161.9
Revenue฿M
496.8
527.1
553.1
568.7
584.7
617.6
643.6
675.9
708.8
734.7
176.3
4.67%
4.50%
30
8.03
Revenue growth%
17.15
17.65
18.60
18.79
20.56
23.40
21.85
20.66
22.86
25.15
13.32
22.86
20.61
9
2.02
Gross margin%
13.56
14.71
14.18
12.59
13.16
12.77
13.59
13.40
12.97
10.82
10.69
12.97
13.28
67
27.19
Operating margin%
14.28
14.15
12.01
11.44
9.67
8.76
9.94
11.55
9.92
11.13
26.71
9.94
11.29
84
12.98
Net margin%
14.47
14.96
17.72
15.84
18.61
16.14
15.91
15.06
16.33
13.44
16.46
15.91
15.87
28
26.20
P/E ratio (avg)x
24.49
23.88
22.94
24.60
23.29
24.07
23.18
25.35
24.46
26.71
10.58
24.46
24.27
92
34.70
EV/EBITx
35.99
38.27
43.33
46.36
53.88
60.31
63.88
62.52
70.14
68.33
25.91
63.88
57.10
40
2.05
FCF yield (avg)%
3.27
0.40
0.40
1.48
0.40
0.40
0.70
0.40
0.40
0.40
10.70
0.40
0.40
63
12.56
FCF margin%
10.79
8.95
11.04
10.51
11.97
13.12
11.01
8.65
10.54
10.64
28.36
10.64
10.72
77
1.019
FCF / Net incomex
0.569
0.658
0.660
0.658
0.753
0.779
0.856
0.959
0.985
0.969
1.484
0.959
0.766
24
24.10
ROIC%
16.44
14.59
12.89
13.28
12.53
14.44
16.73
16.21
19.17
17.14
15.55
16.73
15.40
71
24.68
Return on equity%
14.28
15.28
14.48
11.59
12.24
9.92
7.67
7.40
9.15
10.07
14.99
9.15
10.83
72
3.66
Return on assets%
0.40
0.74
1.51
0.40
0.71
3.32
2.73
1.51
1.26
4.13
27.76
2.73
1.38
65
0.81
EPS฿
0.95
0.88
0.91
0.96
0.84
0.91
0.90
0.85
0.78
0.69
0.86
(3.84%)
(2.14%)
—
4.70
EPS growth%
10.80
11.73
12.40
11.13
14.03
15.32
17.80
16.15
18.22
18.70
26.23
17.80
14.67
55
0.48
Bookvalue per sh฿
0.70
0.77
0.77
0.82
0.84
0.84
0.80
0.93
1.07
1.04
0.94
4.33%
3.39%
—
0.19
FCF per share฿
0.19
0.18
0.19
0.20
0.21
0.20
0.19
0.20
0.21
0.20
0.44
(0.71%)
0.91%
—
0.98
Dividend per sh฿
0.21
0.22
0.20
0.22
0.22
0.19
0.17
0.16
0.14
0.13
0.47
(9.74%)
(4.63%)
—
26.99
Div yield (avg)%
23.98
22.15
20.95
20.03
17.67
15.81
15.99
17.15
18.47
20.39
20.25
17.15
19.25
46
23.62
Payout ratio%
0.42
0.40
1.13
3.04
3.87
6.22
5.02
4.93
6.49
4.36
11.35
5.02
4.11
39
0.429
Shares (diluted)B
0.662
0.645
0.669
0.723
0.697
0.770
0.840
0.916
0.899
1.051
0.451
8.55%
6.17%
86
17.00
Buyback yield%
20.62
19.13
16.63
14.24
15.05
12.34
14.93
12.56
13.54
12.57
6.29
12.57
14.59
40
1.719
D/E ratiox
1.685
1.586
1.703
1.850
1.744
1.828
1.713
1.826
2.001
2.014
1.047
1.828
1.785
77
443.6
Enterprise value฿M
317.9
332.6
325.5
325.2
306.4
352.1
365.7
414.7
400.4
463.9
558.3
8.65%
3.13%
18
433.4
LT debt฿M
92.44
101.0
100.1
109.4
114.9
123.1
111.1
112.4
107.5
110.7
97.78
(0.74%)
0.79%
32
Revenue
฿734.7M
4.50%
1.00×
Cost of revenue
฿416.1M
4.28%
0.98×
Operating expenses
฿91.07M
5.57%
1.11×
Property and equipment
20.23%