59.73
Revenue฿M
246.8
247.4
247.1
254.5
251.0
256.2
262.9
271.0
271.5
277.5
64.79
2.03%
1.30%
39
12.30
Revenue growth%
19.41
19.96
21.02
22.56
19.66
21.90
24.38
23.95
21.67
20.02
2.98
21.90
21.35
7
22.98
Gross margin%
7.82
4.83
2.78
4.31
6.96
8.11
8.08
6.62
5.62
4.83
17.02
6.62
6.12
48
2.41
Operating margin%
23.84
22.24
22.04
22.43
20.27
21.27
19.45
19.60
18.78
17.33
20.74
19.45
20.77
62
2.53
Net margin%
26.17
26.41
28.82
30.87
28.91
26.15
23.91
25.51
27.93
29.07
17.80
26.15
27.17
93
26.36
P/E ratio (avg)x
28.54
27.09
25.93
22.71
23.89
24.90
21.82
22.58
21.57
22.21
25.24
22.21
23.30
82
31.48
EV/EBITx
37.41
40.47
41.09
45.42
51.83
51.51
49.89
55.50
59.10
65.60
19.18
55.50
50.70
62
22.26
FCF yield (avg)%
6.11
5.76
4.58
2.34
4.40
5.25
8.17
9.10
9.04
6.19
16.80
8.17
5.93
56
14.71
FCF margin%
19.09
18.93
16.02
18.50
17.08
18.65
15.67
18.08
19.57
19.73
7.00
18.65
18.57
7
1.401
FCF / Net incomex
1.162
1.277
1.280
1.265
1.417
1.463
1.627
1.593
1.641
1.783
0.250
1.627
1.440
80
18.47
ROIC%
11.53
12.30
14.04
13.76
12.37
12.43
13.50
15.03
14.77
16.15
13.52
14.77
13.63
8
5.81
Return on equity%
2.08
1.47
4.42
6.63
7.41
5.48
5.60
4.19
4.63
5.21
17.20
5.21
4.92
36
27.04
Return on assets%
14.71
16.67
15.44
17.60
17.70
19.15
20.48
20.05
18.63
18.20
12.61
19.15
17.95
85
0.33
EPS฿
0.13
0.14
0.12
0.12
0.11
0.11
0.11
0.10
0.10
0.10
0.36
(2.39%)
(4.53%)
—
26.16
EPS growth%
14.35
12.22
10.52
10.65
11.64
9.16
11.02
8.65
11.24
12.19
25.73
11.02
11.13
76
0.28
Bookvalue per sh฿
0.43
0.47
0.46
0.49
0.57
0.63
0.69
0.80
0.81
0.88
0.08
9.09%
8.80%
—
0.20
FCF per share฿
0.16
0.17
0.15
0.14
0.13
0.12
0.12
0.13
0.11
0.11
0.21
(4.62%)
(4.77%)
—
0.31
Dividend per sh฿
0.33
0.33
0.37
0.36
0.37
0.38
0.45
0.52
0.51
0.61
0.34
10.47%
6.22%
—
21.62
Div yield (avg)%
26.75
25.32
23.06
21.02
22.37
19.83
22.76
20.01
19.93
21.71
26.65
20.01
22.04
78
12.57
Payout ratio%
0.40
0.66
0.40
1.11
2.74
2.08
2.00
1.94
2.65
4.72
2.99
2.08
1.97
65
659.5
Shares (diluted)M
639.3
571.1
559.0
581.2
581.7
573.0
570.9
621.0
591.3
526.7
662.5
(1.97%)
(1.59%)
91
25.63
Buyback yield%
28.13
28.76
27.68
27.18
27.30
25.43
24.62
23.75
25.81
24.63
29.84
24.63
26.50
80
1.148
D/E ratiox
1.777
1.752
1.916
1.936
1.828
1.800
1.758
1.848
2.113
2.424
1.729
1.848
1.838
20
301.8
Enterprise value฿M
32.94
34.97
36.17
36.68
44.41
44.54
46.80
46.19
46.89
53.11
49.68
3.64%
6.26%
43
90.80
LT debt฿M
87.30
88.53
86.00
73.98
77.97
77.33
77.28
82.12
74.16
80.12
162.4
0.55%
(0.41%)
47
Revenue
฿277.5M
1.30%
1.00×
Cost of revenue
฿185.5M
1.22%
0.99×
Operating expenses
฿40.75M
1.37%
1.01×
Spread over hurdle
(4.16%)