72.67
Revenue฿M
457.4
458.9
454.4
465.7
477.1
486.5
491.6
491.7
486.1
503.6
78.29
1.09%
1.14%
7
15.60
Revenue growth%
24.10
25.21
25.93
25.18
23.42
21.55
21.95
19.61
21.04
20.66
12.56
21.04
22.69
90
23.45
Gross margin%
0.40
2.38
1.36
1.37
3.45
2.87
2.16
4.54
4.29
3.90
18.45
3.90
2.62
60
19.40
Operating margin%
27.63
26.28
25.35
23.43
21.96
22.61
19.76
20.43
21.19
21.90
13.51
21.19
22.28
9
28.25
Net margin%
0.40
0.75
0.40
0.58
0.40
0.40
0.40
0.40
0.40
0.40
25.07
0.40
0.40
19
12.13
P/E ratio (avg)x
20.36
22.89
25.20
28.10
29.20
29.00
26.92
26.50
28.73
31.07
37.31
28.73
27.51
30
19.10
EV/EBITx
35.57
35.44
33.26
34.57
35.14
32.43
34.16
36.74
32.71
35.34
32.29
34.16
34.86
88
23.30
FCF yield (avg)%
13.46
14.14
16.87
14.61
12.61
10.60
13.44
10.76
13.19
14.50
28.36
13.19
13.45
82
27.12
FCF margin%
14.89
12.10
13.74
14.46
11.72
12.25
13.40
13.28
15.41
17.63
2.97
13.40
13.57
63
1.219
FCF / Net incomex
0.819
0.853
0.800
0.846
0.800
0.876
0.952
1.043
1.014
0.908
1.769
0.952
0.864
48
28.40
ROIC%
29.11
31.82
28.89
26.44
27.31
26.78
29.60
29.48
29.69
26.85
6.01
29.48
29.00
65
9.14
Return on equity%
14.04
14.48
12.79
15.22
15.48
14.35
16.22
14.33
15.18
15.04
27.58
15.04
14.76
93
22.83
Return on assets%
19.26
19.01
21.53
18.89
17.64
15.90
16.37
16.31
18.08
16.06
11.93
16.31
17.86
13
0.24
EPS฿
0.08
0.09
0.09
0.08
0.07
0.08
0.08
0.07
0.06
0.05
0.25
(6.53%)
(5.73%)
—
13.55
EPS growth%
12.07
12.20
10.35
7.72
7.38
4.77
4.60
6.75
4.40
3.79
8.49
4.60
7.06
24
0.30
Bookvalue per sh฿
0.28
0.27
0.25
0.24
0.25
0.27
0.27
0.28
0.27
0.30
0.23
3.76%
1.36%
—
0.17
FCF per share฿
0.21
0.20
0.22
0.23
0.27
0.29
0.27
0.26
0.27
0.30
0.09
2.10%
3.60%
—
0.29
Dividend per sh฿
0.11
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.09
0.10
0.09
1.64%
(0.12%)
—
29.40
Div yield (avg)%
16.96
15.72
17.99
18.02
17.46
20.42
18.95
17.40
20.13
20.00
9.70
20.00
18.00
14
28.11
Payout ratio%
13.69
12.70
15.12
16.93
19.57
17.30
16.38
17.57
16.78
17.95
10.72
17.30
16.86
8
0.736
Shares (diluted)B
1.129
1.175
1.190
1.433
1.501
1.565
1.822
1.778
1.826
2.018
0.709
6.10%
7.25%
77
14.81
Buyback yield%
15.25
17.20
16.91
16.29
15.40
16.70
18.82
17.67
16.28
13.73
29.85
16.70
16.50
43
1.236
D/E ratiox
1.600
1.660
1.517
1.359
1.494
1.509
1.662
1.513
1.454
1.591
1.636
1.513
1.515
77
268.3
Enterprise value฿M
299.5
296.0
282.0
290.9
275.7
243.3
240.3
238.4
211.2
222.9
281.9
(4.16%)
(2.98%)
22
345.8
LT debt฿M
94.33
88.81
88.81
100.8
112.1
106.5
98.92
97.97
96.69
106.8
410.2
(0.97%)
2.51%
24
Revenue
฿503.6M
1.14%
1.00×
Cost of revenue
฿258.5M
1.40%
1.03×
Operating expenses
฿101.4M
0.78%
0.97×
Cash and investments
17.46%