340.5
Revenue฿M
786.7
777.7
769.7
761.5
757.9
777.2
768.4
776.2
778.3
786.2
356.1
0.74%
(0.08%)
68
26.85
Revenue growth%
18.03
17.11
17.85
20.52
21.32
21.77
23.32
24.12
22.06
24.98
22.75
23.32
21.54
25
25.62
Gross margin%
5.73
8.21
9.15
10.70
11.56
9.48
11.64
11.79
13.01
11.08
22.89
11.64
10.89
94
24.84
Operating margin%
15.39
18.17
16.19
16.66
16.68
17.32
14.89
14.99
14.76
13.99
2.74
14.89
15.79
91
21.76
Net margin%
10.82
11.82
9.87
8.81
11.18
11.51
9.63
12.25
10.04
12.35
16.29
11.51
11.00
18
9.098
P/E ratio (avg)x
10.77
11.62
12.31
10.69
11.00
10.76
10.16
10.77
9.709
8.799
24.52
10.16
10.76
47
12.17
EV/EBITx
67.24
80.66
85.79
103.4
117.5
129.3
151.4
157.4
181.5
183.1
28.95
157.4
123.4
24
11.78
FCF yield (avg)%
13.20
11.11
12.27
13.80
16.28
14.62
11.68
11.16
9.39
11.89
22.71
11.68
12.08
34
2.36
FCF margin%
1.18
0.40
0.95
2.80
4.29
4.75
6.67
6.58
9.09
7.34
14.72
6.67
4.52
45
0.118
FCF / Net incomex
1.897
2.106
1.957
1.816
1.980
1.798
1.722
1.625
1.539
1.506
1.102
1.625
1.807
69
13.10
ROIC%
0.40
0.40
2.70
0.81
0.51
0.40
0.40
0.40
2.86
2.64
23.04
0.40
0.45
28
4.70
Return on equity%
30.39
32.62
32.03
31.24
32.98
31.44
33.67
35.42
38.30
38.29
3.14
35.42
32.80
43
8.13
Return on assets%
1.96
3.05
5.26
4.60
5.79
4.84
3.88
2.83
0.40
0.40
10.41
2.83
3.46
38
0.30
EPS฿
0.53
0.56
0.60
0.65
0.69
0.70
0.76
0.73
0.69
0.73
0.33
0.98%
1.78%
—
24.57
EPS growth%
24.82
27.48
28.59
27.28
27.99
27.92
26.62
27.70
26.48
25.45
11.07
26.62
27.38
51
0.14
Bookvalue per sh฿
0.64
0.58
0.62
0.62
0.54
0.58
0.51
0.44
0.39
0.40
0.51
(5.73%)
(3.90%)
—
0.68
FCF per share฿
0.22
0.22
0.21
0.19
0.20
0.19
0.22
0.23
0.25
0.25
0.55
4.65%
2.76%
—
0.75
Dividend per sh฿
0.78
0.77
0.88
0.85
0.90
0.92
0.94
0.90
0.95
1.06
0.15
3.20%
3.19%
—
15.18
Div yield (avg)%
23.91
25.08
26.43
29.21
28.52
26.32
29.17
29.15
27.00
24.27
23.57
27.00
26.72
39
7.71
Payout ratio%
10.76
9.92
12.73
12.91
11.95
11.31
11.38
10.25
12.97
15.89
19.74
11.38
11.67
31
0.649
Shares (diluted)B
0.823
0.856
0.901
0.994
0.982
0.959
1.057
1.142
1.019
1.029
0.653
0.95%
3.26%
78
25.42
Buyback yield%
18.88
19.97
17.20
18.46
20.68
20.42
22.38
23.74
23.15
23.95
7.71
23.15
20.55
21
1.507
D/E ratiox
0.307
0.281
0.260
0.268
0.250
0.234
0.205
0.223
0.208
0.208
1.719
0.208
0.242
17
84.32
Enterprise value฿M
838.3
865.4
929.7
897.5
889.2
931.5
879.7
939.5
876.7
876.0
503.6
(0.30%)
1.42%
73
648.4
LT debt฿M
486.8
521.1
552.3
539.1
545.4
606.5
645.8
742.5
775.1
850.0
492.5
9.28%
5.47%
32
Revenue
฿786.2M
(0.08%)
1.00×
Cost of revenue
฿458.7M
(0.18%)
0.99×
Operating expenses
฿78.93M
(0.39%)
0.97×
Goodwill & intangibles
17.64%