121.9
Revenue฿M
260.7
271.9
287.2
303.9
310.0
318.7
324.4
339.2
347.2
360.1
134.2
3.04%
3.65%
70
17.99
Revenue growth%
14.76
13.50
16.06
15.58
14.14
14.48
15.61
16.35
15.39
15.55
20.09
15.55
15.47
17
29.90
Gross margin%
17.79
16.12
15.41
17.59
18.48
21.34
20.75
20.33
17.89
20.59
26.00
20.59
18.19
42
18.90
Operating margin%
20.99
21.27
18.99
17.01
16.96
17.39
16.39
14.38
14.92
13.48
10.43
14.92
16.99
53
3.52
Net margin%
17.50
15.42
12.44
12.95
15.20
15.41
13.03
15.76
17.82
18.64
19.24
15.76
15.42
46
14.37
P/E ratio (avg)x
26.09
25.98
27.65
29.79
27.10
25.39
26.89
25.05
22.56
19.78
27.10
25.05
26.03
46
12.57
EV/EBITx
12.95
14.03
15.77
17.10
15.67
14.34
15.78
14.86
16.16
18.11
19.94
15.78
15.72
71
2.10
FCF yield (avg)%
5.07
5.24
4.76
2.31
2.14
0.40
0.40
1.16
0.40
0.43
17.49
0.40
1.65
42
20.51
FCF margin%
11.57
14.01
15.90
14.53
11.81
14.65
12.45
11.51
8.52
10.64
14.67
11.51
12.13
61
0.404
FCF / Net incomex
1.708
1.616
1.773
1.642
1.595
1.607
1.551
1.592
1.585
1.667
1.728
1.592
1.611
59
4.60
ROIC%
29.99
29.53
31.60
30.34
31.58
31.07
32.65
33.97
33.42
36.41
17.56
33.42
31.59
48
6.17
Return on equity%
25.59
26.67
29.25
29.88
29.67
28.27
27.52
29.53
27.50
26.73
17.20
27.52
27.89
69
18.72
Return on assets%
22.31
20.75
23.07
24.19
24.26
24.38
21.55
20.39
20.33
21.93
21.05
21.55
22.12
50
0.67
EPS฿
0.45
0.45
0.46
0.45
0.46
0.42
0.36
0.36
0.38
0.36
0.74
(5.12%)
(2.46%)
—
7.55
EPS growth%
19.62
17.31
20.30
22.68
25.30
23.64
25.79
28.58
29.41
30.40
13.84
28.58
24.47
59
0.58
Bookvalue per sh฿
0.76
0.75
0.75
0.86
0.92
0.89
1.01
1.09
1.17
1.26
0.17
6.53%
5.97%
—
0.12
FCF per share฿
0.26
0.28
0.28
0.30
0.30
0.33
0.32
0.33
0.31
0.30
0.26
(0.22%)
1.28%
—
0.12
Dividend per sh฿
0.33
0.33
0.37
0.40
0.37
0.36
0.34
0.36
0.32
0.29
0.34
(4.67%)
(2.21%)
—
6.94
Div yield (avg)%
14.31
11.53
13.13
14.55
17.20
17.14
15.69
12.73
11.31
12.88
27.37
12.88
13.72
60
7.23
Payout ratio%
9.53
10.25
9.67
10.49
10.06
8.54
7.52
8.28
10.85
8.00
12.09
8.28
9.60
12
362.6
Shares (diluted)M
312.5
337.3
306.9
318.5
298.6
283.4
276.2
283.6
245.3
216.0
360.2
(6.27%)
(4.33%)
91
12.89
Buyback yield%
13.20
15.52
13.93
13.01
13.33
10.50
12.40
14.49
12.54
12.71
27.02
12.54
13.11
41
0.459
D/E ratiox
0.640
0.634
0.626
0.635
0.627
0.750
0.825
0.878
0.879
0.873
0.701
0.873
0.695
23
97.31
Enterprise value฿M
129.3
119.8
115.2
123.4
131.8
131.8
123.7
124.5
122.8
120.1
341.3
(1.86%)
(0.51%)
39
355.8
LT debt฿M
102.6
100.7
117.6
126.6
137.1
147.1
159.4
175.6
197.0
217.7
21.54
9.69%
7.70%
47
Revenue
฿360.1M
3.65%
1.00×
Cost of revenue
฿166.2M
3.79%
1.01×
Operating expenses
฿68.19M
3.32%
0.97×