213.9
Revenue฿M
533.0
522.9
524.5
521.0
516.9
514.9
510.1
519.1
523.2
517.8
226.6
0.03%
(0.33%)
50
10.03
Revenue growth%
9.94
6.99
7.58
9.24
9.77
7.74
8.47
9.13
8.57
10.57
9.61
8.57
8.85
11
21.85
Gross margin%
14.81
14.70
14.85
12.92
10.28
12.40
10.16
8.64
5.87
7.17
16.18
8.64
11.34
78
22.76
Operating margin%
17.69
19.82
22.72
20.07
20.45
21.50
18.99
20.59
18.11
17.19
10.08
18.99
19.94
87
4.91
Net margin%
10.55
11.08
11.54
10.09
8.62
8.53
10.34
8.95
7.66
6.29
17.16
8.53
9.52
90
9.057
P/E ratio (avg)x
29.13
29.74
30.17
32.25
36.26
40.54
44.81
50.45
48.81
50.30
13.89
48.81
38.40
11
34.27
EV/EBITx
24.52
25.98
27.80
28.53
29.38
30.26
30.64
30.64
29.38
27.07
36.95
30.26
28.95
50
8.33
FCF yield (avg)%
23.83
21.91
23.95
23.17
24.28
23.52
22.31
24.03
25.86
23.62
12.92
23.62
23.72
28
2.75
FCF margin%
13.42
12.34
10.94
11.45
9.59
9.18
10.99
11.44
14.41
15.45
5.16
11.44
11.45
11
0.637
FCF / Net incomex
2.401
2.866
3.364
3.626
4.204
4.567
5.259
5.699
6.159
6.577
0.735
5.699
4.386
31
25.37
ROIC%
17.54
15.70
13.87
14.10
13.74
12.41
12.49
14.07
11.68
12.03
26.78
12.41
13.81
11
3.23
Return on equity%
13.14
12.15
13.15
11.56
13.54
10.57
8.61
9.66
10.52
10.97
2.27
10.52
11.27
70
16.19
Return on assets%
0.40
2.27
0.40
2.42
3.07
0.70
0.40
1.40
3.89
5.37
18.55
1.40
1.84
27
0.11
EPS฿
0.26
0.25
0.25
0.25
0.22
0.20
0.18
0.17
0.18
0.17
0.13
(4.62%)
(3.65%)
—
23.73
EPS growth%
9.88
9.32
10.19
8.55
9.11
9.20
9.25
11.78
13.50
11.93
22.81
11.78
9.60
43
0.11
Bookvalue per sh฿
0.38
0.35
0.33
0.36
0.33
0.33
0.35
0.32
0.34
0.32
0.40
(0.48%)
(1.27%)
—
0.11
FCF per share฿
0.12
0.13
0.14
0.14
0.17
0.18
0.21
0.23
0.26
0.27
0.41
10.13%
9.91%
—
0.28
Dividend per sh฿
0.45
0.44
0.47
0.54
0.57
0.63
0.68
0.81
0.90
0.92
0.07
9.85%
7.52%
—
19.28
Div yield (avg)%
25.85
26.99
26.95
29.83
26.84
26.18
25.64
22.96
25.06
23.97
20.23
25.06
26.01
94
23.23
Payout ratio%
12.75
10.16
10.38
11.17
13.03
14.00
13.08
12.19
11.40
9.08
3.10
12.19
11.79
85
0.557
Shares (diluted)B
0.672
0.669
0.688
0.682
0.690
0.725
0.795
0.872
0.943
1.007
0.540
7.85%
4.91%
58
24.88
Buyback yield%
15.09
15.82
15.25
13.51
14.25
11.95
14.14
11.48
12.94
12.47
8.35
12.47
13.83
68
0.273
D/E ratiox
2.137
2.117
2.385
2.661
2.587
2.584
2.606
2.424
2.387
2.590
0.113
2.584
2.504
72
42.12
Enterprise value฿M
206.7
214.6
245.1
296.1
306.0
365.6
374.5
395.5
445.7
494.5
642.6
10.07%
10.63%
82
170.2
LT debt฿M
320.5
328.0
370.5
387.6
401.4
370.8
393.0
425.9
448.8
501.8
480.0
4.57%
6.00%
8
Revenue
฿517.8M
(0.33%)
1.00×
Cost of revenue
฿276.1M
(0.05%)
1.03×
Operating expenses
฿118.2M
(0.47%)
0.99×
Goodwill & intangibles
21.41%
Spread over hurdle
(0.48%)