222.3
Revenue฿M
437.3
440.6
436.5
441.2
439.1
438.4
437.6
432.7
429.3
436.7
242.0
(0.11%)
(0.21%)
73
23.32
Revenue growth%
23.42
21.25
22.02
24.80
27.59
26.11
27.01
28.30
27.37
24.54
21.65
27.01
25.46
67
28.76
Gross margin%
0.40
2.61
0.40
0.40
0.40
0.40
0.40
3.07
2.64
5.33
17.94
2.64
0.40
79
25.00
Operating margin%
11.11
14.10
14.54
16.17
18.44
16.49
13.61
14.88
17.42
19.41
21.79
16.49
15.52
17
10.34
Net margin%
0.40
0.87
0.40
3.09
1.98
1.28
2.56
5.09
2.18
1.02
10.94
2.18
1.63
71
17.20
P/E ratio (avg)x
27.77
26.83
27.96
26.77
24.59
25.93
29.08
25.88
23.82
26.59
13.29
25.93
26.68
55
23.66
EV/EBITx
15.82
17.64
18.25
20.16
21.98
23.22
21.94
22.94
23.27
23.47
34.37
23.22
21.96
74
4.49
FCF yield (avg)%
29.20
27.95
28.55
31.42
30.43
28.32
27.52
27.27
28.69
30.09
27.99
28.32
28.62
79
24.38
FCF margin%
4.52
7.09
5.47
6.70
7.36
9.45
8.57
8.03
10.19
11.42
23.66
9.45
7.69
10
0.185
FCF / Net incomex
1.306
1.364
1.525
1.538
1.502
1.600
1.513
1.456
1.354
1.395
1.339
1.456
1.479
89
23.52
ROIC%
12.80
15.13
12.97
10.57
11.83
11.97
12.28
13.03
13.70
11.61
25.92
12.28
12.54
9
7.50
Return on equity%
28.41
30.97
28.29
27.93
26.18
26.52
26.23
24.86
26.68
27.13
8.93
26.52
26.90
53
27.59
Return on assets%
21.23
18.90
20.06
20.22
21.15
18.78
20.04
19.41
16.43
13.56
8.92
18.78
19.72
60
0.59
EPS฿
0.62
0.70
0.74
0.75
0.71
0.77
0.73
0.78
0.81
0.83
0.62
3.42%
3.41%
—
25.21
EPS growth%
31.38
28.47
31.14
31.17
33.24
33.71
35.60
37.42
36.78
34.73
18.08
35.60
33.47
38
0.93
Bookvalue per sh฿
1.05
1.02
0.99
0.90
0.92
0.87
0.92
0.82
0.76
0.74
0.92
(4.35%)
(2.78%)
—
0.72
FCF per share฿
0.52
0.55
0.55
0.58
0.64
0.64
0.63
0.62
0.69
0.66
1.10
0.81%
2.50%
—
1.05
Dividend per sh฿
0.63
0.63
0.70
0.66
0.60
0.63
0.61
0.57
0.57
0.53
0.97
(2.31%)
(1.79%)
—
26.76
Div yield (avg)%
22.79
21.34
19.33
19.33
20.88
19.97
22.61
20.32
17.53
18.91
18.88
19.97
20.14
31
18.39
Payout ratio%
22.35
24.19
24.82
23.70
21.82
22.92
23.37
23.52
26.43
23.88
21.63
23.52
23.61
69
323.5
Shares (diluted)M
251.1
250.8
273.9
236.1
221.0
219.2
190.3
185.0
163.3
148.5
318.5
(7.65%)
(6.12%)
76
10.26
Buyback yield%
25.37
23.23
24.91
23.99
22.12
21.60
24.50
26.86
29.43
31.00
24.95
26.86
24.71
44
0.880
D/E ratiox
1.314
1.414
1.420
1.395
1.375
1.476
1.294
1.157
1.254
1.123
1.193
1.254
1.345
13
261.9
Enterprise value฿M
59.64
53.30
51.82
57.57
60.82
66.01
63.22
65.93
59.30
62.06
33.08
0.41%
(0.74%)
17
320.6
LT debt฿M
59.45
53.51
49.64
43.91
45.11
46.12
45.47
39.60
34.53
36.44
306.4
(4.18%)
(4.03%)
16
Revenue
฿436.7M
(0.21%)
1.00×
Cost of revenue
฿248.3M
(0.36%)
0.99×
Operating expenses
฿80.88M
0.23%
1.04×
Cash and investments
15.64%
Property and equipment
15.36%