slotkoers
Thailand S.E.
00:00:00 05-01-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,8
THB
|
+5,62%
|
|
-.--%
|
+5,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.361
|
39.937
|
44.223
|
47.459
|
36.327
|
36.131
|
-
|
-
|
Bedrijfswaarde
1 |
50.737
|
59.934
|
62.487
|
47.459
|
36.327
|
57.129
|
56.190
|
36.131
|
K/w-verhouding
|
7,1
x
|
9,62
x
|
6,25
x
|
5,8
x
|
6,06
x
|
5,77
x
|
5,48
x
|
5,27
x
|
Dividendrendement
|
5,59%
|
4,88%
|
4,41%
|
-
|
-
|
7,96%
|
7,24%
|
7,59%
|
Marktkapitalisatie/omzet
|
1,63
x
|
1,94
x
|
1,52
x
|
1,38
x
|
1,17
x
|
1,07
x
|
1,1
x
|
1,06
x
|
Bedrijfswaarde/omzet
|
2,15
x
|
2,91
x
|
2,14
x
|
1,38
x
|
1,17
x
|
1,7
x
|
1,71
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
7,76
x
|
11,2
x
|
7,4
x
|
4,99
x
|
4,92
x
|
6,59
x
|
6,82
x
|
4,21
x
|
Bedrijfswaarde/FCF
|
19,1
x
|
-47,1
x
|
15,9
x
|
-
|
-
|
19,4
x
|
13,4
x
|
9,32
x
|
FCF Yield
|
5,22%
|
-2,12%
|
6,28%
|
-
|
-
|
5,15%
|
7,48%
|
10,7%
|
Price to Book
|
1,03
x
|
1,17
x
|
1,05
x
|
-
|
-
|
0,65
x
|
0,61
x
|
0,57
x
|
Aantal aandelen (in duizenden)
|
2.143.079
|
1.948.141
|
1.948.141
|
1.953.054
|
1.953.054
|
1.953.054
|
-
|
-
|
Referentieprijs
2 |
17,90
|
20,50
|
22,70
|
24,30
|
18,60
|
18,50
|
18,50
|
18,50
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.557
|
20.588
|
29.160
|
34.486
|
31.177
|
33.665
|
32.830
|
34.188
|
EBITDA
1 |
6.540
|
5.363
|
8.444
|
9.514
|
7.386
|
8.665
|
8.244
|
8.584
|
Bedrijfsresultaat (EBIT)
1 |
6.422
|
5.246
|
8.321
|
9.387
|
7.249
|
8.336
|
7.998
|
8.529
|
Operationele Marge
|
27,26%
|
25,48%
|
28,54%
|
27,22%
|
23,25%
|
24,76%
|
24,36%
|
24,95%
|
Resultaat voor belastingen (EBT)
1 |
6.823
|
5.594
|
9.083
|
10.515
|
7.670
|
9.779
|
8.497
|
9.075
|
Nettowinst (verlies)
1 |
5.403
|
4.251
|
7.070
|
8.173
|
5.989
|
6.260
|
6.604
|
6.900
|
Nettomarge
|
22,93%
|
20,65%
|
24,25%
|
23,7%
|
19,21%
|
18,6%
|
20,12%
|
20,18%
|
WPA
2 |
2,520
|
2,130
|
3,630
|
4,190
|
3,070
|
3,205
|
3,375
|
3,510
|
Free Cash Flow
1 |
2.651
|
-1.272
|
3.926
|
-
|
-
|
2.944
|
4.204
|
3.879
|
FCF-marge
|
11,25%
|
-6,18%
|
13,46%
|
-
|
-
|
8,74%
|
12,81%
|
11,35%
|
Kasstroomconversie (ebitda)
|
40,53%
|
-
|
46,49%
|
-
|
-
|
33,98%
|
51%
|
45,19%
|
Kasstroomconversie (nettowinst)
|
49,07%
|
-
|
55,52%
|
-
|
-
|
47,03%
|
63,66%
|
56,21%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
-
|
-
|
1,473
|
1,339
|
1,404
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
|
12.813
|
6.653
|
-
|
10.792
|
10.938
|
5.433
|
8.198
|
13.630
|
11.133
|
9.723
|
5.734
|
8.165
|
13.899
|
7.166
|
10.111
|
4.580
|
-
|
EBITDA
|
3.661
|
1.441
|
-
|
2.918
|
3.338
|
1.442
|
-
|
-
|
3.312
|
2.440
|
-
|
1.940
|
3.252
|
1.671
|
2.463
|
916,3
|
-
|
Bedrijfsresultaat (EBIT)
|
3.601
|
1.383
|
-
|
2.857
|
3.307
|
1.412
|
2.291
|
3.703
|
3.281
|
2.403
|
1.281
|
1.903
|
3.183
|
1.638
|
2.428
|
880
|
-
|
Operationele Marge
|
28,11%
|
20,78%
|
-
|
26,47%
|
30,24%
|
25,99%
|
27,94%
|
27,17%
|
29,47%
|
24,72%
|
22,34%
|
23,3%
|
22,9%
|
22,85%
|
24,01%
|
19,21%
|
-
|
Resultaat voor belastingen (EBT)
|
3.899
|
1.576
|
-
|
3.287
|
3.603
|
1.515
|
2.669
|
4.185
|
3.520
|
2.811
|
1.419
|
2.206
|
3.625
|
1.531
|
2.514
|
829,5
|
-
|
Nettowinst (verlies)
1 |
3.109
|
1.170
|
-
|
2.472
|
2.879
|
1.178
|
2.075
|
3.253
|
2.749
|
2.171
|
1.080
|
1.701
|
2.781
|
1.191
|
2.018
|
613,6
|
1.242
|
Nettomarge
|
24,27%
|
17,59%
|
-
|
22,9%
|
26,32%
|
21,68%
|
25,31%
|
23,86%
|
24,69%
|
22,33%
|
18,84%
|
20,83%
|
20,01%
|
16,62%
|
19,95%
|
13,4%
|
-
|
WPA
|
1,450
|
0,5700
|
-
|
1,270
|
1,480
|
0,6000
|
1,060
|
1,670
|
1,410
|
1,110
|
0,5500
|
0,8700
|
1,420
|
0,6100
|
1,040
|
0,3100
|
-
|
Dividend per aandeel
|
0,6000
|
0,5000
|
0,5000
|
0,5000
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
11/08/20
|
23/02/21
|
10/08/21
|
22/02/22
|
11/05/22
|
9/08/22
|
9/08/22
|
8/11/22
|
21/02/23
|
9/05/23
|
8/08/23
|
8/08/23
|
14/11/23
|
20/02/24
|
15/05/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.376
|
19.997
|
18.264
|
-
|
-
|
20.998
|
20.059
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,892
x
|
3,729
x
|
2,163
x
|
-
|
-
|
2,423
x
|
2,433
x
|
-
|
Free Cash Flow
1 |
2.651
|
-1.272
|
3.926
|
-
|
-
|
2.944
|
4.204
|
3.879
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
11%
|
18%
|
-
|
-
|
12,7%
|
11,8%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
9,14%
|
6%
|
10,1%
|
-
|
-
|
8,8%
|
7,29%
|
7,5%
|
Totale activa
1 |
59.108
|
70.854
|
69.819
|
-
|
-
|
71.138
|
90.539
|
92.006
|
Nettoactief per aandeel
2 |
17,30
|
17,50
|
21,60
|
-
|
-
|
28,40
|
30,30
|
32,40
|
Cashflow per aandeel
2 |
1,260
|
-0,5800
|
2,060
|
-
|
-
|
2,990
|
3,570
|
3,390
|
Capex
1 |
55,2
|
52,9
|
83,3
|
-
|
-
|
486
|
297
|
423
|
Capex/omzet
|
0,23%
|
0,26%
|
0,29%
|
-
|
-
|
1,44%
|
0,9%
|
1,24%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
18,5
THB Gemiddelde koersdoel
22,69
THB Spread / Gemiddelde doel +22,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,78% | 26,36 mld. | | +3,75% | 25,9 mld. | | +27,31% | 25,67 mld. | | +19,65% | 24,19 mld. | | +10,32% | 20,63 mld. | | +36,75% | 20,37 mld. | | -5,18% | 18,43 mld. | | +3,23% | 16,74 mld. | | +40,07% | 16,42 mld. |
andere onroerend goed ontwikkeling & transacties
|