Schlusskurs
Andere Börsenplätze
|
% 5 Tage | % 1. Jan. | ||
21.70 THB | +1.88% |
|
+1.40% | -17.33% |
Voraussichtliche Gewinn- und Verlustrechnung: Com7
Steuerjahr: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Umsatz 1 | 33’362 | 37’306 | 51’126 | 62’733 | 69’559 | 77’728 | 84’538 | 91’143 |
Veränderung | - | 11.82% | 37.05% | 22.7% | 10.88% | 11.74% | 8.76% | 7.81% |
EBITDA 1 | 1’691 | 2’354 | 3’872 | 4’636 | 4’712 | 5’115 | 5’631 | 6’199 |
Veränderung | - | 39.19% | 64.47% | 19.74% | 1.63% | 8.56% | 10.1% | 10.09% |
Betriebsergebnis (EBIT) 1 | 1’491 | 1’724 | 3’084 | 3’840 | 3’804 | 4’113 | 4’572 | 5’034 |
Veränderung | - | 15.61% | 78.9% | 24.49% | -0.94% | 8.15% | 11.14% | 10.1% |
Gezahlte Zinsen 1 | -52.45 | -53.15 | -47.89 | -103 | -232.5 | -297.4 | -293.9 | -287.7 |
Gewinn vor Steuern (EBT) 1 | 1’505 | 1’823 | 3’183 | 3’832 | 3’522 | 3’881 | 4’407 | 4’763 |
Veränderung | - | 21.17% | 74.6% | 20.4% | -8.11% | 10.19% | 13.56% | 8.08% |
Nettoergebnis 1 | 1’216 | 1’491 | 2’630 | 3’038 | 2’857 | 3’217 | 3’581 | 3’964 |
Veränderung | - | 22.56% | 76.46% | 15.49% | -5.94% | 12.58% | 11.33% | 10.68% |
Datum der Veröffentlichung | 20.02.20 | 23.02.21 | 27.02.22 | 23.02.23 | 22.02.24 | - | - | - |
Vorläufige Bilanz: Com7
Steuerjahr: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoverschuldung 1 | 840 | 1’118 | 2’822 | 4’315 | 6’708 | 5’831 | 5’131 | 4’630 |
Veränderung | - | 33.1% | 152.42% | 52.91% | 55.46% | -13.07% | -12% | -9.76% |
Datum der Veröffentlichung | 20.02.20 | 23.02.21 | 27.02.22 | 23.02.23 | 22.02.24 | - | - | - |
Prognostizierter Cashflow: Com7
Steuerjahr: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX Investitionsaufwand 1 | 167.4 | 212.9 | 297.7 | 493.3 | 861.3 | 951.3 | 954.1 | 936.8 |
Veränderung | - | 27.18% | 39.85% | 65.72% | 74.61% | 10.45% | 0.29% | -1.81% |
Free Cashflow (FCF) 1 | 558.9 | 2’096 | 262.1 | 1’150 | 48.57 | 2’930 | 3’082 | 3’824 |
Veränderung | - | 274.96% | -87.49% | 338.87% | -95.78% | 5’933.35% | 5.16% | 24.1% |
Datum der Veröffentlichung | 20.02.20 | 23.02.21 | 27.02.22 | 23.02.23 | 22.02.24 | - | - | - |
Voraussichtliche Finanzkennzahlen: Com7
Steuerjahr: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Rentabilität | ||||||||
EBITDA-Marge (%) | 5.07% | 6.31% | 7.57% | 7.39% | 6.77% | 6.58% | 6.66% | 6.8% |
EBIT-Marge (%) | 4.47% | 4.62% | 6.03% | 6.12% | 5.47% | 5.29% | 5.41% | 5.52% |
EBT-Marge (%) | 4.51% | 4.89% | 6.23% | 6.11% | 5.06% | 4.99% | 5.21% | 5.23% |
Nettogewinn (%) | 3.65% | 4% | 5.14% | 4.84% | 4.11% | 4.14% | 4.24% | 4.35% |
FCF-Marge N (%) | 1.68% | 5.62% | 0.51% | 1.83% | 0.07% | 3.77% | 3.65% | 4.2% |
FCF / Nettogewinn (%) | 45.95% | 140.57% | 9.97% | 37.87% | 1.7% | 91.1% | 86.05% | 96.48% |
Rentabilität | ||||||||
ROA | 14.53% | 16.23% | 20.9% | 17.3% | 13.79% | 13.86% | 14.36% | 14.54% |
ROE | 39.59% | 41.26% | 57.58% | 48.84% | 37.59% | 37.01% | 34.94% | 32.94% |
Finanzielle Gesundheit | ||||||||
Verschuldungsgrad (Verbindlichkeiten/EBITDA) | 0.5x | 0.47x | 0.73x | 0.93x | 1.42x | 1.14x | 0.91x | 0.75x |
Verschuldung / Free Cashflow | 1.5x | 0.53x | 10.76x | 3.75x | 138.1x | 1.99x | 1.67x | 1.21x |
Kapitalintensität | ||||||||
CAPEX / Umsatz (%) | 0.5% | 0.57% | 0.58% | 0.79% | 1.24% | 1.22% | 1.13% | 1.03% |
CAPEX / EBITDA (%) | 9.9% | 9.04% | 7.69% | 10.64% | 18.28% | 18.6% | 16.94% | 15.11% |
CAPEX / FCF (%) | 29.95% | 10.16% | 113.56% | 42.88% | 1’773.37% | 32.46% | 30.96% | 24.5% |
Elemente pro Aktie | ||||||||
Cashflow pro Aktie 1 | 0.3026 | 0.9601 | 0.2328 | 0.6849 | 0.3791 | 1.736 | 1.726 | 2.107 |
Veränderung | - | 217.28% | -75.75% | 194.13% | -44.65% | 357.99% | -0.6% | 22.07% |
Dividende pro Aktie 1 | 0.3 | 0.5 | 0.5 | 0.75 | 0.7 | 0.7724 | 0.87 | 0.9806 |
Veränderung | - | 66.67% | 0% | 50% | -6.67% | 10.34% | 12.64% | 12.71% |
Buchwert je Aktie 1 | 1.406 | 1.605 | 2.202 | 3 | 3.374 | 4.068 | 4.836 | 5.77 |
Veränderung | - | 14.18% | 37.19% | 36.23% | 12.47% | 20.58% | 18.88% | 19.3% |
Gewinn pro Aktie 1 | 0.505 | 0.62 | 1.095 | 1.27 | 1.19 | 1.338 | 1.497 | 1.662 |
Veränderung | - | 22.77% | 76.61% | 15.98% | -6.3% | 12.42% | 11.9% | 11.03% |
Anz. der Aktien (in Tausend) | 2’400’000 | 2’400’000 | 2’400’000 | 2’384’998 | 2’384’998 | 2’354’998 | 2’354’998 | 2’354’998 |
Datum der Veröffentlichung | 20.02.20 | 23.02.21 | 27.02.22 | 23.02.23 | 22.02.24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
KGV | 16.2x | 14.5x |
KBV | 5.33x | 4.49x |
EV / Sales | 0.73x | 0.67x |
Rendite | 3.56% | 4.01% |
Gewinn pro Aktie & Dividende
Historische Entwicklung KGV
Entwicklung der Dividendenrendite

Quartalsumsätze - Abweichungsrate
- Börse
- Aktien
- COM7 Aktie
- Finanzen Com7

MarketScreener is also available in this country: United States.
Switch edition