
|
17,5
x
|
Dividendrendement
|
4,17%
|
5,28%
|
4,19%
|
-
|
-
|
2,94%
|
3,48%
|
3,54%
|
Marktkapitalisatie/omzet
|
1,79
x
|
1,8
x
|
2,33
x
|
2,99
x
|
4,41
x
|
3,96
x
|
3,51
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
1,41
x
|
1,8
x
|
2,33
x
|
2,92
x
|
4,41
x
|
3,87
x
|
3,35
x
|
3,14
x
|
Bedrijfswaarde/EBITDA
|
7,62
x
|
9,09
x
|
10,8
x
|
13,1
x
|
17,3
x
|
14,8
x
|
12,9
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
9,42
x
|
12,7
x
|
-
|
19,1
x
|
-
|
48
x
|
27,4
x
|
21,7
x
|
FCF Yield
|
10,6%
|
7,87%
|
-
|
5,24%
|
-
|
2,08%
|
3,66%
|
4,61%
|
Price to Book
|
2,29
x
|
2,12
x
|
2,77
x
|
4,19
x
|
-
|
6,83
x
|
6,31
x
|
5,22
x
|
Aantal aandelen (in duizenden)
|
304.378
|
304.378
|
306.087
|
308.289
|
308.289
|
308.141
|
-
|
-
|
Referentieprijs
2 |
19,90
|
19,30
|
26,25
|
44,25
|
86,50
|
94,75
|
94,75
|
94,75
|
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
|
7.380
|
8.323
|
9.289
|
EBITDA
1 |
626,1
|
646,5
|
743,4
|
1.018
|
1.546
|
1.929
|
2.160
|
2.750
|
Bedrijfsresultaat (EBIT)
1 |
434,8
|
451
|
545,5
|
830,5
|
1.368
|
1.548
|
1.733
|
2.019
|
Operationele Marge
|
12,84%
|
13,8%
|
15,84%
|
18,19%
|
22,6%
|
20,98%
|
20,82%
|
21,74%
|
Resultaat voor belastingen (EBT)
1 |
502,7
|
481,9
|
516,2
|
816,1
|
1.325
|
1.617
|
1.819
|
2.069
|
Nettowinst (verlies)
1 |
403,1
|
380,2
|
410,8
|
653,2
|
1.074
|
1.305
|
1.463
|
1.670
|
Nettomarge
|
11,9%
|
11,63%
|
11,93%
|
14,3%
|
17,75%
|
17,69%
|
17,57%
|
17,98%
|
WPA
2 |
1,320
|
1,250
|
1,340
|
2,120
|
3,490
|
4,248
|
4,758
|
5,415
|
Free Cash Flow
1 |
506,9
|
462,5
|
-
|
700,2
|
-
|
595,8
|
1.020
|
1.345
|
FCF-marge
|
14,97%
|
14,15%
|
-
|
15,33%
|
-
|
8,07%
|
12,26%
|
14,48%
|
Kasstroomconversie (ebitda)
|
80,96%
|
71,54%
|
-
|
68,8%
|
-
|
30,89%
|
47,23%
|
48,91%
|
Kasstroomconversie (nettowinst)
|
125,77%
|
121,66%
|
-
|
107,2%
|
-
|
45,64%
|
69,74%
|
80,53%
|
Dividend per aandeel
2 |
0,8300
|
1,020
|
1,100
|
-
|
-
|
2,785
|
3,298
|
3,355
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.000
|
818,7
|
1.019
|
1.236
|
1.279
|
1.032
|
1.570
|
1.657
|
1.667
|
1.209
|
1.818
|
EBITDA
1 |
232,7
|
123,5
|
240,3
|
266,2
|
296,9
|
279,7
|
379,4
|
466,2
|
457
|
247,9
|
431
|
Bedrijfsresultaat (EBIT)
1 |
182,7
|
73,63
|
193,3
|
218,3
|
249,5
|
236,2
|
351,7
|
420,8
|
412,5
|
202,7
|
406,8
|
Operationele Marge
|
18,27%
|
8,99%
|
18,97%
|
17,66%
|
19,5%
|
22,89%
|
22,4%
|
25,4%
|
24,75%
|
16,77%
|
22,38%
|
Resultaat voor belastingen (EBT)
1 |
178,6
|
-
|
-
|
206,8
|
-
|
192,7
|
330,4
|
391,9
|
397
|
206,1
|
390
|
Nettowinst (verlies)
1 |
142
|
55,38
|
153,4
|
167,3
|
178,1
|
154,3
|
274,8
|
312,3
|
319,1
|
168
|
323,8
|
Nettomarge
|
14,2%
|
6,76%
|
15,05%
|
13,53%
|
13,92%
|
14,96%
|
17,5%
|
18,85%
|
19,15%
|
13,9%
|
17,81%
|
WPA
2 |
0,4600
|
-
|
0,5000
|
0,5400
|
-
|
0,5000
|
0,8900
|
-
|
1,040
|
0,5500
|
1,040
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/21
|
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
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.284
|
-
|
-
|
288
|
-
|
617
|
1.292
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
507
|
463
|
-
|
700
|
-
|
596
|
1.020
|
1.345
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
14%
|
14,5%
|
21,2%
|
-
|
31,9%
|
33,2%
|
32,1%
|
ROA (netto-inkomsten/totale activa)
|
12,8%
|
10,8%
|
11%
|
15,5%
|
-
|
21,3%
|
22,8%
|
21,1%
|
Totale activa
1 |
3.156
|
3.519
|
3.748
|
4.205
|
-
|
6.142
|
6.410
|
7.915
|
Nettoactief per aandeel
2 |
8,700
|
9,110
|
9,480
|
10,60
|
-
|
13,90
|
15,00
|
18,20
|
Cashflow per aandeel
2 |
1,990
|
-
|
-
|
-
|
-
|
5,290
|
5,810
|
6,400
|
Capex
1 |
98,7
|
77,4
|
103
|
315
|
-
|
195
|
132
|
-
|
Capex/omzet
|
2,92%
|
2,37%
|
3%
|
6,89%
|
-
|
2,64%
|
1,59%
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
94,75
THB Gemiddelde koersdoel
102,3
THB Spread / Gemiddelde doel +7,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,54% | 794 mln. | | +20,56% | 1,66 mld. | | +7,66% | 891 mln. | | -17,26% | 362 mln. | | +32,26% | 149 mln. | | +14,96% | 65,12 mln. |
Fruitdranken
|