74.08
Revenue฿M
678.3
707.4
723.1
763.0
781.3
833.9
867.1
892.9
920.8
967.4
80.92
4.36%
4.02%
22
14.95
Revenue growth%
27.60
29.29
29.15
31.22
32.88
33.91
33.28
32.53
35.07
32.59
24.41
33.28
32.56
59
25.02
Gross margin%
22.53
20.12
18.74
19.16
16.95
15.64
14.57
15.65
14.07
15.78
19.43
15.64
16.37
6
10.50
Operating margin%
23.30
24.50
22.58
20.24
18.53
16.00
18.88
17.35
17.69
19.79
23.78
17.69
19.33
89
5.02
Net margin%
4.71
1.75
3.68
2.25
1.32
0.40
1.79
3.47
4.52
1.85
23.91
1.85
2.05
73
31.70
P/E ratio (avg)x
44.88
43.06
43.30
46.85
50.54
57.48
65.13
65.65
62.53
63.32
16.07
63.32
54.01
70
34.37
EV/EBITx
24.76
23.48
24.80
22.34
23.35
21.23
21.54
20.27
17.46
16.23
27.59
20.27
21.94
21
4.67
FCF yield (avg)%
29.87
28.39
25.91
28.84
26.93
25.40
27.99
25.84
28.61
31.10
6.69
27.99
28.19
39
5.57
FCF margin%
7.30
9.42
7.08
9.40
8.72
9.62
8.72
7.58
9.62
7.79
14.49
8.72
8.72
24
0.153
FCF / Net incomex
2.044
2.357
2.616
2.794
3.148
3.358
3.150
3.638
4.129
4.339
0.709
3.638
3.149
61
3.58
ROIC%
21.99
23.26
24.91
23.36
22.51
20.05
20.84
23.49
23.01
22.12
26.03
22.12
22.76
13
15.08
Return on equity%
15.95
18.13
18.24
18.20
19.39
22.31
24.71
23.00
23.51
22.92
16.23
23.00
20.85
70
3.24
Return on assets%
15.29
16.09
17.15
18.59
18.83
20.87
20.62
21.12
20.86
21.30
20.11
20.87
19.72
29
1.05
EPS฿
1.03
1.08
1.17
1.14
1.15
1.30
1.20
1.20
1.09
1.03
1.07
(2.02%)
(0.12%)
—
13.68
EPS growth%
16.79
19.69
22.00
22.14
22.97
21.42
23.51
25.10
23.34
20.77
7.14
23.34
22.07
69
0.52
Bookvalue per sh฿
0.91
0.95
0.90
0.82
0.82
0.88
0.84
0.89
0.90
0.89
0.88
1.62%
(0.30%)
—
0.96
FCF per share฿
0.58
0.62
0.65
0.75
0.89
1.04
1.11
1.15
1.39
1.51
0.50
11.23%
10.64%
—
0.91
Dividend per sh฿
0.61
0.66
0.67
0.71
0.66
0.62
0.63
0.55
0.53
0.58
1.02
(2.58%)
(2.00%)
—
7.95
Div yield (avg)%
33.22
32.24
33.85
34.50
34.22
33.58
34.45
35.74
37.78
36.73
10.52
35.74
34.34
88
9.87
Payout ratio%
8.27
9.22
8.28
10.79
12.45
13.29
15.27
15.86
13.10
13.04
3.52
13.29
12.75
36
818.0
Shares (diluted)M
801.6
698.7
718.5
767.9
746.5
690.8
735.6
683.6
679.3
712.8
804.4
(0.92%)
(1.19%)
90
15.87
Buyback yield%
13.11
14.70
13.57
15.80
16.92
14.97
16.97
15.91
18.39
21.02
10.11
16.97
15.86
51
0.620
D/E ratiox
1.039
1.038
1.165
1.130
1.073
1.174
1.187
1.091
1.016
0.977
0.378
1.091
1.082
69
709.5
Enterprise value฿M
133.4
155.7
147.2
143.7
152.4
149.3
169.1
191.9
194.6
228.4
112.4
8.43%
6.83%
14
694.5
LT debt฿M
366.1
342.2
346.9
350.6
397.9
367.5
380.3
355.2
387.8
432.3
54.37
1.67%
2.57%
81
Revenue
฿967.4M
4.02%
1.00×
Cost of revenue
฿571.2M
3.98%
1.00×
Operating expenses
฿203.5M
3.58%
0.96×
Cash and investments
14.61%
Return on capital
196.77%
Spread over hurdle
187.44%