117.4
Revenue฿M
485.0
484.8
487.4
487.0
499.9
500.1
498.5
501.3
513.6
523.1
121.4
0.91%
0.83%
31
27.75
Revenue growth%
23.32
21.84
22.68
25.15
27.13
28.20
25.50
22.65
24.50
24.44
19.71
24.50
24.47
54
18.53
Gross margin%
18.14
19.56
17.03
18.76
17.44
16.39
19.38
21.31
18.89
20.02
14.80
19.38
18.82
83
20.17
Operating margin%
28.20
25.23
25.93
25.97
28.28
29.67
31.45
29.97
27.32
26.18
15.49
29.67
27.76
48
2.35
Net margin%
0.40
0.40
0.40
0.40
1.61
3.82
5.54
4.60
5.09
7.26
2.84
5.09
2.72
53
12.40
P/E ratio (avg)x
13.72
14.13
13.55
14.39
13.80
14.31
15.48
17.80
20.55
21.52
11.97
17.80
14.35
49
12.90
EV/EBITx
17.24
19.59
22.72
23.00
24.55
24.73
22.95
22.67
24.68
27.50
15.87
24.68
22.97
9
29.61
FCF yield (avg)%
0.69
0.40
0.40
2.72
0.47
0.40
0.40
2.59
0.40
0.40
14.93
0.40
0.40
24
20.56
FCF margin%
17.54
16.45
15.61
12.82
10.28
7.98
10.94
12.05
10.44
8.82
23.88
10.44
11.50
60
1.661
FCF / Net incomex
1.264
1.279
1.255
1.432
1.498
1.478
1.759
1.724
1.883
2.004
0.395
1.759
1.488
29
18.85
ROIC%
23.36
25.71
27.50
24.72
26.76
27.84
29.55
28.94
29.80
30.97
28.88
29.55
27.67
17
8.03
Return on equity%
17.75
16.08
13.39
11.38
12.05
12.71
14.59
16.02
14.16
14.85
11.96
14.59
14.37
65
4.76
Return on assets%
16.48
15.96
17.26
15.50
17.92
17.48
15.68
13.09
11.72
14.10
13.60
14.10
15.82
39
0.19
EPS฿
0.14
0.15
0.15
0.16
0.18
0.19
0.19
0.22
0.22
0.24
0.21
5.81%
5.59%
—
17.38
EPS growth%
1.56
1.92
0.40
1.51
0.40
0.40
2.04
1.81
0.40
3.38
12.13
1.81
1.54
34
0.14
Bookvalue per sh฿
0.09
0.11
0.12
0.12
0.13
0.14
0.14
0.15
0.15
0.16
0.27
4.70%
6.28%
—
0.15
FCF per share฿
0.37
0.36
0.39
0.42
0.48
0.49
0.49
0.48
0.53
0.53
0.25
1.74%
5.12%
—
0.08
Dividend per sh฿
0.26
0.25
0.27
0.30
0.32
0.34
0.38
0.42
0.40
0.43
0.14
6.34%
4.44%
—
14.65
Div yield (avg)%
19.90
20.07
17.39
14.86
14.90
14.57
15.10
17.97
19.90
18.09
24.77
17.97
17.68
91
23.46
Payout ratio%
22.75
19.97
22.05
23.35
21.76
20.71
19.84
20.43
18.84
20.25
17.46
20.25
20.57
94
0.686
Shares (diluted)B
0.821
0.818
0.858
0.912
0.877
1.009
1.173
1.088
1.085
1.101
0.660
4.66%
2.37%
68
2.29
Buyback yield%
28.97
29.20
30.96
29.08
28.54
26.10
26.25
28.05
27.40
28.89
22.35
27.40
28.72
94
0.900
D/E ratiox
1.186
1.144
1.111
1.228
1.425
1.537
1.625
1.565
1.673
1.884
0.569
1.625
1.481
26
118.0
Enterprise value฿M
698.0
697.5
665.7
722.8
753.8
710.6
717.3
789.7
806.9
816.4
171.5
1.61%
2.33%
55
0.217
LT debt฿B
0.556
0.580
0.608
0.695
0.719
0.798
0.920
0.968
1.007
1.138
0.469
9.61%
8.49%
34
Revenue
฿523.1M
0.83%
1.00×
Cost of revenue
฿349.4M
0.75%
0.99×
Operating expenses
฿82.87M
1.13%
1.03×