slotkoers
Thailand S.E.
00:00:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
138,5
THB
|
-0,36%
|
|
+2,21%
|
+2,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
56.620
|
40.379
|
46.637
|
45.743
|
40.379
|
41.273
|
-
|
-
|
Bedrijfswaarde
1 |
81.483
|
61.618
|
65.033
|
64.269
|
56.536
|
56.650
|
55.235
|
53.024
|
K/w-verhouding
|
17,9
x
|
11
x
|
11
x
|
24,6
x
|
15,1
x
|
13
x
|
12,1
x
|
11,4
x
|
Dividendrendement
|
4,21%
|
6,64%
|
5,75%
|
5,86%
|
5,17%
|
6,55%
|
6,81%
|
6,86%
|
Marktkapitalisatie/omzet
|
1,19
x
|
0,96
x
|
1,12
x
|
0,91
x
|
0,96
x
|
0,91
x
|
0,89
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,71
x
|
1,47
x
|
1,56
x
|
1,28
x
|
1,34
x
|
1,25
x
|
1,2
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
9,24
x
|
6,54
x
|
8,08
x
|
10,2
x
|
8,73
x
|
7,39
x
|
7,04
x
|
7,57
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
6,89
x
|
10,2
x
|
20,3
x
|
12,6
x
|
19,5
x
|
14,8
x
|
13,1
x
|
FCF Yield
|
7,26%
|
14,5%
|
9,83%
|
4,93%
|
7,94%
|
5,12%
|
6,78%
|
7,66%
|
Price to Book
|
1,8
x
|
1,21
x
|
1,24
x
|
1,38
x
|
1,22
x
|
1,2
x
|
1,14
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
298.000
|
298.000
|
298.000
|
298.000
|
298.000
|
298.000
|
-
|
-
|
Referentieprijs
2 |
190,0
|
135,5
|
156,5
|
153,5
|
135,5
|
138,5
|
138,5
|
138,5
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
47.593
|
42.000
|
41.678
|
50.126
|
42.218
|
45.277
|
46.160
|
47.540
|
EBITDA
1 |
8.814
|
9.428
|
8.046
|
6.291
|
6.476
|
7.661
|
7.842
|
7.004
|
Bedrijfsresultaat (EBIT)
1 |
5.484
|
5.493
|
4.153
|
2.563
|
3.066
|
4.340
|
4.544
|
4.109
|
Operationele Marge
|
11,52%
|
13,08%
|
9,96%
|
5,11%
|
7,26%
|
9,58%
|
9,84%
|
8,64%
|
Resultaat voor belastingen (EBT)
1 |
4.025
|
4.781
|
4.221
|
3.086
|
3.064
|
3.731
|
3.861
|
4.129
|
Nettowinst (verlies)
1 |
3.157
|
3.680
|
4.248
|
1.857
|
2.682
|
3.179
|
3.407
|
3.630
|
Nettomarge
|
6,63%
|
8,76%
|
10,19%
|
3,7%
|
6,35%
|
7,02%
|
7,38%
|
7,64%
|
WPA
2 |
10,59
|
12,35
|
14,25
|
6,230
|
9,000
|
10,67
|
11,43
|
12,18
|
Free Cash Flow
1 |
5.915
|
8.949
|
6.391
|
3.170
|
4.488
|
2.901
|
3.744
|
4.061
|
FCF-marge
|
12,43%
|
21,31%
|
15,33%
|
6,32%
|
10,63%
|
6,41%
|
8,11%
|
8,54%
|
Kasstroomconversie (ebitda)
|
67,11%
|
94,92%
|
79,43%
|
50,38%
|
69,3%
|
37,87%
|
47,74%
|
57,99%
|
Kasstroomconversie (nettowinst)
|
187,35%
|
243,14%
|
150,45%
|
170,73%
|
167,32%
|
91,25%
|
109,89%
|
111,88%
|
Dividend per aandeel
2 |
8,000
|
9,000
|
9,000
|
9,000
|
7,000
|
9,065
|
9,425
|
9,500
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
21.181
|
20.429
|
12.345
|
12.576
|
12.758
|
25.334
|
12.358
|
12.434
|
11.353
|
10.975
|
22.328
|
-
|
9.628
|
EBITDA
|
-
|
-
|
-
|
-
|
2.259
|
-
|
1.615
|
674,2
|
-
|
1.306
|
2.594
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
1.341
|
-
|
640,8
|
-
|
-
|
-
|
-
|
-
|
1.138
|
Operationele Marge
|
-
|
-
|
-
|
-
|
10,51%
|
-
|
5,19%
|
-
|
-
|
-
|
-
|
-
|
11,82%
|
Resultaat voor belastingen (EBT)
|
2.337
|
2.193
|
1.316
|
960,9
|
1.715
|
-
|
724,1
|
-
|
-
|
722,1
|
1.513
|
-
|
-
|
Nettowinst (verlies)
1 |
1.850
|
2.509
|
1.063
|
802,3
|
1.355
|
2.157
|
603,2
|
-903,5
|
-
|
655,8
|
1.414
|
440,8
|
827,4
|
Nettomarge
|
8,73%
|
12,28%
|
8,61%
|
6,38%
|
10,62%
|
8,51%
|
4,88%
|
-7,27%
|
-
|
5,98%
|
6,33%
|
-
|
8,59%
|
WPA
2 |
6,210
|
8,420
|
3,560
|
2,690
|
4,550
|
7,240
|
2,020
|
-3,030
|
-
|
2,200
|
4,750
|
1,480
|
2,780
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/07/20
|
29/07/21
|
11/02/22
|
6/05/22
|
26/07/22
|
26/07/22
|
4/11/22
|
10/02/23
|
29/05/23
|
8/08/23
|
8/08/23
|
3/11/23
|
9/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.863
|
21.239
|
18.396
|
18.526
|
16.157
|
15.377
|
13.962
|
11.751
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,821
x
|
2,253
x
|
2,286
x
|
2,945
x
|
2,495
x
|
2,007
x
|
1,78
x
|
1,678
x
|
Free Cash Flow
1 |
5.915
|
8.949
|
6.391
|
3.170
|
4.488
|
2.901
|
3.744
|
4.061
|
ROE (netto-inkomsten/eigen vermogen)
|
9,8%
|
11,4%
|
12%
|
5,23%
|
8,1%
|
10,6%
|
10,8%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
4%
|
4,72%
|
5,32%
|
2,39%
|
3,75%
|
4,7%
|
5%
|
5,4%
|
Totale activa
1 |
78.885
|
77.938
|
79.844
|
77.683
|
71.526
|
67.648
|
68.138
|
67.223
|
Nettoactief per aandeel
2 |
105,0
|
112,0
|
127,0
|
112,0
|
111,0
|
115,0
|
121,0
|
121,0
|
Cashflow per aandeel
|
25,50
|
30,00
|
23,30
|
13,90
|
-
|
-
|
-
|
-
|
Capex
1 |
1.671
|
745
|
557
|
974
|
1.316
|
1.341
|
1.250
|
1.250
|
Capex/omzet
|
3,51%
|
1,77%
|
1,34%
|
1,94%
|
3,12%
|
2,96%
|
2,71%
|
2,63%
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
138,5
THB Gemiddelde koersdoel
151,8
THB Spread / Gemiddelde doel +9,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,21% | 1,12 mld. | | +18,45% | 48,57 mld. | | +4,32% | 15,76 mld. | | -5,15% | 15,37 mld. | | -10,14% | 11,14 mld. | | +28,73% | 9 mld. | | +105,28% | 7,97 mld. | | -3,59% | 7,71 mld. | | -7,03% | 7,56 mld. | | +24,84% | 6,86 mld. |
Cement- en betonproductie
|