150.8
Revenue฿M
291.6
301.5
305.1
310.1
322.3
330.5
348.2
350.2
361.9
368.9
161.5
2.74%
2.57%
39
16.95
Revenue growth%
20.28
22.90
24.47
24.50
25.42
27.96
27.80
29.25
26.78
25.35
11.17
27.80
25.39
22
11.73
Gross margin%
19.57
22.41
19.89
20.19
20.67
20.83
18.73
18.97
21.12
23.52
27.06
20.83
20.43
14
19.46
Operating margin%
10.51
9.88
10.33
8.63
11.15
9.64
10.49
12.75
11.91
14.44
26.88
11.91
10.50
76
15.22
Net margin%
30.80
31.19
33.57
36.16
36.31
34.21
34.86
35.94
35.83
35.21
8.13
35.21
35.04
63
29.15
P/E ratio (avg)x
31.82
34.00
36.40
37.70
40.20
41.13
40.97
44.37
46.56
52.71
20.26
44.37
40.58
52
11.57
EV/EBITx
38.60
36.62
35.50
34.64
34.32
39.98
45.98
50.72
49.30
50.83
9.181
49.30
39.29
42
14.51
FCF yield (avg)%
24.42
27.24
25.16
23.89
25.03
25.54
24.57
27.54
26.04
24.16
19.83
25.54
25.09
23
16.23
FCF margin%
4.19
5.15
4.50
6.29
3.60
4.68
3.22
0.88
3.58
1.63
4.87
3.22
3.89
14
0.977
FCF / Net incomex
0.957
1.044
1.071
1.115
1.073
1.034
1.089
1.008
0.938
0.920
1.133
1.008
1.039
12
13.49
ROIC%
3.27
3.97
3.80
5.37
4.63
6.52
3.89
1.54
0.40
0.40
13.36
1.54
3.85
76
7.18
Return on equity%
14.65
14.29
15.55
14.06
13.58
15.35
17.09
19.72
16.75
17.24
16.28
17.09
15.45
48
3.89
Return on assets%
15.85
14.78
12.03
11.74
13.54
11.36
12.81
14.14
16.43
14.46
13.23
14.14
13.84
63
5.32
EPS฿
6.05
6.11
6.73
6.50
6.50
6.23
6.63
6.53
7.31
8.31
5.74
5.04%
4.31%
—
20.62
EPS growth%
26.17
25.05
22.18
22.77
21.19
19.73
17.80
18.42
17.88
19.52
26.10
18.42
20.46
54
5.20
Bookvalue per sh฿
3.21
3.09
2.98
2.75
2.68
2.68
2.46
2.74
2.42
2.66
3.25
(0.22%)
(0.92%)
—
6.78
FCF per share฿
12.33
12.86
12.94
14.49
15.01
17.79
21.28
24.99
29.21
28.32
3.70
13.53%
9.21%
—
6.87
Dividend per sh฿
4.14
4.01
4.07
3.74
3.77
3.53
3.16
3.41
3.44
3.31
6.82
(2.58%)
(3.36%)
—
27.77
Div yield (avg)%
7.38
5.10
5.34
4.98
6.84
6.23
7.66
5.92
6.93
8.99
26.61
6.93
6.53
19
26.91
Payout ratio%
7.74
7.04
5.13
5.80
4.57
6.95
4.01
6.72
9.36
10.57
2.48
6.95
6.84
52
20.49
Shares (diluted)M
11.34
10.65
11.07
10.53
11.38
10.52
11.08
11.69
10.33
10.92
20.04
(0.81%)
(0.22%)
36
12.95
Buyback yield%
25.49
25.34
26.95
26.68
25.06
22.15
20.86
18.18
18.26
17.09
2.12
18.26
23.61
88
0.329
D/E ratiox
0.867
0.783
0.772
0.680
0.681
0.675
0.719
0.734
0.665
0.721
1.143
0.719
0.720
22
179.5
Enterprise value฿M
229.8
204.2
204.1
186.6
192.2
185.8
207.5
222.7
229.9
214.9
297.1
2.26%
(0.18%)
9
268.8
LT debt฿M
397.7
446.4
415.4
401.3
394.7
368.1
423.5
434.3
480.0
548.7
156.7
6.81%
2.93%
53
Revenue
฿368.9M
2.57%
1.00×
Cost of revenue
฿211.1M
2.50%
0.99×
Operating expenses
฿64.88M
2.37%
0.98×