436.7
Revenue฿M
588.0
604.5
644.8
667.0
700.7
720.9
760.7
784.4
805.4
849.7
484.4
3.93%
4.10%
93
29.14
Revenue growth%
1.81
0.65
0.40
2.65
5.03
5.79
5.53
6.29
5.72
6.46
16.35
5.79
5.28
11
12.44
Gross margin%
15.17
16.23
13.87
11.15
10.11
10.47
8.86
7.61
10.22
12.11
29.38
10.22
10.81
75
26.16
Operating margin%
27.43
26.18
27.91
29.55
30.67
29.75
32.59
34.98
32.06
34.39
27.85
32.59
30.21
26
23.62
Net margin%
2.76
1.24
3.46
3.50
5.77
6.40
5.77
7.27
6.16
6.90
14.16
6.40
5.77
10
6.623
P/E ratio (avg)x
37.46
41.49
45.75
50.72
47.16
54.92
59.91
67.31
62.71
71.26
17.48
62.71
52.82
34
24.79
EV/EBITx
9.997
10.55
11.56
12.66
12.60
11.83
12.19
11.61
12.25
12.88
28.38
12.19
12.01
46
13.36
FCF yield (avg)%
20.89
21.25
23.97
25.90
23.32
20.33
22.15
23.54
21.64
22.74
29.75
22.15
22.44
15
3.79
FCF margin%
17.70
19.10
21.34
22.22
22.45
21.12
20.21
19.86
18.65
21.50
9.64
20.21
20.66
50
0.147
FCF / Net incomex
0.327
0.368
0.347
0.361
0.395
0.402
0.446
0.508
0.590
0.603
1.769
0.508
0.398
82
10.55
ROIC%
3.38
2.77
2.33
0.45
2.47
0.40
0.40
0.40
2.08
2.30
9.17
0.40
2.19
25
3.87
Return on equity%
18.53
17.13
16.14
16.87
14.87
13.51
10.57
10.76
10.83
8.83
10.88
10.76
14.19
32
11.68
Return on assets%
5.03
4.26
2.47
0.40
1.83
1.82
2.20
0.40
1.00
0.40
27.04
1.00
1.83
93
0.21
EPS฿
0.25
0.26
0.29
0.26
0.28
0.25
0.24
0.26
0.26
0.24
0.22
(3.13%)
(1.80%)
—
26.92
EPS growth%
25.80
24.71
23.09
23.14
22.12
21.24
19.84
21.84
23.15
24.12
23.90
21.84
23.11
65
0.36
Bookvalue per sh฿
0.18
0.21
0.24
0.23
0.27
0.27
0.31
0.33
0.38
0.44
0.25
10.69%
11.00%
—
0.18
FCF per share฿
0.42
0.44
0.52
0.59
0.60
0.65
0.70
0.74
0.72
0.83
0.34
6.87%
8.76%
—
0.11
Dividend per sh฿
0.24
0.26
0.28
0.27
0.28
0.29
0.26
0.28
0.30
0.30
0.16
1.98%
1.05%
—
26.17
Div yield (avg)%
14.68
15.54
16.53
17.60
15.59
17.83
19.89
22.04
23.48
25.60
11.68
22.04
17.71
74
29.16
Payout ratio%
13.04
14.51
13.50
15.03
17.91
17.72
15.07
16.92
18.01
16.78
23.04
16.92
15.93
11
1.490
Shares (diluted)B
1.757
1.664
1.805
1.623
1.718
1.662
1.759
1.893
1.989
1.936
1.484
2.41%
1.84%
11
7.03
Buyback yield%
27.94
28.99
31.32
31.00
29.91
31.17
32.62
31.13
31.28
33.30
8.28
31.28
31.15
20
0.864
D/E ratiox
0.785
0.893
0.870
0.942
1.057
1.191
1.178
1.270
1.280
1.198
0.199
1.198
1.117
80
633.7
Enterprise value฿M
52.01
59.86
63.39
68.38
63.57
67.59
73.89
72.78
79.99
76.58
182.5
3.80%
4.68%
22
235.3
LT debt฿M
511.6
584.7
656.1
756.7
705.8
753.1
732.3
788.6
773.3
791.7
587.4
2.32%
3.94%
42
Revenue
฿849.7M
4.10%
1.00×
Cost of revenue
฿594.8M
4.10%
1.00×
Operating expenses
฿124.2M
3.72%
0.96×
Property and equipment
16.80%
Cash and investments
15.71%