330.1
Revenue฿M
514.9
524.2
522.9
515.6
525.7
533.0
526.0
535.3
531.9
536.2
339.3
0.40%
0.57%
64
16.15
Revenue growth%
12.93
12.67
14.92
16.64
17.28
14.53
15.43
17.44
18.83
15.91
8.56
15.91
15.67
18
18.61
Gross margin%
18.06
17.56
19.34
16.59
15.88
15.92
13.73
15.25
12.84
9.91
21.79
13.73
15.90
87
5.13
Operating margin%
13.56
16.39
15.45
14.88
16.78
15.04
12.85
14.10
15.93
16.19
17.51
15.04
15.24
20
17.24
Net margin%
8.09
7.65
6.36
7.20
7.52
9.64
8.40
11.00
9.94
6.98
18.51
9.64
7.87
9
28.43
P/E ratio (avg)x
48.15
45.26
49.63
57.00
61.53
64.08
61.83
58.78
64.36
61.68
19.15
61.83
60.15
38
19.83
EV/EBITx
21.59
24.64
28.61
30.32
31.00
29.68
33.81
36.31
38.44
41.66
20.37
36.31
30.66
46
3.74
FCF yield (avg)%
26.38
24.63
24.22
22.01
21.67
24.03
26.27
28.99
28.81
28.39
22.26
28.39
25.45
84
29.04
FCF margin%
34.35
32.55
30.21
29.51
28.70
26.34
23.89
22.61
22.81
25.30
7.62
23.89
27.52
16
1.001
FCF / Net incomex
0.833
0.777
0.826
0.856
0.827
0.726
0.627
0.591
0.569
0.591
1.735
0.591
0.752
41
12.38
ROIC%
14.87
15.82
14.76
14.48
16.52
18.18
15.87
13.26
13.64
13.92
9.22
13.92
14.82
35
26.40
Return on equity%
8.87
6.36
3.68
5.56
4.12
5.60
5.30
6.01
6.67
8.45
4.97
6.01
5.80
21
28.85
Return on assets%
10.40
11.65
11.07
12.03
12.58
10.24
9.85
7.66
7.33
5.70
22.89
7.66
10.32
9
0.69
EPS฿
0.28
0.32
0.31
0.30
0.32
0.32
0.34
0.34
0.32
0.31
0.74
(0.63%)
0.60%
—
22.27
EPS growth%
15.47
18.43
17.07
15.12
17.94
20.88
21.71
21.05
19.09
19.34
18.35
20.88
18.76
79
0.46
Bookvalue per sh฿
0.26
0.26
0.26
0.23
0.23
0.24
0.25
0.25
0.26
0.27
0.31
3.86%
0.76%
—
0.33
FCF per share฿
0.80
0.77
0.71
0.67
0.61
0.54
0.58
0.53
0.49
0.46
0.55
(5.53%)
(6.86%)
—
0.50
Dividend per sh฿
0.71
0.69
0.76
0.75
0.80
0.87
0.87
0.80
0.74
0.78
0.25
(0.31%)
0.58%
—
7.22
Div yield (avg)%
13.22
11.38
9.54
7.50
5.19
5.62
5.79
8.36
6.95
6.28
27.81
6.28
7.22
74
27.54
Payout ratio%
15.44
16.14
14.26
14.36
13.86
14.16
12.72
15.36
16.37
18.17
14.12
15.36
14.86
33
207.2
Shares (diluted)M
189.6
199.9
173.8
163.5
141.2
122.6
110.2
108.7
93.33
101.5
208.8
(6.38%)
(7.17%)
67
16.09
Buyback yield%
11.41
11.45
13.67
16.55
17.49
18.35
18.58
17.86
17.88
15.24
7.73
17.88
17.02
7
0.595
D/E ratiox
0.496
0.492
0.469
0.519
0.456
0.406
0.415
0.439
0.463
0.413
0.108
0.415
0.459
21
0.617
Enterprise value฿B
0.589
0.650
0.713
0.824
0.804
0.906
0.944
1.042
1.114
1.073
0.092
5.94%
5.73%
91
162.9
LT debt฿M
200.1
178.0
196.1
173.7
185.0
203.6
221.4
214.6
222.5
206.2
35.06
2.20%
0.24%
18
Revenue
฿536.2M
0.57%
1.00×
Cost of revenue
฿375.3M
0.57%
1.00×
Operating expenses
฿75.93M
0.67%
1.01×
Property and equipment
18.58%
Goodwill & intangibles
17.95%
Spread over hurdle
(0.64%)