256.2
Revenue฿M
586.4
589.6
592.8
605.1
611.1
617.3
632.2
643.1
660.9
681.2
282.1
2.20%
1.70%
70
19.39
Revenue growth%
5.82
2.94
4.42
6.22
6.39
4.67
7.08
8.80
9.47
10.70
16.42
8.80
6.31
52
20.87
Gross margin%
21.71
22.32
23.98
23.54
22.61
22.12
20.54
19.37
20.36
22.15
23.52
20.54
22.14
47
4.17
Operating margin%
33.26
33.83
35.40
37.96
40.11
42.33
42.99
45.18
44.82
46.56
14.79
44.82
41.22
81
20.68
Net margin%
15.97
18.39
20.63
18.71
20.02
18.70
18.76
20.89
23.58
20.73
7.77
20.73
19.39
23
16.98
P/E ratio (avg)x
19.37
17.74
18.24
16.18
15.08
16.48
16.42
17.32
16.13
17.37
30.74
16.48
16.90
81
26.95
EV/EBITx
45.49
44.76
44.96
50.52
50.41
55.80
60.65
59.41
58.36
58.41
10.00
58.41
53.16
58
8.52
FCF yield (avg)%
1.96
3.07
0.70
0.40
3.31
5.09
4.54
4.59
5.87
5.45
18.60
5.09
3.92
76
16.90
FCF margin%
12.50
15.03
15.12
13.24
11.76
13.09
14.01
14.61
16.01
13.69
27.95
14.01
13.85
23
0.620
FCF / Net incomex
2.315
2.374
2.678
2.967
3.204
2.929
3.136
3.342
3.087
2.951
0.281
3.087
2.959
13
15.79
ROIC%
5.36
5.10
4.85
3.72
5.08
2.21
1.58
3.45
6.14
8.56
22.32
3.45
4.96
95
15.63
Return on equity%
15.30
15.84
17.31
17.17
18.94
15.98
14.54
15.68
14.85
15.04
14.91
15.04
15.76
56
18.28
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
12.60
0.40
0.40
8
9.04
EPS฿
7.86
7.99
8.66
9.32
8.54
9.24
10.03
9.00
8.35
8.55
9.58
0.02%
1.62%
—
4.88
EPS growth%
7.82
6.06
5.78
4.02
5.15
2.89
0.40
0.47
1.26
0.40
17.20
0.47
3.45
75
4.09
Bookvalue per sh฿
8.64
9.90
11.56
12.05
13.19
13.25
14.47
16.77
19.02
20.04
18.36
8.73%
10.25%
—
11.38
FCF per share฿
20.42
18.92
19.73
20.65
22.29
24.10
24.54
25.25
28.00
27.68
12.95
4.43%
3.57%
—
11.23
Dividend per sh฿
4.21
4.20
4.29
3.71
3.24
3.51
3.13
2.90
3.02
2.91
4.14
(2.16%)
(4.98%)
—
28.70
Div yield (avg)%
30.35
31.66
29.20
27.88
28.09
25.82
24.45
25.66
26.56
27.73
29.64
25.82
27.81
76
21.98
Payout ratio%
23.94
25.95
25.37
25.26
23.62
21.54
22.82
23.72
25.78
24.52
8.72
23.72
24.23
73
19.31
Shares (diluted)M
21.06
23.43
23.05
21.96
24.31
25.22
22.97
23.75
24.67
28.03
19.74
2.88%
2.12%
35
18.75
Buyback yield%
2.82
3.59
1.05
0.97
1.67
4.51
6.60
5.18
3.12
1.46
18.96
4.51
2.97
84
1.362
D/E ratiox
1.693
1.906
1.881
2.078
1.937
2.140
2.158
2.359
2.587
2.766
1.004
2.359
2.109
43
332.9
Enterprise value฿M
100.2
103.4
108.6
108.5
98.40
107.7
102.6
95.58
98.96
93.22
618.7
(1.07%)
(1.33%)
74
0.438
LT debt฿B
0.968
0.976
1.059
1.028
0.976
1.119
1.099
1.107
1.059
1.071
0.175
1.88%
2.20%
7
Revenue
฿681.2M
1.70%
1.00×
Cost of revenue
฿424.0M
1.68%
1.00×
Operating expenses
฿92.18M
1.49%
0.98×
Cash and investments
17.77%
Spread over hurdle
21.45%