199.6
Revenue฿M
358.5
376.1
391.2
402.4
422.0
444.3
461.8
476.9
485.5
501.8
218.8
3.52%
3.67%
52
6.95
Revenue growth%
14.29
11.93
13.87
11.86
14.35
11.47
9.12
11.13
12.97
10.75
8.26
11.13
11.89
30
28.66
Gross margin%
4.57
2.72
0.40
1.07
0.40
0.40
0.40
0.40
2.70
3.50
10.50
0.40
0.74
29
17.57
Operating margin%
21.07
19.39
22.35
24.99
25.18
24.84
26.18
26.35
23.76
24.64
7.51
24.84
24.74
33
11.58
Net margin%
24.87
23.07
21.63
20.63
18.40
19.83
17.11
19.24
18.85
15.94
20.84
18.85
19.53
43
33.83
P/E ratio (avg)x
39.10
40.59
38.40
36.68
38.83
42.93
43.60
43.94
46.19
48.45
18.36
43.94
41.76
65
26.10
EV/EBITx
32.09
31.16
30.17
30.58
34.05
36.75
35.47
35.45
36.60
39.96
13.19
36.60
34.75
45
2.98
FCF yield (avg)%
13.66
10.84
8.09
7.69
10.63
8.08
7.13
4.60
7.13
7.80
9.22
7.13
7.94
50
5.51
FCF margin%
5.55
8.17
7.78
7.56
8.29
10.58
12.29
11.39
11.32
12.80
7.17
11.39
9.44
66
0.822
FCF / Net incomex
0.320
0.352
0.333
0.351
0.388
0.393
0.384
0.427
0.484
0.500
1.335
0.427
0.386
91
12.98
ROIC%
14.85
16.25
18.60
16.41
19.25
21.93
22.03
22.22
24.82
26.74
28.45
22.22
20.59
94
23.74
Return on equity%
6.21
3.47
4.91
4.71
6.16
5.91
7.48
9.14
8.71
9.10
7.70
8.71
6.19
67
11.27
Return on assets%
30.10
28.30
27.51
26.62
23.97
23.32
25.87
24.50
25.69
28.49
11.72
25.69
26.25
45
0.18
EPS฿
0.19
0.18
0.18
0.17
0.18
0.19
0.17
0.19
0.17
0.17
0.20
(0.95%)
(1.06%)
—
10.59
EPS growth%
6.19
5.45
5.80
3.19
1.50
2.65
1.70
4.19
5.34
3.61
4.22
3.61
3.90
88
0.15
Bookvalue per sh฿
0.22
0.24
0.26
0.24
0.22
0.24
0.26
0.25
0.23
0.22
0.10
0.06%
0.60%
—
0.23
FCF per share฿
0.31
0.26
0.28
0.25
0.24
0.21
0.19
0.20
0.18
0.16
0.22
(7.90%)
(6.63%)
—
0.23
Dividend per sh฿
0.33
0.33
0.37
0.41
0.41
0.40
0.46
0.49
0.51
0.53
0.27
4.91%
5.22%
—
19.68
Div yield (avg)%
12.82
10.51
7.65
8.64
9.01
7.89
9.49
10.21
7.78
4.92
20.25
7.89
8.82
40
23.85
Payout ratio%
28.51
28.28
26.60
25.11
23.52
24.69
23.26
22.29
23.55
26.05
19.03
23.55
24.90
85
713.2
Shares (diluted)M
453.1
388.6
346.4
347.1
306.4
326.2
314.1
334.5
295.4
252.2
711.4
(3.82%)
(6.90%)
62
24.18
Buyback yield%
6.40
8.51
11.18
10.31
9.56
9.76
9.75
9.50
6.56
5.52
24.81
9.50
9.53
57
0.483
D/E ratiox
0.982
1.056
1.019
0.976
1.017
0.983
0.901
0.964
0.919
0.971
0.786
0.964
0.979
19
160.2
Enterprise value฿M
167.5
191.6
186.8
202.3
201.6
189.1
215.9
208.1
214.5
244.5
281.4
3.94%
4.19%
7
117.2
LT debt฿M
70.64
75.36
78.53
80.06
80.82
81.70
97.16
99.12
109.9
117.7
252.1
7.81%
5.52%
89
Revenue
฿501.8M
3.67%
1.00×
Cost of revenue
฿247.3M
3.73%
1.01×
Operating expenses
฿90.87M
3.96%
1.03×