slotkoers
Thailand S.E.
00:00:00 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
220
THB
|
+1,85%
|
|
-0,45%
|
+18,60%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
9.463
|
14.022
|
13.486
|
13.869
|
15.785
|
16.858
|
-
|
-
|
Bedrijfswaarde
1 |
5.120
|
14.022
|
7.347
|
5.893
|
15.785
|
7.918
|
7.221
|
16.858
|
K/w-verhouding
|
4,74
x
|
13,2
x
|
8,87
x
|
7,95
x
|
8,98
x
|
9,87
x
|
9,14
x
|
8,63
x
|
Dividendrendement
|
6,68%
|
3,01%
|
4,83%
|
11%
|
-
|
6,5%
|
6,85%
|
8,71%
|
Marktkapitalisatie/omzet
|
0,62
x
|
1,2
x
|
0,99
x
|
0,96
x
|
1,1
x
|
1,19
x
|
1,13
x
|
1,06
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
1,2
x
|
0,54
x
|
0,41
x
|
1,1
x
|
0,56
x
|
0,48
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
1,55
x
|
5,73
x
|
2,36
x
|
1,92
x
|
4,7
x
|
2,3
x
|
2,11
x
|
4,68
x
|
Bedrijfswaarde/FCF
|
-22,9
x
|
11
x
|
4,46
x
|
2,54
x
|
-
|
8,58
x
|
4,62
x
|
26
x
|
FCF Yield
|
-4,36%
|
9,05%
|
22,4%
|
39,3%
|
-
|
11,7%
|
21,6%
|
3,85%
|
Price to Book
|
0,55
x
|
0,75
x
|
0,67
x
|
0,65
x
|
-
|
0,76
x
|
0,75
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
76.625
|
76.625
|
76.625
|
76.625
|
76.625
|
76.625
|
-
|
-
|
Referentieprijs
2 |
123,5
|
183,0
|
176,0
|
181,0
|
206,0
|
220,0
|
220,0
|
220,0
|
Datum van publicatie
|
15/05/20
|
14/05/21
|
20/05/22
|
22/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
15.150
|
11.728
|
13.582
|
14.448
|
14.380
|
14.157
|
14.969
|
15.870
|
EBITDA
1 |
3.309
|
2.448
|
3.118
|
3.064
|
3.359
|
3.436
|
3.429
|
3.602
|
Bedrijfsresultaat (EBIT)
1 |
1.863
|
892,4
|
1.544
|
1.515
|
1.801
|
1.854
|
1.952
|
2.178
|
Operationele Marge
|
12,3%
|
7,61%
|
11,37%
|
10,49%
|
12,53%
|
13,1%
|
13,04%
|
13,72%
|
Resultaat voor belastingen (EBT)
1 |
2.446
|
-
|
1.890
|
2.153
|
2.179
|
1.952
|
2.119
|
2.167
|
Nettowinst (verlies)
1 |
1.997
|
1.061
|
1.521
|
1.746
|
1.757
|
1.708
|
1.843
|
1.952
|
Nettomarge
|
13,18%
|
9,05%
|
11,2%
|
12,08%
|
12,22%
|
12,07%
|
12,31%
|
12,3%
|
WPA
2 |
26,07
|
13,85
|
19,85
|
22,78
|
22,93
|
22,29
|
24,06
|
25,48
|
Free Cash Flow
1 |
-223,1
|
1.269
|
1.646
|
2.319
|
-
|
922,8
|
1.563
|
649,4
|
FCF-marge
|
-1,47%
|
10,82%
|
12,12%
|
16,05%
|
-
|
6,52%
|
10,44%
|
4,09%
|
Kasstroomconversie (ebitda)
|
-
|
51,83%
|
52,79%
|
75,68%
|
-
|
26,85%
|
45,57%
|
18,03%
|
Kasstroomconversie (nettowinst)
|
-
|
119,57%
|
108,24%
|
132,82%
|
-
|
54,02%
|
84,78%
|
33,26%
|
Dividend per aandeel
2 |
8,250
|
5,500
|
8,500
|
20,00
|
-
|
14,31
|
15,08
|
19,17
|
Datum van publicatie
|
15/05/20
|
14/05/21
|
20/05/22
|
22/05/23
|
17/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.512
|
3.283
|
-
|
3.602
|
4.012
|
3.306
|
3.745
|
-
|
3.607
|
3.722
|
EBITDA
1 |
723,8
|
602,9
|
-
|
658,5
|
955,7
|
638,4
|
-
|
-
|
786,7
|
911,3
|
Bedrijfsresultaat (EBIT)
1 |
393,5
|
278,7
|
-
|
337,4
|
575,4
|
239,5
|
328,3
|
567,8
|
395,6
|
535,9
|
Operationele Marge
|
11,21%
|
8,49%
|
-
|
9,37%
|
14,34%
|
7,24%
|
8,77%
|
-
|
10,97%
|
14,4%
|
Resultaat voor belastingen (EBT)
1 |
495,1
|
396,5
|
-
|
469,8
|
697,9
|
393,4
|
603,1
|
-
|
553,9
|
628,9
|
Nettowinst (verlies)
1 |
396,7
|
317,4
|
486,7
|
376,3
|
565,3
|
314,9
|
495,5
|
810,4
|
443
|
503,5
|
Nettomarge
|
11,3%
|
9,67%
|
-
|
10,45%
|
14,09%
|
9,53%
|
13,23%
|
-
|
12,28%
|
13,53%
|
WPA
2 |
5,180
|
4,140
|
6,350
|
4,910
|
7,380
|
4,110
|
6,470
|
10,58
|
5,780
|
6,570
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
5/08/22
|
28/10/22
|
27/01/23
|
22/05/23
|
3/08/23
|
27/10/23
|
27/10/23
|
8/02/24
|
17/05/24
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.343
|
-
|
6.139
|
7.976
|
-
|
8.940
|
9.636
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-223
|
1.269
|
1.646
|
2.319
|
-
|
923
|
1.563
|
649
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
5,89%
|
7,85%
|
8,45%
|
-
|
7,89%
|
8,37%
|
8,66%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
5,06%
|
6,82%
|
7,37%
|
-
|
7,01%
|
7,3%
|
7,66%
|
Totale activa
1 |
19.947
|
20.956
|
22.300
|
23.691
|
-
|
24.370
|
25.238
|
25.490
|
Nettoactief per aandeel
2 |
226,0
|
244,0
|
261,0
|
278,0
|
-
|
289,0
|
293,0
|
297,0
|
Cashflow per aandeel
2 |
40,10
|
37,50
|
33,60
|
39,10
|
-
|
38,60
|
34,30
|
31,00
|
Capex
1 |
3.298
|
1.604
|
927
|
677
|
-
|
1.042
|
829
|
908
|
Capex/omzet
|
21,77%
|
13,68%
|
6,83%
|
4,68%
|
-
|
7,36%
|
5,53%
|
5,72%
|
Datum van publicatie
|
15/05/20
|
14/05/21
|
20/05/22
|
22/05/23
|
17/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
220
THB Gemiddelde koersdoel
219,2
THB Spread / Gemiddelde doel -0,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,60% | 451 mln. | | +18,81% | 45,2 mld. | | -23,05% | 19,16 mld. | | +14,57% | 18,68 mld. | | +27,68% | 16,73 mld. | | +4,43% | 16,31 mld. | | +92,89% | 15,47 mld. | | +37,04% | 12,13 mld. | | +54,50% | 12,04 mld. | | -26,76% | 12,04 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|