269.1
Revenue฿M
610.7
634.6
639.3
665.2
682.0
684.7
707.0
719.5
735.4
769.7
282.0
2.45%
2.59%
62
15.70
Revenue growth%
32.03
30.43
31.60
33.26
33.29
32.71
31.91
31.23
29.07
30.37
28.40
31.23
31.76
62
24.94
Gross margin%
33.16
30.96
33.37
32.24
32.99
30.31
29.71
31.06
32.16
31.57
13.86
31.06
31.86
35
16.40
Operating margin%
20.35
21.66
23.04
22.16
22.81
23.81
21.97
23.19
20.60
20.97
25.37
21.97
22.07
94
25.42
Net margin%
17.00
16.10
17.12
18.20
15.78
18.62
19.45
17.38
14.91
14.05
25.61
17.38
17.06
69
30.63
P/E ratio (avg)x
7.320
7.559
7.486
7.985
6.943
6.866
7.457
6.993
6.023
5.247
18.13
6.866
7.156
35
24.03
EV/EBITx
37.23
38.41
40.48
38.32
42.71
48.54
48.63
45.71
50.66
55.70
23.03
48.63
44.21
44
23.36
FCF yield (avg)%
22.37
23.33
21.20
22.53
24.13
26.35
26.00
24.93
27.29
29.57
24.96
26.35
24.53
23
19.53
FCF margin%
25.57
27.17
25.97
26.81
26.90
27.53
29.93
32.87
35.50
33.13
22.20
32.87
27.35
42
0.585
FCF / Net incomex
1.091
1.060
0.989
0.988
0.878
0.972
0.906
0.938
1.001
1.036
1.742
0.972
0.989
38
19.51
ROIC%
16.59
14.68
15.85
13.76
14.15
13.25
12.83
13.12
10.31
10.24
14.78
12.83
13.50
89
15.37
Return on equity%
12.29
12.98
12.80
13.15
15.67
14.61
17.42
19.61
21.19
23.64
20.67
19.61
15.14
8
26.56
Return on assets%
3.90
2.57
1.47
3.36
1.43
0.40
1.04
0.40
3.32
5.61
14.39
1.04
2.02
52
0.19
EPS฿
0.34
0.34
0.33
0.32
0.35
0.36
0.41
0.44
0.48
0.42
0.20
3.71%
2.62%
—
9.11
EPS growth%
19.94
22.80
22.22
21.96
24.78
22.48
19.70
20.55
23.53
20.63
6.75
20.63
22.09
84
0.43
Bookvalue per sh฿
0.46
0.48
0.51
0.54
0.64
0.62
0.74
0.87
0.98
1.11
0.23
11.83%
9.95%
—
0.48
FCF per share฿
0.11
0.12
0.14
0.15
0.15
0.15
0.16
0.19
0.19
0.19
0.54
5.22%
6.41%
—
0.19
Dividend per sh฿
0.40
0.42
0.46
0.52
0.61
0.67
0.66
0.77
0.86
0.99
0.47
10.07%
9.63%
—
15.37
Div yield (avg)%
23.07
25.91
24.80
26.33
26.42
23.72
21.41
20.20
19.17
17.94
21.25
20.20
23.40
9
29.78
Payout ratio%
22.43
20.10
19.19
16.96
18.55
20.52
23.24
24.98
22.65
21.90
26.09
22.65
21.21
71
617.2
Shares (diluted)M
734.5
732.6
666.7
739.3
721.8
669.4
752.0
673.0
668.3
596.9
605.9
(3.73%)
(1.26%)
5
20.14
Buyback yield%
2.05
2.45
0.60
1.98
1.61
3.59
4.51
3.24
2.24
1.82
21.88
3.24
2.14
32
1.638
D/E ratiox
1.306
1.364
1.374
1.339
1.451
1.373
1.339
1.504
1.611
1.478
0.148
1.478
1.373
11
588.4
Enterprise value฿M
510.0
552.5
516.3
466.0
471.3
409.8
413.0
407.2
381.2
377.0
211.6
(4.37%)
(3.03%)
21
352.4
LT debt฿M
329.0
388.2
395.1
390.3
398.7
387.3
435.2
495.3
487.0
543.4
478.4
6.39%
4.74%
33
Revenue
฿769.7M
2.59%
1.00×
Cost of revenue
฿404.9M
2.48%
0.99×
Operating expenses
฿186.7M
2.35%
0.98×
Cash and investments
16.50%
Return on capital
243.70%
Spread over hurdle
233.86%