Watchlist verwalten

Watchlist

Kurs: 12,81 USD Markt geschlossen

Marktkap.: $11,51 Mrd.

	CP All PCL OTC:CPPCY	TH
M	MGIC Investment Corp F:MGC	US
O	Owens & Minor Inc XBER:6OM	US
O	Omnicell Inc F:OC9	US
D	Draegerwerk AG & Co KGaA DUS:DRW8	DE
R	Remgro Ltd XMUN:RE7	ZA
T	Trane Technologies PLC XBER:2IS	IE
B	British American Tobacco PLC XHAM:BMT	UK
E	East Japan Railway Co DUS:EJR	JP
	Wisekey International Holding AG F:1W81	CH
	United Overseas Bank Ltd F:UOB0	SG

Gewinn- und Verlustrechnung

Währung: THB

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Umsatz
Zinsaufwand	38	50	65	84	112	148	199	250	311	392	477	571	634	643	635	617	505	363	215	56	2	2	0	0	0	0	0	0	0	0	0	0	0	0	127	1.037	2.214	3.560	5.830	7.336	8.518	9.436	9.205	8.863	8.586	8.377	8.307	8.393	8.442	8.428	8.345	8.185	7.993	7.741	7.560	7.395	7.196	7.156	7.007	6.844	6.721	6.852	7.145	7.465	8.526	9.546	11.099	11.708	12.643	13.567	14.015	15.698	16.832	17.415	17.583	17.294	16.558	16.052	15.785	15.651	15.495	15.362	0	0	0
Umsatz	74.622 N/A	80.399 +8%	85.929 +7%	91.378 +6%	94.355 +3%	95.955 +2%	97.239 +1%	97.781 +1%	99.770 +2%	101.342 +2%	104.115 +3%	106.674 +2%	110.625 +4%	115.212 +4%	119.419 +4%	124.821 +5%	124.083 -1%	118.550 -4%	115.127 -3%	110.479 -4%	112.377 +2%	118.442 +5%	124.235 +5%	129.124 +4%	134.954 +5%	140.141 +4%	145.936 +4%	152.697 +5%	155.360 +2%	161.203 +4%	167.835 +4%	176.293 +5%	188.702 +7%	196.127 +4%	201.594 +3%	235.441 +17%	272.286 +16%	308.005 +13%	345.868 +12%	351.189 +2%	357.766 +2%	367.162 +3%	375.509 +2%	384.201 +2%	391.817 +2%	401.233 +2%	413.939 +3%	426.217 +3%	434.712 +2%	443.072 +2%	449.208 +1%	458.808 +2%	471.069 +3%	481.393 +2%	490.098 +2%	497.255 +1%	508.212 +2%	518.961 +2%	532.368 +3%	542.561 +2%	550.901 +2%	557.783 +1%	542.638 -3%	537.035 -1%	525.884 -2%	513.462 -2%	522.507 +2%	517.804 -1%	565.060 +9%	630.920 +12%	706.985 +12%	789.315 +12%	829.099 +5%	850.585 +3%	867.977 +2%	880.411 +1%	895.281 +2%	913.701 +2%	929.046 +2%	943.039 +2%	958.998 +2%	970.481 +1%	978.398 +1%	986.954 +1%	990.663 +0%
Bruttogewinn
Umsatzkosten	(60.734)	(65.511)	(70.129)	(75.050)	(77.052)	(77.725)	(78.062)	(77.705)	(79.008)	(79.043)	(81.174)	(82.867)	(86.157)	(89.191)	(91.657)	(95.284)	(94.354)	(89.306)	(86.065)	(81.752)	(82.718)	(87.560)	(92.376)	(96.506)	(98.837)	(105.379)	(109.775)	(114.737)	(116.863)	(120.870)	(125.278)	(131.326)	(140.091)	(145.514)	(149.444)	(178.600)	(210.657)	(241.420)	(273.796)	(277.500)	(281.443)	(288.417)	(294.521)	(300.747)	(306.519)	(313.647)	(323.547)	(333.079)	(339.688)	(345.869)	(350.167)	(357.309)	(366.002)	(373.680)	(380.698)	(386.275)	(394.632)	(402.848)	(412.677)	(419.944)	(426.063)	(431.694)	(421.172)	(418.009)	(410.880)	(402.361)	(409.784)	(407.385)	(444.771)	(496.088)	(556.475)	(619.881)	(651.100)	(667.496)	(679.067)	(688.723)	(699.010)	(712.120)	(722.978)	(731.762)	(742.490)	(750.083)	(755.354)	(761.844)	(765.546)
Bruttogewinn	13.888 N/A	14.888 +7%	15.800 +6%	16.328 +3%	17.303 +6%	18.229 +5%	19.176 +5%	20.075 +5%	20.762 +3%	22.298 +7%	22.939 +3%	23.805 +4%	24.468 +3%	26.020 +6%	27.762 +7%	29.537 +6%	29.729 +1%	29.244 -2%	29.062 -1%	28.727 -1%	29.659 +3%	30.882 +4%	31.860 +3%	32.619 +2%	36.117 +11%	34.764 -4%	36.162 +4%	37.961 +5%	38.497 +1%	40.334 +5%	42.558 +6%	44.968 +6%	48.611 +8%	50.612 +4%	52.149 +3%	56.840 +9%	61.629 +8%	66.585 +8%	72.073 +8%	73.691 +2%	76.323 +4%	78.747 +3%	80.990 +3%	83.455 +3%	85.299 +2%	87.587 +3%	90.391 +3%	93.137 +3%	95.024 +2%	97.201 +2%	99.040 +2%	101.498 +2%	105.067 +4%	107.713 +3%	109.400 +2%	110.980 +1%	113.581 +2%	116.114 +2%	119.691 +3%	122.618 +2%	124.838 +2%	126.089 +1%	121.466 -4%	119.026 -2%	115.004 -3%	111.102 -3%	112.723 +1%	110.419 -2%	120.289 +9%	134.832 +12%	150.510 +12%	169.434 +13%	177.999 +5%	183.090 +3%	188.910 +3%	191.688 +1%	196.271 +2%	201.581 +3%	206.069 +2%	211.278 +3%	216.507 +2%	220.398 +2%	223.044 +1%	225.110 +1%	225.117 +0%
Operatives Ergebnis
Operative Kosten	(11.314)	(12.490)	(13.533)	(14.328)	(15.980)	(17.079)	(18.340)	(19.430)	(21.014)	(22.668)	(23.758)	(24.819)	(24.766)	(25.320)	(25.991)	(26.813)	(26.220)	(25.396)	(24.240)	(22.927)	(23.160)	(23.864)	(24.221)	(24.527)	(27.192)	(25.205)	(26.044)	(27.280)	(28.169)	(29.455)	(31.339)	(33.094)	(35.394)	(37.042)	(38.622)	(42.329)	(46.474)	(50.734)	(54.196)	(54.796)	(55.830)	(56.246)	(57.607)	(59.501)	(60.030)	(61.813)	(63.570)	(65.279)	(66.746)	(68.223)	(69.626)	(71.342)	(73.806)	(75.789)	(77.494)	(78.921)	(81.553)	(83.740)	(87.657)	(90.137)	(91.751)	(93.059)	(90.282)	(89.515)	(87.535)	(86.442)	(87.531)	(87.283)	(96.251)	(106.993)	(120.210)	(134.403)	(142.191)	(146.297)	(150.442)	(153.042)	(154.819)	(157.688)	(160.122)	(163.198)	(166.443)	(168.486)	(170.030)	(171.778)	(172.353)
Vertriebs-, Verwaltungs- und Gemeinkosten	(15.012)	(16.471)	(17.669)	(18.815)	(20.485)	(21.788)	(23.142)	(24.257)	(25.921)	(26.217)	(27.194)	(28.094)	(29.099)	(29.804)	(30.678)	(31.670)	(31.076)	(30.352)	(29.164)	(27.930)	(28.247)	(28.818)	(29.311)	(29.800)	(32.983)	(31.090)	(32.237)	(33.699)	(31.399)	(35.200)	(37.429)	(40.128)	(41.079)	(46.151)	(48.123)	(53.038)	(54.495)	(63.233)	(67.494)	(67.684)	(63.409)	(69.404)	(70.973)	(73.159)	(67.703)	(76.235)	(79.232)	(81.609)	(76.605)	(85.526)	(86.819)	(89.160)	(83.845)	(94.026)	(95.886)	(97.260)	(100.195)	(102.611)	(106.705)	(109.567)	(111.562)	(113.192)	(110.506)	(109.953)	(107.858)	(106.768)	(108.194)	(107.489)	(116.867)	(128.944)	(142.311)	(157.625)	(165.414)	(170.297)	(175.360)	(177.929)	(179.912)	(183.275)	(186.244)	(190.323)	(194.588)	(196.998)	(199.277)	(201.716)	(203.279)
Abschreibungen	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2.634)	0	0	0	(2.658)	0	0	0	(3.814)	0	0	0	(5.341)	0	0	0	(6.198)	0	0	0	(7.061)	0	0	0	(8.057)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sonstige operative Kosten	3.698	3.982	4.137	4.488	4.505	4.709	4.802	4.827	4.907	3.549	3.437	3.276	4.334	4.485	4.687	4.856	4.856	4.955	4.923	5.002	5.087	4.953	5.089	5.273	5.790	5.884	6.192	6.418	5.863	5.744	6.089	7.033	8.343	9.108	9.500	10.708	11.835	12.499	13.298	12.888	12.920	13.158	13.365	13.657	13.871	14.421	15.662	16.330	16.920	17.301	17.191	17.817	18.095	18.238	18.393	18.338	18.642	18.870	19.048	19.430	19.811	20.132	20.224	20.439	20.323	20.326	20.662	20.207	20.616	21.951	22.101	23.222	23.223	24.000	24.917	24.887	25.092	25.587	26.122	27.125	28.145	28.512	29.246	29.938	30.925
Operatives Ergebnis	2.574 N/A	2.399 -7%	2.268 -5%	2.000 -12%	1.323 -34%	1.151 -13%	837 -27%	647 -23%	(252) N/A	(369) -46%	(817) -121%	(1.012) -24%	(298) +71%	701 N/A	1.771 +153%	2.723 +54%	3.508 +29%	3.848 +10%	4.822 +25%	5.800 +20%	6.499 +12%	7.017 +8%	7.638 +9%	8.092 +6%	8.925 +10%	9.558 +7%	10.117 +6%	10.680 +6%	10.328 -3%	10.879 +5%	11.219 +3%	11.874 +6%	13.217 +11%	13.571 +3%	13.528 0%	14.512 +7%	15.154 +4%	15.851 +5%	17.876 +13%	18.893 +6%	20.493 +8%	22.497 +10%	23.379 +4%	23.951 +2%	25.269 +6%	25.772 +2%	26.820 +4%	27.857 +4%	28.278 +2%	28.978 +2%	29.414 +2%	30.156 +3%	31.261 +4%	31.924 +2%	31.906 0%	32.059 +0%	32.028 0%	32.373 +1%	32.033 -1%	32.481 +1%	33.087 +2%	33.029 0%	31.184 -6%	29.512 -5%	27.469 -7%	24.659 -10%	25.192 +2%	23.136 -8%	24.038 +4%	27.839 +16%	30.299 +9%	35.032 +16%	35.808 +2%	36.793 +3%	38.468 +5%	38.646 +0%	41.451 +7%	43.893 +6%	45.947 +5%	48.080 +5%	50.064 +4%	51.912 +4%	53.013 +2%	53.331 +1%	52.764 -1%
Ergebnis vor Steuern
Zinserträge/-aufwendungen	(19)	(36)	(48)	(59)	(56)	(74)	(97)	(144)	(150)	(142)	(167)	(210)	(235)	(133)	(78)	(31)	(14)	2	35	200	288	350	442	384	233	241	290	424	667	714	700	749	771	810	719	(749)	(2.233)	(3.543)	(5.940)	(6.819)	(7.904)	(9.020)	(8.837)	(8.718)	(8.385)	(8.116)	(8.004)	(8.071)	(8.135)	(8.136)	(8.074)	(7.953)	(7.754)	(7.545)	(7.314)	(7.069)	(6.876)	(6.774)	(6.578)	(6.507)	(6.323)	(6.466)	(6.856)	(7.169)	(8.207)	(9.197)	(10.610)	(11.497)	(12.333)	(13.140)	(13.549)	(14.841)	(15.726)	(15.915)	(16.040)	(15.449)	(14.997)	(14.490)	(14.080)	(14.652)	(14.171)	(14.381)	(14.652)	(13.707)	(13.844)
Nicht wiederkehrende Posten	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	873	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sonstige Erträge gesamt	0	0	1	0	0	0	(1)	0	0	1	0	(1)	0	(1)	0	0	1	(1)	(1)	(1)	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	1	1	1	0	1	1	1	0	1	0	0	0	(1)	1	1	0	1	(1)	(1)	0	(1)	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Vorsteuergewinn	2.555 N/A	2.363 -8%	2.221 -6%	1.941 -13%	1.267 -35%	1.077 -15%	739 -31%	503 -32%	(402) N/A	(510) -27%	(984) -93%	(1.223) -24%	(533) +56%	567 N/A	1.693 +199%	2.692 +59%	3.495 +30%	3.849 +10%	4.856 +26%	5.999 +24%	6.787 +13%	7.366 +9%	8.079 +10%	8.475 +5%	9.157 +8%	9.799 +7%	10.407 +6%	11.104 +7%	10.995 -1%	11.593 +5%	11.919 +3%	12.623 +6%	13.988 +11%	14.382 +3%	14.248 -1%	13.764 -3%	12.921 -6%	12.309 -5%	11.937 -3%	12.075 +1%	12.589 +4%	13.478 +7%	14.542 +8%	15.233 +5%	16.884 +11%	17.655 +5%	18.817 +7%	19.787 +5%	20.142 +2%	20.843 +3%	21.339 +2%	22.202 +4%	23.506 +6%	24.378 +4%	24.593 +1%	24.990 +2%	25.152 +1%	25.600 +2%	25.456 -1%	25.974 +2%	26.764 +3%	26.563 -1%	24.327 -8%	22.343 -8%	19.262 -14%	15.462 -20%	14.582 -6%	11.639 -20%	12.577 +8%	14.698 +17%	16.750 +14%	20.190 +21%	20.082 -1%	20.878 +4%	22.429 +7%	23.197 +3%	26.454 +14%	29.402 +11%	31.866 +8%	33.428 +5%	35.893 +7%	37.531 +5%	38.361 +2%	39.624 +3%	38.919 -2%
Nettogewinn
Steueraufwand	(661)	(689)	(735)	(780)	(712)	(743)	(797)	(844)	(865)	(923)	(862)	(752)	(829)	(918)	(1.061)	(1.219)	(1.205)	(1.317)	(1.447)	(1.624)	(1.774)	(1.915)	(2.087)	(2.225)	(2.487)	(2.719)	(2.923)	(3.115)	(2.981)	(2.910)	(2.802)	(2.761)	(2.931)	(2.870)	(2.684)	(2.500)	(2.292)	(2.183)	(2.191)	(2.223)	(2.270)	(2.442)	(2.616)	(2.735)	(3.066)	(3.184)	(3.285)	(3.399)	(3.323)	(3.314)	(3.363)	(3.384)	(3.487)	(3.717)	(3.779)	(3.924)	(3.969)	(4.020)	(3.854)	(3.923)	(4.070)	(3.970)	(3.642)	(3.257)	(2.759)	(1.997)	(1.798)	(1.368)	(525)	(1.101)	(1.799)	(2.533)	(3.861)	(3.957)	(4.097)	(4.081)	(4.602)	(5.202)	(5.605)	(5.869)	(6.381)	(6.693)	(6.941)	(7.257)	(7.045)
Ergebnis aus fortgeführten Geschäftsbereichen	1.894	1.676	1.487	1.162	556	333	(59)	(342)	(1.267)	(1.434)	(1.847)	(1.976)	(1.362)	(351)	632	1.474	2.290	2.533	3.410	4.375	5.013	5.450	5.990	6.248	6.670	7.079	7.484	7.990	8.013	8.684	9.118	9.862	11.057	11.511	11.562	11.263	10.628	10.127	9.748	9.854	10.319	11.037	11.928	12.499	13.818	14.472	15.532	16.388	16.819	17.528	17.975	18.817	20.019	20.661	20.814	21.066	21.183	21.581	21.602	22.051	22.694	22.593	20.685	19.086	16.503	13.465	12.784	10.271	12.052	13.597	14.951	17.657	16.221	16.920	18.331	19.116	21.852	24.200	26.261	27.558	29.512	30.837	31.419	32.367	31.875
Ergebnisanteil Minderheitsgesellschafter	(198)	(37)	176	511	952	1.193	1.586	1.878	2.599	2.860	3.151	3.161	2.822	2.312	1.928	1.667	1.012	932	425	31	(21)	(29)	(35)	(38)	(6)	(8)	(12)	(15)	(6)	(3)	(5)	(19)	(34)	(35)	(39)	(57)	(91)	(110)	(128)	(122)	(119)	(126)	(129)	(140)	(135)	(132)	(136)	(135)	(143)	(152)	(148)	(135)	(111)	(102)	(123)	(164)	(253)	(299)	(305)	(323)	(351)	(374)	(373)	(388)	(400)	(408)	(425)	(417)	933	242	(297)	(820)	(2.949)	(2.979)	(2.955)	(2.993)	(3.370)	(3.521)	(3.781)	(3.895)	(4.166)	(4.226)	(4.279)	(4.238)	(3.669)
Nettogewinn	1.696 N/A	1.637 -3%	1.662 +2%	1.673 +1%	1.508 -10%	1.528 +1%	1.529 +0%	1.537 +1%	1.332 -13%	1.426 +7%	1.305 -8%	1.186 -9%	1.460 +23%	1.962 +34%	2.559 +30%	3.140 +23%	3.301 +5%	3.464 +5%	3.834 +11%	4.406 +15%	4.992 +13%	5.421 +9%	5.956 +10%	6.210 +4%	6.663 +7%	7.071 +6%	7.472 +6%	7.975 +7%	8.008 +0%	8.681 +8%	9.113 +5%	9.844 +8%	11.023 +12%	11.478 +4%	11.525 +0%	11.206 -3%	10.537 -6%	10.016 -5%	9.619 -4%	9.731 +1%	10.200 +5%	10.909 +7%	11.797 +8%	12.358 +5%	13.682 +11%	14.340 +5%	15.396 +7%	16.253 +6%	16.677 +3%	17.377 +4%	17.828 +3%	18.683 +5%	19.908 +7%	20.559 +3%	20.691 +1%	20.903 +1%	20.930 +0%	21.282 +2%	21.297 +0%	21.475 +1%	21.343 -1%	21.466 +1%	19.308 -10%	17.694 -8%	15.099 -15%	12.055 -20%	11.359 -6%	8.854 -22%	11.985 +35%	12.849 +7%	13.674 +6%	15.923 +16%	12.493 -22%	13.286 +6%	14.845 +12%	15.663 +6%	18.022 +15%	20.217 +12%	22.019 +9%	23.202 +5%	24.885 +7%	26.153 +5%	26.681 +2%	27.669 +4%	27.746 +0%
Verwässertes EPS	0,19 N/A	0,18 -5%	0,18 N/A	0,18 N/A	0,17 -6%	0,16 -6%	0,16 N/A	0,16 N/A	0,15 -6%	0,16 +7%	0,15 -6%	0,14 -7%	0,16 +14%	0,22 +38%	0,29 +32%	0,35 +21%	0,37 +6%	0,39 +5%	0,43 +10%	0,5 +16%	0,56 +12%	0,61 +9%	0,67 +10%	0,7 +4%	0,74 +6%	0,79 +7%	0,83 +5%	0,88 +6%	0,89 +1%	0,97 +9%	1,02 +5%	1,1 +8%	1,23 +12%	1,27 +3%	1,27 N/A	1,24 -2%	1,17 -6%	1,11 -5%	1,07 -4%	1,08 +1%	1,14 +6%	1,21 +6%	1,31 +8%	1,37 +5%	1,52 +11%	1,59 +5%	1,71 +8%	1,81 +6%	1,86 +3%	1,94 +4%	1,99 +3%	2,08 +5%	2,22 +7%	2,29 +3%	2,3 +0%	2,33 +1%	2,33 N/A	2,37 +2%	2,37 N/A	2,39 +1%	2,38 0%	2,39 +0%	2,15 -10%	1,97 -8%	1,68 -15%	1,34 -20%	1,26 -6%	0,99 -21%	1,33 +34%	1,43 +8%	1,52 +6%	1,77 +16%	1,39 -21%	1,48 +6%	1,65 +11%	1,74 +5%	2,01 +16%	2,25 +12%	2,45 +9%	2,58 +5%	2,77 +7%	2,91 +5%	2,97 +2%	3,08 +4%	3,1 +1%