slotkoers
Thailand S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
249
THB
|
-0,80%
|
|
+1,63%
|
-18,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
470.400
|
453.600
|
463.200
|
410.400
|
367.200
|
298.800
|
-
|
-
|
Bedrijfswaarde
1 |
653.592
|
650.564
|
698.704
|
703.589
|
640.911
|
566.332
|
558.565
|
583.203
|
K/w-verhouding
|
14,7
x
|
13,3
x
|
9,82
x
|
19,2
x
|
14,2
x
|
14,6
x
|
10,5
x
|
8,85
x
|
Dividendrendement
|
3,57%
|
3,7%
|
4,79%
|
2,34%
|
1,96%
|
3,13%
|
4,34%
|
5,1%
|
Marktkapitalisatie/omzet
|
1,07
x
|
1,13
x
|
0,87
x
|
0,72
x
|
0,73
x
|
0,53
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1,49
x
|
1,63
x
|
1,32
x
|
1,24
x
|
1,28
x
|
1
x
|
0,92
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,4
x
|
9,83
x
|
4,27
x
|
18,4
x
|
9,83
x
|
7,98
x
|
7,89
x
|
Bedrijfswaarde/FCF
|
55,6
x
|
34,1
x
|
-36,4
x
|
-84,3
x
|
53,5
x
|
-22,5
x
|
115
x
|
94
x
|
FCF Yield
|
1,8%
|
2,93%
|
-2,75%
|
-1,19%
|
1,87%
|
-4,45%
|
0,87%
|
1,06%
|
Price to Book
|
1,68
x
|
1,41
x
|
1,27
x
|
1,1
x
|
1,01
x
|
0,77
x
|
0,73
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
1.200.000
|
1.200.000
|
1.200.000
|
1.200.000
|
1.200.000
|
1.200.000
|
-
|
-
|
Referentieprijs
2 |
392,0
|
378,0
|
386,0
|
342,0
|
306,0
|
249,0
|
249,0
|
249,0
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
437.980
|
399.939
|
530.112
|
569.609
|
499.646
|
564.068
|
604.011
|
629.068
|
EBITDA
1 |
51.795
|
57.277
|
71.091
|
164.820
|
34.888
|
57.600
|
70.000
|
73.889
|
Bedrijfsresultaat (EBIT)
1 |
27.864
|
29.899
|
42.256
|
135.359
|
5.148
|
22.185
|
30.652
|
35.121
|
Operationele Marge
|
6,36%
|
7,48%
|
7,97%
|
23,76%
|
1,03%
|
3,93%
|
5,07%
|
5,58%
|
Resultaat voor belastingen (EBT)
1 |
39.363
|
43.109
|
63.636
|
22.375
|
32.155
|
23.717
|
34.922
|
40.051
|
Nettowinst (verlies)
1 |
32.014
|
34.144
|
47.174
|
21.382
|
25.915
|
19.610
|
27.551
|
32.089
|
Nettomarge
|
7,31%
|
8,54%
|
8,9%
|
3,75%
|
5,19%
|
3,48%
|
4,56%
|
5,1%
|
WPA
2 |
26,68
|
28,45
|
39,31
|
17,82
|
21,60
|
17,08
|
23,80
|
28,14
|
Free Cash Flow
1 |
11.760
|
19.058
|
-19.207
|
-8.346
|
11.985
|
-25.206
|
4.842
|
6.207
|
FCF-marge
|
2,69%
|
4,77%
|
-3,62%
|
-1,47%
|
2,4%
|
-4,47%
|
0,8%
|
0,99%
|
Kasstroomconversie (ebitda)
|
22,7%
|
33,27%
|
-
|
-
|
34,35%
|
-
|
6,92%
|
8,4%
|
Kasstroomconversie (nettowinst)
|
36,73%
|
55,82%
|
-
|
-
|
46,25%
|
-
|
17,57%
|
19,34%
|
Dividend per aandeel
2 |
14,00
|
14,00
|
18,50
|
8,000
|
6,000
|
7,786
|
10,80
|
12,70
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
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
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
201.751
|
255.621
|
131.825
|
142.665
|
152.494
|
152.534
|
305.028
|
142.392
|
122.189
|
128.748
|
124.631
|
253.379
|
125.649
|
120.618
|
124.266
|
138.751
|
138.751
|
125.487
|
EBITDA
1 |
37.388
|
45.645
|
11.441
|
14.005
|
13.685
|
11.851
|
25.537
|
9.122
|
35.083
|
9.982
|
13.938
|
25.996
|
10.879
|
5.445
|
12.509
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
15.320
|
31.678
|
3.990
|
6.589
|
6.556
|
4.579
|
11.135
|
1.635
|
27.512
|
2.860
|
3.064
|
-
|
3.748
|
-2.864
|
4.875
|
4.634
|
4.634
|
4.634
|
Operationele Marge
|
7,59%
|
12,39%
|
3,03%
|
4,62%
|
4,3%
|
3%
|
3,65%
|
1,15%
|
22,52%
|
2,22%
|
2,46%
|
-
|
2,98%
|
-2,37%
|
3,92%
|
3,34%
|
3,34%
|
3,69%
|
Resultaat voor belastingen (EBT)
1 |
18.616
|
43.925
|
9.427
|
10.284
|
11.014
|
11.520
|
22.534
|
1.800
|
-1.959
|
20.329
|
9.271
|
29.600
|
3.230
|
-674,9
|
4.050
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
16.355
|
32.050
|
6.817
|
8.307
|
8.844
|
9.938
|
18.781
|
2.444
|
157,2
|
16.526
|
8.082
|
24.608
|
2.441
|
-1.134
|
2.425
|
-
|
-
|
-
|
Nettomarge
|
8,11%
|
12,54%
|
5,17%
|
5,82%
|
5,8%
|
6,52%
|
6,16%
|
1,72%
|
0,13%
|
12,84%
|
6,48%
|
9,71%
|
1,94%
|
-0,94%
|
1,95%
|
-
|
-
|
-
|
WPA
2 |
13,63
|
26,71
|
5,680
|
6,920
|
7,370
|
8,280
|
15,65
|
2,040
|
0,1300
|
13,77
|
6,740
|
20,51
|
2,030
|
-0,9400
|
2,020
|
7,040
|
7,040
|
7,040
|
Dividend per aandeel
2 |
5,500
|
8,500
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,500
|
-
|
Datum van publicatie
|
29/07/20
|
29/07/21
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
26/07/23
|
26/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
183.192
|
196.964
|
235.504
|
293.189
|
273.711
|
267.532
|
259.765
|
284.403
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,537
x
|
3,439
x
|
3,313
x
|
1,779
x
|
7,845
x
|
4,645
x
|
3,711
x
|
3,849
x
|
Free Cash Flow
1 |
11.760
|
19.058
|
-19.207
|
-8.346
|
11.985
|
-25.206
|
4.842
|
6.207
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
11,4%
|
13,7%
|
5,8%
|
7,02%
|
5,39%
|
7,28%
|
7,95%
|
ROA (netto-inkomsten/totale activa)
|
5,23%
|
4,9%
|
5,86%
|
2,4%
|
2,88%
|
2,17%
|
3,1%
|
3,86%
|
Totale activa
1 |
612.257
|
696.814
|
805.241
|
890.931
|
900.045
|
905.757
|
887.365
|
832.187
|
Nettoactief per aandeel
2 |
234,0
|
268,0
|
305,0
|
312,0
|
303,0
|
324,0
|
341,0
|
351,0
|
Cashflow per aandeel
2 |
49,80
|
58,70
|
32,30
|
24,80
|
36,70
|
39,50
|
43,80
|
35,70
|
Capex
1 |
48.057
|
51.357
|
58.007
|
38.065
|
32.023
|
40.337
|
37.321
|
36.486
|
Capex/omzet
|
10,97%
|
12,84%
|
10,94%
|
6,68%
|
6,41%
|
7,15%
|
6,18%
|
5,8%
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
249
THB Gemiddelde koersdoel
301,3
THB Spread / Gemiddelde doel +21,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,63% | 8,13 mld. | | +11,11% | 867 mld. | | 0,00% | 239 mld. | | +27,65% | 180 mld. | | -7,90% | 126 mld. | | +43,76% | 79,69 mld. | | -6,43% | 74,46 mld. | | -12,86% | 51 mld. | | -24,89% | 38,55 mld. | | +38,72% | 31,89 mld. |
consumenten goederen conglomeraten
|