683.0
Revenue฿M
658.1
687.8
697.9
724.2
731.2
760.8
792.4
810.8
843.0
852.4
737.9
3.12%
2.77%
35
27.97
Revenue growth%
16.60
18.54
19.96
22.14
22.18
20.89
22.75
20.07
17.60
15.30
15.20
20.07
20.02
94
18.02
Gross margin%
31.60
30.52
30.83
28.71
30.22
32.54
29.92
27.25
28.65
26.33
3.54
28.65
30.07
78
10.61
Operating margin%
3.49
2.57
4.80
2.62
0.40
2.47
5.39
3.62
1.82
3.82
18.68
3.62
3.06
43
20.30
Net margin%
19.92
20.21
21.06
20.39
22.24
21.71
21.97
20.81
21.48
23.53
9.70
21.71
21.27
39
13.69
P/E ratio (avg)x
49.92
53.58
58.67
56.00
58.73
65.07
59.55
56.12
55.82
56.73
34.23
56.73
56.43
33
21.37
EV/EBITx
9.120
8.372
7.678
7.943
7.490
6.645
6.346
6.565
7.077
7.229
13.07
6.645
7.359
90
23.97
FCF yield (avg)%
15.51
14.38
15.32
17.44
15.86
13.42
15.70
15.35
15.60
14.50
8.10
15.35
15.43
64
16.36
FCF margin%
16.93
18.40
16.21
19.06
21.61
23.92
24.73
24.90
25.68
23.96
9.03
24.73
22.76
33
1.243
FCF / Net incomex
1.492
1.480
1.552
1.728
1.872
1.868
1.937
2.046
2.231
2.355
0.298
2.046
1.870
40
24.99
ROIC%
19.83
18.75
19.16
21.25
18.81
17.58
19.11
18.56
16.53
13.54
15.70
17.58
18.78
16
3.75
Return on equity%
2.97
4.05
5.65
3.14
0.56
2.05
3.13
2.88
3.36
4.86
2.59
3.13
3.14
74
16.29
Return on assets%
3.55
3.55
4.97
2.68
1.04
2.11
2.36
1.38
0.40
2.24
20.50
2.11
2.30
37
0.50
EPS฿
1.10
1.18
1.21
1.35
1.31
1.51
1.54
1.52
1.71
1.83
0.53
6.83%
5.45%
—
3.46
EPS growth%
13.94
15.44
15.12
14.66
15.56
15.14
16.13
14.02
12.25
13.00
8.20
14.02
14.89
62
0.42
Bookvalue per sh฿
0.13
0.13
0.12
0.11
0.10
0.10
0.09
0.09
0.09
0.10
0.23
(1.43%)
(3.27%)
—
0.32
FCF per share฿
0.36
0.38
0.44
0.44
0.45
0.51
0.59
0.62
0.67
0.78
0.36
11.67%
7.75%
—
0.49
Dividend per sh฿
0.31
0.30
0.27
0.27
0.28
0.30
0.29
0.29
0.29
0.27
0.13
(0.92%)
(2.69%)
—
5.69
Div yield (avg)%
25.56
23.94
22.14
23.03
21.35
20.36
22.58
23.97
24.30
25.57
19.13
23.97
23.49
45
29.86
Payout ratio%
13.34
15.42
15.19
13.55
11.31
11.75
11.41
12.96
15.52
14.14
12.89
12.96
13.44
66
917.3
Shares (diluted)M
614.1
587.1
628.0
653.0
714.5
627.6
600.1
632.8
612.1
625.3
925.0
(2.63%)
(0.04%)
28
9.38
Buyback yield%
2.65
0.40
0.40
0.40
2.00
2.91
4.32
2.51
4.59
6.85
8.51
4.32
2.58
10
0.216
D/E ratiox
2.302
2.272
2.507
2.493
2.293
2.298
2.397
2.517
2.319
2.323
1.758
2.323
2.321
16
631.0
Enterprise value฿M
357.6
408.4
475.7
466.3
529.8
557.7
574.5
567.0
577.2
571.2
531.0
1.52%
6.10%
5
0.564
LT debt฿B
0.715
0.802
0.889
0.921
1.023
1.050
1.023
1.080
1.081
1.113
0.608
1.71%
5.54%
61
Revenue
฿852.4M
2.77%
1.00×
Cost of revenue
฿596.7M
2.77%
1.00×
Operating expenses
฿105.4M
2.12%
0.94×
Property and equipment
14.47%
Spread over hurdle
40.44%