88.40
Revenue฿M
517.4
522.0
535.5
550.5
548.5
556.8
564.4
570.4
579.1
581.3
95.76
1.17%
1.17%
5
14.13
Revenue growth%
9.81
12.10
12.71
14.17
15.25
12.33
14.07
14.58
12.90
14.21
3.21
14.07
13.48
28
10.29
Gross margin%
0.72
0.40
0.40
1.06
0.40
2.31
2.17
4.70
6.09
7.71
29.81
4.70
1.61
27
28.79
Operating margin%
30.23
32.74
33.39
33.22
32.08
32.07
34.48
32.58
30.73
30.25
10.19
32.07
32.33
27
2.69
Net margin%
11.68
10.70
10.53
9.99
9.00
8.20
10.48
11.76
11.88
14.86
28.22
11.76
10.62
54
14.41
P/E ratio (avg)x
28.11
27.61
28.74
33.42
32.51
34.14
34.95
41.08
47.13
47.09
15.22
41.08
33.78
24
12.98
EV/EBITx
27.48
23.18
19.55
17.31
17.39
17.91
15.17
15.12
13.47
13.77
17.19
15.12
17.35
67
24.11
FCF yield (avg)%
13.70
10.96
10.55
12.37
10.48
9.83
10.35
11.07
12.81
13.69
15.80
11.07
11.02
83
4.51
FCF margin%
18.98
21.10
20.29
20.44
22.49
23.81
22.65
21.55
19.89
19.09
29.35
21.55
20.77
76
0.555
FCF / Net incomex
1.774
1.910
1.836
1.725
1.830
2.047
1.842
1.859
1.798
1.953
0.336
1.859
1.839
25
2.71
ROIC%
7.48
5.25
8.22
7.19
5.47
4.84
2.21
0.40
0.40
1.36
3.10
1.36
5.05
78
20.17
Return on equity%
28.92
31.59
32.53
34.25
36.56
35.95
35.77
34.89
37.42
34.57
12.33
35.77
34.73
31
17.83
Return on assets%
18.77
21.14
18.44
15.55
16.52
18.91
15.92
16.62
14.15
14.91
14.55
15.92
16.57
62
0.06
EPS฿
0.16
0.16
0.18
0.20
0.22
0.22
0.20
0.22
0.20
0.19
0.07
(2.32%)
2.87%
—
27.74
EPS growth%
18.83
20.77
19.54
20.10
22.39
19.75
21.84
20.51
18.34
17.53
7.75
19.75
19.93
7
0.21
Bookvalue per sh฿
0.23
0.25
0.28
0.31
0.36
0.37
0.36
0.36
0.35
0.38
0.04
1.36%
6.58%
—
0.13
FCF per share฿
0.14
0.14
0.14
0.16
0.15
0.16
0.17
0.17
0.17
0.16
0.26
1.01%
2.22%
—
0.04
Dividend per sh฿
0.12
0.13
0.15
0.16
0.17
0.16
0.19
0.22
0.25
0.27
0.19
10.60%
9.45%
—
20.39
Div yield (avg)%
2.88
4.73
1.83
0.40
2.63
0.40
0.40
2.06
0.83
1.31
11.35
0.83
1.57
33
3.10
Payout ratio%
28.17
28.57
29.59
30.69
29.48
29.79
30.83
28.73
28.67
29.40
27.69
29.40
29.44
74
992.9
Shares (diluted)M
701.8
658.4
686.9
642.8
698.3
687.4
672.6
582.3
593.9
629.3
992.0
(2.06%)
(1.23%)
93
14.86
Buyback yield%
14.34
11.78
9.07
7.33
5.88
7.19
7.83
6.02
3.05
0.66
22.13
6.02
7.26
47
1.670
D/E ratiox
1.124
1.191
1.363
1.373
1.459
1.384
1.464
1.467
1.358
1.411
0.925
1.411
1.379
15
421.1
Enterprise value฿M
275.5
291.8
323.8
343.8
397.3
379.1
437.3
426.6
405.9
470.6
360.6
3.44%
5.70%
85
0.423
LT debt฿B
0.918
0.874
0.873
0.915
1.074
1.272
1.348
1.469
1.629
1.827
0.471
11.22%
6.63%
77
Revenue
฿581.3M
1.17%
1.00×
Cost of revenue
฿265.9M
1.58%
1.04×
Operating expenses
฿124.2M
0.47%
0.93×
Cash and investments
17.55%
Spread over hurdle
25.30%