309.3
Revenue฿M
477.1
472.7
477.0
471.9
461.9
451.5
445.7
438.3
433.7
438.5
340.0
(1.03%)
(0.77%)
93
24.64
Revenue growth%
13.07
13.66
15.51
15.38
16.57
14.85
12.35
9.37
11.69
8.94
9.96
11.69
13.37
75
27.46
Gross margin%
21.35
22.62
21.75
20.98
21.19
19.30
19.71
19.89
17.09
15.26
17.00
19.30
20.44
37
10.79
Operating margin%
19.23
18.65
21.16
20.89
18.23
20.49
19.74
21.43
19.26
19.08
14.36
19.74
19.50
84
15.09
Net margin%
9.11
9.03
8.47
11.20
12.96
15.27
12.37
12.68
11.08
13.02
5.73
12.68
11.78
45
23.22
P/E ratio (avg)x
37.28
44.27
48.91
55.77
66.58
73.69
80.35
97.12
104.5
115.5
18.19
97.12
70.14
58
8.992
EV/EBITx
8.670
8.817
9.468
9.627
9.049
8.657
8.329
8.480
8.089
9.013
18.71
8.480
8.743
92
5.49
FCF yield (avg)%
8.21
7.78
5.55
6.99
9.59
12.55
15.28
17.38
19.21
18.25
2.05
17.38
11.07
19
28.66
FCF margin%
14.97
16.54
18.19
19.14
16.94
14.46
12.81
12.40
11.60
11.73
28.27
12.40
14.72
59
0.974
FCF / Net incomex
2.135
2.188
2.616
2.579
2.856
3.036
3.562
3.862
4.539
5.267
1.313
3.862
2.946
52
15.83
ROIC%
10.62
10.78
13.66
15.30
13.29
10.73
10.29
12.76
15.09
13.50
18.29
12.76
13.03
31
3.00
Return on equity%
25.70
27.01
24.89
26.40
24.41
22.32
21.60
23.06
25.39
27.46
11.68
23.06
25.14
64
12.91
Return on assets%
18.02
20.57
22.06
23.11
24.13
22.40
23.39
24.75
24.07
21.19
4.39
23.39
22.76
43
0.38
EPS฿
0.19
0.20
0.22
0.24
0.26
0.26
0.26
0.24
0.28
0.28
0.39
1.43%
5.32%
—
20.02
EPS growth%
25.14
26.89
27.19
28.69
31.06
31.83
33.06
34.70
34.44
31.89
4.48
33.06
31.44
24
0.27
Bookvalue per sh฿
0.59
0.69
0.70
0.80
0.91
0.92
0.92
0.99
1.10
1.29
0.39
7.20%
10.08%
—
0.33
FCF per share฿
0.34
0.32
0.35
0.36
0.41
0.41
0.38
0.37
0.33
0.36
0.13
(2.58%)
1.24%
—
0.19
Dividend per sh฿
0.29
0.28
0.29
0.29
0.30
0.33
0.31
0.36
0.39
0.43
0.36
7.59%
3.63%
—
4.47
Div yield (avg)%
19.14
16.99
18.76
16.39
15.66
16.02
13.20
16.13
16.84
13.84
12.08
16.02
16.26
63
4.67
Payout ratio%
31.15
29.66
31.92
31.75
34.58
32.90
32.42
30.89
31.14
32.42
9.68
32.42
31.84
71
0.710
Shares (diluted)B
0.940
1.049
1.171
1.245
1.402
1.358
1.508
1.534
1.779
1.932
0.692
6.61%
7.10%
7
11.02
Buyback yield%
0.40
2.12
2.47
3.75
1.90
1.33
2.94
1.34
2.47
1.08
23.80
1.34
2.01
85
0.702
D/E ratiox
1.089
1.080
1.082
1.161
1.128
1.273
1.326
1.258
1.278
1.431
1.009
1.278
1.210
55
293.9
Enterprise value฿M
395.4
401.0
457.0
480.6
478.3
511.6
561.8
586.4
561.7
631.2
502.8
5.71%
5.25%
61
181.4
LT debt฿M
465.0
550.0
546.7
537.2
546.1
624.0
688.4
791.1
793.6
855.5
236.9
9.39%
7.71%
13
Revenue
฿438.5M
(0.77%)
1.00×
Cost of revenue
฿261.2M
(0.84%)
0.99×
Operating expenses
฿68.90M
(0.88%)
0.99×
Goodwill & intangibles
16.55%
Cash and investments
16.00%