571.2
Revenue฿M
690.2
685.7
688.0
681.4
692.3
704.8
712.7
700.1
688.1
682.2
638.8
(0.30%)
—
31
27.87
Revenue growth%
7.26
4.30
2.84
0.62
0.40
2.87
0.81
0.92
0.40
0.40
14.59
0.81
0.86
34
17.48
Gross margin%
15.45
17.59
19.43
21.61
24.35
26.15
26.62
28.70
27.74
24.89
23.12
26.62
24.62
74
8.17
Operating margin%
13.46
14.20
13.57
16.07
13.27
11.69
9.25
11.79
8.79
9.90
11.89
9.90
12.53
85
23.92
Net margin%
18.10
18.00
18.09
15.14
14.50
14.70
13.86
13.76
12.58
11.33
23.47
13.76
14.60
23
16.75
P/E ratio (avg)x
51.29
54.89
61.46
66.18
74.22
77.15
71.56
79.62
74.37
74.20
32.46
74.37
72.88
24
27.81
EV/EBITx
19.04
19.78
19.40
23.28
22.60
23.24
26.69
31.30
33.86
35.89
23.88
31.30
23.26
26
2.95
FCF yield (avg)%
6.91
4.80
5.92
7.55
5.17
6.58
8.60
9.62
11.27
8.72
13.20
8.72
7.23
94
27.29
FCF margin%
17.63
18.48
15.54
14.90
16.78
17.77
15.84
18.38
17.98
17.21
24.13
17.77
17.42
84
0.886
FCF / Net incomex
1.595
1.569
1.522
1.696
2.015
2.098
2.124
2.307
2.484
2.654
1.351
2.307
2.057
30
12.81
ROIC%
8.56
8.07
10.83
10.62
7.72
10.24
8.59
9.57
11.03
12.38
20.40
10.24
9.90
31
25.82
Return on equity%
6.74
6.80
6.57
8.35
8.69
10.33
10.23
11.92
14.32
16.35
16.79
11.92
9.46
45
20.39
Return on assets%
2.64
4.12
5.69
5.50
7.11
8.23
6.91
5.94
5.48
3.44
5.80
5.94
5.60
35
0.37
EPS฿
1.24
1.11
1.08
0.95
0.92
0.83
0.77
0.70
0.63
0.66
0.38
(6.27%)
(6.52%)
—
17.77
EPS growth%
22.13
24.07
23.00
22.75
24.62
27.52
26.51
25.82
26.54
26.12
8.34
26.51
25.22
82
1.10
Bookvalue per sh฿
1.26
1.25
1.27
1.43
1.49
1.74
1.90
1.91
1.84
1.83
1.34
4.21%
5.64%
—
1.13
FCF per share฿
1.01
0.98
1.01
1.02
1.09
1.11
1.15
1.21
1.25
1.27
1.15
3.04%
2.55%
—
0.67
Dividend per sh฿
0.80
0.91
0.83
0.94
0.94
1.04
1.10
1.05
1.01
1.12
0.87
3.51%
2.91%
—
6.68
Div yield (avg)%
23.73
23.74
22.03
23.50
26.20
28.08
27.21
24.24
26.12
27.90
20.50
27.21
25.18
50
18.56
Payout ratio%
20.64
18.57
17.84
20.36
23.22
25.69
26.93
25.64
27.53
30.12
17.27
26.93
24.43
26
359.2
Shares (diluted)M
413.8
380.8
372.6
334.5
362.7
341.9
359.1
394.5
440.8
450.9
353.6
4.45%
1.77%
14
19.03
Buyback yield%
10.37
10.07
11.40
12.66
13.56
11.59
10.94
9.14
6.77
6.88
21.37
9.14
10.65
90
1.077
D/E ratiox
0.655
0.712
0.691
0.617
0.541
0.499
0.539
0.468
0.461
0.497
0.403
0.497
0.540
53
0.391
Enterprise value฿B
0.638
0.619
0.697
0.761
0.777
0.776
0.815
0.921
0.921
1.092
0.039
7.04%
5.35%
43
264.7
LT debt฿M
25.91
26.06
24.62
23.46
22.65
20.31
21.35
19.74
20.81
20.63
545.1
(1.85%)
(2.40%)
41
Cost of revenue
฿309.4M
0.03%
1.00×
Operating expenses
฿167.6M
0.06%
1.01×
Property and equipment
19.46%
Goodwill & intangibles
19.19%
Spread over hurdle
18.22%