568.3
Revenue฿M
721.5
732.7
733.0
720.7
703.6
697.5
682.7
677.6
680.4
670.0
597.0
(0.98%)
(0.68%)
92
25.34
Revenue growth%
32.33
34.71
36.22
35.15
35.83
35.00
35.17
35.02
32.03
30.89
22.53
35.00
35.01
52
11.17
Gross margin%
29.12
31.98
29.72
28.81
28.58
30.50
29.08
30.57
32.99
35.50
8.17
30.57
30.11
58
4.61
Operating margin%
12.13
11.80
11.58
13.56
15.68
17.98
18.41
15.74
13.19
14.75
24.31
15.74
14.15
12
5.28
Net margin%
28.74
29.57
29.41
31.83
31.24
32.95
34.65
36.23
38.04
35.44
21.12
35.44
32.39
48
7.305
P/E ratio (avg)x
9.003
9.940
9.892
10.51
12.39
12.46
12.70
12.32
14.04
16.07
32.95
12.70
12.36
54
12.76
EV/EBITx
33.51
36.05
37.05
33.53
35.28
33.88
29.42
30.07
27.54
24.86
12.55
29.42
33.52
16
11.47
FCF yield (avg)%
1.19
2.86
4.26
4.99
6.12
6.96
9.37
8.32
11.30
13.56
5.64
9.37
6.54
94
13.02
FCF margin%
2.86
2.00
4.98
2.23
1.75
0.50
0.40
1.64
3.64
5.56
13.17
1.64
2.12
77
0.546
FCF / Net incomex
0.745
0.788
0.769
0.870
1.000
1.046
1.189
1.196
1.217
1.116
0.335
1.189
1.023
61
22.60
ROIC%
14.60
17.07
15.77
13.03
15.06
14.70
13.80
15.33
18.01
15.54
20.06
15.33
15.19
78
3.67
Return on equity%
11.19
9.03
8.44
11.12
12.72
11.93
11.45
12.86
15.23
17.65
29.06
12.86
11.69
53
14.88
Return on assets%
19.77
17.64
16.42
16.49
18.71
18.93
19.49
17.16
16.16
13.31
2.06
17.16
17.40
24
0.08
EPS฿
0.05
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.09
(2.43%)
(6.03%)
—
18.22
EPS growth%
0.40
0.40
0.40
2.13
3.90
4.97
5.76
7.96
7.78
8.98
4.19
7.78
4.44
6
0.09
Bookvalue per sh฿
0.16
0.16
0.16
0.20
0.22
0.24
0.26
0.30
0.32
0.33
0.05
7.85%
7.75%
—
0.06
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
4.25%
0.32%
—
0.04
Dividend per sh฿
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.12
(3.60%)
(2.22%)
—
17.48
Div yield (avg)%
2.91
4.39
2.61
3.95
4.03
4.79
1.94
4.34
6.95
9.21
7.89
4.79
4.19
26
5.88
Payout ratio%
29.40
29.57
29.92
30.25
31.72
33.93
31.89
34.23
34.16
34.45
7.41
34.16
31.80
12
1.204
Shares (diluted)B
1.458
1.484
1.445
1.474
1.611
1.776
1.686
1.857
1.781
2.076
1.167
5.20%
3.44%
11
20.78
Buyback yield%
17.11
15.86
16.90
19.65
18.69
18.02
16.85
18.03
20.44
19.59
25.96
18.03
18.03
64
1.324
D/E ratiox
0.474
0.506
0.514
0.515
0.480
0.497
0.472
0.441
0.492
0.477
1.591
0.477
0.486
83
193.3
Enterprise value฿M
226.6
255.4
274.8
251.4
242.4
260.5
267.2
282.1
260.7
253.4
431.6
0.89%
2.22%
46
0.046
LT debt฿B
0.775
0.767
0.798
0.917
0.922
0.917
1.046
1.052
1.131
1.064
0.231
2.90%
2.57%
59
Revenue
฿670.0M
(0.68%)
1.00×
Cost of revenue
฿469.0M
(0.68%)
1.00×
Operating expenses
฿86.49M
(0.74%)
0.99×
Property and equipment
15.34%