slotkoers
Thailand S.E.
00:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,54
THB
|
+0,57%
|
|
+1,72%
|
+7,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.446
|
11.619
|
14.078
|
17.819
|
14.015
|
15.141
|
-
|
-
|
Bedrijfswaarde
1 |
30.751
|
28.392
|
32.200
|
44.192
|
14.015
|
47.657
|
48.274
|
50.486
|
K/w-verhouding
|
4,66
x
|
6,13
x
|
6,84
x
|
6,97
x
|
5,66
x
|
6,4
x
|
5,87
x
|
5,28
x
|
Dividendrendement
|
8,41%
|
6,47%
|
5,95%
|
5,92%
|
-
|
6,21%
|
6,78%
|
7,63%
|
Marktkapitalisatie/omzet
|
0,54
x
|
0,61
x
|
0,72
x
|
0,83
x
|
0,57
x
|
0,65
x
|
0,63
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
1,5
x
|
1,65
x
|
2,05
x
|
0,57
x
|
2,04
x
|
2
x
|
1,89
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
10,7
x
|
11,4
x
|
13,1
x
|
3,92
x
|
14,1
x
|
13,3
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
-15,3
x
|
4,97
x
|
415
x
|
-7,88
x
|
-
|
22,7
x
|
47,4
x
|
21,5
x
|
FCF Yield
|
-6,54%
|
20,1%
|
0,24%
|
-12,7%
|
-
|
4,4%
|
2,11%
|
4,66%
|
Price to Book
|
0,54
x
|
0,62
x
|
0,7
x
|
0,82
x
|
-
|
0,62
x
|
0,58
x
|
0,55
x
|
Aantal aandelen (in duizenden)
|
4.179.625
|
4.179.625
|
4.189.904
|
4.222.616
|
4.272.851
|
4.277.213
|
-
|
-
|
Referentieprijs
2 |
2,260
|
2,780
|
3,360
|
4,220
|
3,280
|
3,540
|
3,540
|
3,540
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.637
|
18.977
|
19.475
|
21.583
|
24.487
|
23.396
|
24.164
|
26.705
|
EBITDA
1 |
2.627
|
2.647
|
2.823
|
3.373
|
3.577
|
3.390
|
3.634
|
4.121
|
Bedrijfsresultaat (EBIT)
1 |
2.539
|
2.536
|
2.656
|
3.259
|
3.430
|
3.232
|
3.464
|
3.945
|
Operationele Marge
|
14,39%
|
13,36%
|
13,64%
|
15,1%
|
14,01%
|
13,81%
|
14,33%
|
14,77%
|
Resultaat voor belastingen (EBT)
1 |
2.528
|
2.391
|
2.603
|
3.241
|
3.181
|
2.904
|
3.167
|
3.516
|
Nettowinst (verlies)
1 |
2.026
|
1.898
|
2.062
|
2.556
|
2.482
|
2.352
|
2.569
|
2.864
|
Nettomarge
|
11,49%
|
10%
|
10,59%
|
11,84%
|
10,14%
|
10,05%
|
10,63%
|
10,72%
|
WPA
2 |
0,4848
|
0,4538
|
0,4913
|
0,6054
|
0,5799
|
0,5533
|
0,6033
|
0,6700
|
Free Cash Flow
1 |
-2.012
|
5.708
|
77,52
|
-5.607
|
-
|
2.099
|
1.019
|
2.353
|
FCF-marge
|
-11,41%
|
30,08%
|
0,4%
|
-25,98%
|
-
|
8,97%
|
4,22%
|
8,81%
|
Kasstroomconversie (ebitda)
|
-
|
215,6%
|
2,75%
|
-
|
-
|
61,91%
|
28,05%
|
57,09%
|
Kasstroomconversie (nettowinst)
|
-
|
300,74%
|
3,76%
|
-
|
-
|
89,24%
|
39,68%
|
82,16%
|
Dividend per aandeel
2 |
0,1900
|
0,1800
|
0,2000
|
0,2500
|
-
|
0,2200
|
0,2400
|
0,2700
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
3.827
|
5.204
|
-
|
-
|
4.922
|
5.213
|
5.533
|
8.818
|
4.156
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
773,7
|
-
|
756,3
|
1.309
|
564
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
520,7
|
752,7
|
-
|
-
|
736,6
|
694,3
|
711,2
|
1.288
|
437,5
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
13,6%
|
14,46%
|
-
|
-
|
14,96%
|
13,32%
|
12,85%
|
14,61%
|
10,53%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
494,4
|
732,8
|
-
|
-
|
677,5
|
-
|
650,6
|
1.118
|
451,5
|
-
|
Nettowinst (verlies)
1 |
756,8
|
-
|
544,6
|
580,7
|
387,7
|
581,1
|
652,2
|
935
|
534,6
|
593
|
503,4
|
851,3
|
198
|
626
|
Nettomarge
|
-
|
-
|
-
|
-
|
10,13%
|
11,17%
|
-
|
-
|
10,86%
|
11,38%
|
9,1%
|
9,65%
|
4,76%
|
-
|
WPA
|
0,1811
|
-
|
-
|
-
|
0,0917
|
0,1372
|
-
|
-
|
0,1252
|
-
|
0,1173
|
0,1989
|
-
|
-
|
Dividend per aandeel
|
-
|
0,1800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/08/20
|
17/02/21
|
10/11/21
|
17/02/22
|
11/05/22
|
10/08/22
|
9/11/22
|
16/02/23
|
10/05/23
|
9/08/23
|
10/11/23
|
27/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.305
|
16.773
|
18.122
|
26.372
|
-
|
32.516
|
33.133
|
35.345
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,109
x
|
6,336
x
|
6,419
x
|
7,817
x
|
-
|
9,591
x
|
9,119
x
|
8,576
x
|
Free Cash Flow
1 |
-2.012
|
5.708
|
77,5
|
-5.607
|
-
|
2.099
|
1.019
|
2.353
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
10,5%
|
10,6%
|
12,2%
|
-
|
9,83%
|
10,1%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
4,42%
|
4,24%
|
4,38%
|
4,77%
|
-
|
3,78%
|
4,01%
|
4,23%
|
Totale activa
1 |
45.878
|
44.797
|
47.037
|
53.577
|
-
|
62.191
|
64.110
|
67.699
|
Nettoactief per aandeel
2 |
4,200
|
4,470
|
4,790
|
5,150
|
-
|
5,730
|
6,050
|
6,470
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,5600
|
0,6000
|
0,6400
|
Capex
1 |
251
|
128
|
138
|
176
|
-
|
311
|
523
|
487
|
Capex/omzet
|
1,42%
|
0,67%
|
0,71%
|
0,81%
|
-
|
1,33%
|
2,16%
|
1,82%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,54
THB Gemiddelde koersdoel
3,875
THB Spread / Gemiddelde doel +9,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,93% | 412 mln. | | -3,22% | 24,23 mld. | | -27,72% | 11,5 mld. | | +7,71% | 10,76 mld. | | -24,98% | 7,68 mld. | | -6,60% | 6,9 mld. | | +0,90% | 6,58 mld. | | +3,63% | 6,56 mld. | | -1,97% | 3,72 mld. | | +16,88% | 3,71 mld. |
residentieel onroerend goed ontwikkeling
|