122.5
Revenue฿M
523.7
525.8
527.1
546.0
562.5
565.3
588.1
601.5
601.7
628.0
130.8
2.23%
1.87%
8
7.81
Revenue growth%
17.89
19.45
20.88
18.26
20.72
19.80
18.03
18.66
21.23
22.48
26.07
19.80
19.63
85
10.51
Gross margin%
23.55
23.97
24.48
21.75
20.65
21.68
21.94
19.68
20.98
20.15
18.23
20.98
21.71
43
20.04
Operating margin%
23.67
26.38
28.83
26.01
28.18
25.71
28.53
28.27
30.65
32.86
8.44
28.53
28.22
41
27.98
Net margin%
28.47
31.35
30.91
32.64
30.55
29.41
26.93
28.94
30.88
32.00
9.14
29.41
30.72
55
35.72
P/E ratio (avg)x
5.452
4.844
5.091
4.388
3.839
4.003
3.619
3.546
3.416
3.637
14.84
3.619
3.921
27
20.08
EV/EBITx
35.30
38.97
40.04
39.87
41.77
44.58
41.63
44.93
48.05
50.66
26.79
44.93
41.70
37
12.77
FCF yield (avg)%
15.88
13.87
16.37
17.82
16.45
15.55
13.24
12.16
13.68
15.43
8.52
13.68
15.49
59
19.26
FCF margin%
6.25
5.12
8.00
8.20
8.25
7.70
5.09
6.15
8.71
6.74
24.89
6.74
7.22
47
1.550
FCF / Net incomex
1.170
1.157
1.059
1.109
0.976
0.977
0.844
0.743
0.761
0.730
0.945
0.761
0.976
86
24.86
ROIC%
13.34
15.33
14.44
12.73
14.29
12.19
10.43
10.49
12.00
9.32
27.76
10.49
12.46
87
21.41
Return on equity%
17.11
15.47
16.54
15.79
15.09
17.83
19.14
16.17
14.47
14.97
13.94
16.17
15.98
76
11.78
Return on assets%
18.71
17.51
16.43
14.31
11.73
13.18
14.41
12.32
13.51
12.84
21.58
13.18
13.91
83
1.38
EPS฿
2.36
2.29
2.47
2.67
2.63
2.51
2.77
2.67
2.69
3.00
1.53
2.65%
3.72%
—
17.34
EPS growth%
32.07
30.44
31.91
31.03
30.99
28.65
28.98
26.97
27.55
27.41
26.35
27.55
29.71
88
1.45
Bookvalue per sh฿
2.23
2.41
2.52
2.70
2.99
3.26
3.21
3.11
3.55
4.20
1.05
7.03%
8.34%
—
1.56
FCF per share฿
1.52
1.49
1.42
1.37
1.31
1.24
1.09
1.00
1.04
1.02
1.91
(4.84%)
(5.17%)
—
1.08
Dividend per sh฿
0.49
0.53
0.44
0.39
0.35
0.37
0.35
0.32
0.30
0.27
1.94
(5.28%)
(5.57%)
—
8.68
Div yield (avg)%
6.54
4.57
5.04
6.55
6.35
5.09
5.06
3.26
1.09
0.40
27.51
3.26
5.05
9
29.25
Payout ratio%
9.15
11.04
11.00
13.41
12.87
11.93
10.15
11.76
10.77
13.60
17.81
11.76
11.40
90
309.3
Shares (diluted)M
543.3
549.0
528.2
565.5
573.2
630.3
680.6
651.2
670.5
665.4
315.3
3.03%
2.97%
35
19.61
Buyback yield%
17.55
16.44
18.07
19.89
19.52
22.36
22.51
22.01
21.98
20.41
3.75
22.01
20.15
63
0.366
D/E ratiox
1.183
1.166
1.175
1.169
1.213
1.236
1.208
1.302
1.345
1.473
0.662
1.302
1.211
16
314.8
Enterprise value฿M
500.7
546.0
480.5
455.2
405.2
371.7
358.2
382.5
362.3
397.9
569.1
(0.36%)
(3.31%)
41
59.41
LT debt฿M
278.0
262.1
293.2
326.8
352.9
391.8
436.1
425.3
461.3
487.5
522.5
6.68%
4.89%
19
Revenue
฿628.0M
1.87%
1.00×
Cost of revenue
฿301.6M
1.96%
1.01×
Operating expenses
฿156.3M
1.71%
0.98×
Goodwill & intangibles
18.28%