104.1
Revenue฿M
749.3
757.7
767.4
791.4
798.3
795.0
782.5
779.6
776.4
777.0
110.0
(0.54%)
0.65%
10
29.12
Revenue growth%
24.94
24.93
23.49
23.65
21.90
24.26
23.57
25.49
23.55
22.90
21.44
23.57
23.61
65
15.52
Gross margin%
5.83
8.09
6.39
6.58
6.80
8.51
6.76
4.45
2.05
2.12
25.68
4.45
6.48
78
13.71
Operating margin%
12.12
11.08
13.08
14.81
12.29
15.16
17.27
17.82
16.47
18.61
2.05
17.27
14.99
6
20.30
Net margin%
1.07
2.17
0.40
1.93
1.69
3.89
5.14
4.14
4.61
2.93
3.38
4.14
2.55
14
8.882
P/E ratio (avg)x
27.30
27.09
26.23
24.21
22.42
24.87
26.66
29.99
29.19
32.59
24.50
29.19
26.88
31
14.72
EV/EBITx
30.77
29.09
30.62
28.81
26.95
23.73
25.44
27.76
23.89
21.52
28.45
23.89
27.35
53
28.60
FCF yield (avg)%
18.19
15.64
15.16
15.07
14.22
12.69
9.80
8.07
8.15
8.68
2.11
8.68
13.45
33
14.07
FCF margin%
8.18
7.22
7.15
6.32
5.61
7.93
9.57
7.73
10.37
11.74
29.45
9.57
7.83
35
0.366
FCF / Net incomex
1.172
1.058
0.923
1.007
0.909
0.950
1.009
1.102
1.156
1.150
0.706
1.102
1.033
10
16.33
ROIC%
4.52
5.12
8.11
9.23
11.80
10.23
7.41
9.57
7.33
9.74
14.32
9.57
8.67
6
18.29
Return on equity%
10.62
12.80
14.52
17.31
20.03
18.08
19.34
21.52
22.44
21.89
14.23
21.52
18.71
75
28.32
Return on assets%
18.75
17.93
15.61
12.84
10.19
7.93
9.90
12.00
11.22
9.50
19.44
9.90
11.61
21
0.36
EPS฿
0.40
0.45
0.49
0.53
0.60
0.67
0.70
0.70
0.73
0.70
0.38
3.09%
6.29%
—
11.34
EPS growth%
2.54
1.25
0.40
0.59
0.40
0.40
2.91
1.57
0.40
0.40
17.52
0.40
0.49
52
0.35
Bookvalue per sh฿
0.14
0.14
0.13
0.13
0.12
0.11
0.11
0.12
0.13
0.13
0.49
2.48%
(0.38%)
—
0.16
FCF per share฿
0.23
0.23
0.26
0.30
0.33
0.33
0.38
0.38
0.43
0.47
0.52
7.09%
9.54%
—
0.13
Dividend per sh฿
0.21
0.21
0.24
0.29
0.28
0.28
0.32
0.31
0.34
0.34
0.41
4.01%
4.68%
—
21.69
Div yield (avg)%
28.84
29.46
29.38
30.44
33.01
30.58
29.82
27.82
25.12
25.51
6.19
27.82
29.42
23
23.50
Payout ratio%
6.35
6.28
6.62
6.61
8.44
6.94
6.87
4.43
7.19
6.05
9.05
6.87
6.62
64
0.790
Shares (diluted)B
0.797
0.857
0.930
1.032
0.966
0.957
1.013
1.010
1.097
1.152
0.773
3.59%
3.82%
65
8.11
Buyback yield%
10.68
9.09
7.75
8.91
7.78
5.79
8.02
6.13
8.33
9.04
25.85
8.02
8.18
41
0.601
D/E ratiox
0.287
0.280
0.303
0.337
0.373
0.393
0.452
0.432
0.505
0.522
1.227
0.452
0.383
79
191.9
Enterprise value฿M
296.8
302.5
310.1
286.8
269.0
290.9
288.4
282.5
275.9
240.6
619.9
(2.21%)
(1.83%)
19
292.6
LT debt฿M
453.3
476.7
418.2
438.2
406.4
394.7
361.9
316.4
331.9
329.4
546.0
(4.11%)
(4.35%)
23
Revenue
฿777.0M
0.65%
1.00×
Cost of revenue
฿543.9M
0.65%
1.00×
Operating expenses
฿137.3M
0.12%
0.95×
Cash and investments
22.63%
Property and equipment
13.77%
Spread over hurdle
(1.94%)