250.1
Revenue฿M
458.0
458.4
459.8
458.5
464.0
483.0
502.8
502.0
505.0
509.4
262.7
1.89%
1.13%
91
7.72
Revenue growth%
21.48
22.44
21.29
22.18
23.94
21.64
20.12
17.15
15.04
15.77
8.96
17.15
21.39
49
4.96
Gross margin%
5.16
3.56
6.46
3.72
3.57
0.87
1.49
1.92
0.40
0.57
21.56
0.87
2.74
48
23.45
Operating margin%
8.97
8.57
8.65
9.72
7.43
6.78
4.87
7.31
8.99
10.41
20.19
7.31
8.61
78
14.58
Net margin%
12.81
11.57
13.25
16.04
16.94
18.50
15.73
14.06
13.82
12.47
16.87
14.06
13.94
74
22.15
P/E ratio (avg)x
20.78
20.86
21.96
21.93
23.41
26.10
29.31
29.33
29.67
33.11
6.000
29.33
24.75
63
11.42
EV/EBITx
7.499
8.204
8.009
7.547
6.999
6.821
7.565
7.685
7.055
7.837
6.163
7.565
7.556
68
29.40
FCF yield (avg)%
23.02
21.28
22.78
23.12
21.93
23.14
21.77
23.90
21.41
23.79
6.22
23.14
22.90
52
20.77
FCF margin%
27.19
27.04
27.84
27.99
29.16
30.69
32.39
32.34
29.41
28.80
11.14
30.69
28.98
26
1.271
FCF / Net incomex
1.527
1.598
1.656
1.976
2.359
2.605
3.089
3.145
3.616
4.105
0.908
3.145
2.482
6
3.53
ROIC%
19.74
19.85
17.19
19.14
19.61
16.95
16.92
18.04
17.85
18.44
18.64
17.85
18.24
95
8.50
Return on equity%
24.34
23.05
23.94
25.41
26.22
24.99
26.33
26.55
27.80
26.87
3.25
26.55
25.82
45
16.92
Return on assets%
26.37
28.99
30.99
29.00
31.45
34.36
31.54
31.23
29.58
31.10
24.51
31.23
31.05
89
0.01
EPS฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
12.29%
6.71%
—
8.99
EPS growth%
17.51
15.66
14.25
15.88
16.65
18.92
16.65
14.04
12.15
9.21
8.96
14.04
15.77
73
0.03
Bookvalue per sh฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
1.15%
3.66%
—
0.01
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.54%
(3.19%)
—
—
Dividend per sh฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.29%
8.29%
—
20.26
Div yield (avg)%
23.99
21.76
18.77
19.31
21.34
18.39
17.98
17.55
19.85
21.31
7.62
18.39
19.58
64
7.83
Payout ratio%
19.37
22.26
25.21
25.28
28.16
30.09
30.38
29.81
32.40
30.65
21.38
30.38
28.99
15
6.282
Shares (diluted)B
6.227
6.625
7.151
7.734
8.584
9.599
9.337
9.347
8.334
7.567
6.530
(2.49%)
1.56%
79
22.13
Buyback yield%
12.59
14.16
11.37
14.21
15.48
17.97
20.30
20.60
23.43
21.90
20.89
20.60
16.72
6
0.818
D/E ratiox
1.385
1.287
1.381
1.533
1.369
1.405
1.343
1.374
1.208
1.342
0.505
1.343
1.371
32
394.3
Enterprise value฿M
407.9
444.5
479.3
532.3
503.7
537.2
582.4
552.6
626.0
641.6
352.5
4.96%
4.55%
39
0.437
LT debt฿B
0.562
0.553
0.620
0.654
0.677
0.720
0.803
0.935
0.982
1.058
0.195
9.35%
8.15%
58
Revenue
฿509.4M
1.13%
1.00×
Cost of revenue
฿273.5M
1.30%
1.02×
Operating expenses
฿104.3M
0.64%
0.95×
Cash and investments
20.67%
Return on capital
154.04%
Spread over hurdle
140.62%