509.9
Revenue฿M
799.3
798.4
821.2
839.2
847.0
849.1
881.2
893.2
927.7
962.2
520.4
2.58%
1.86%
66
4.84
Revenue growth%
19.36
18.55
16.54
16.07
18.28
20.99
21.01
22.13
24.49
23.47
28.60
22.13
20.18
11
22.64
Gross margin%
3.61
4.31
6.02
7.93
10.14
9.70
9.54
7.87
8.01
9.64
6.63
9.54
7.97
27
23.64
Operating margin%
7.00
4.18
5.19
5.87
7.94
6.21
4.18
3.57
4.89
2.46
4.99
4.18
5.04
19
23.95
Net margin%
29.04
27.32
30.02
30.52
32.05
33.10
33.82
31.37
29.54
30.56
27.49
31.37
30.54
60
33.64
P/E ratio (avg)x
48.10
50.71
51.95
61.69
61.32
72.99
74.49
84.36
83.91
94.24
8.914
83.91
67.34
49
28.63
EV/EBITx
16.17
14.46
15.62
16.34
15.92
17.02
18.84
17.08
16.29
14.75
18.33
17.02
16.23
41
11.76
FCF yield (avg)%
15.54
15.68
12.81
15.78
15.68
14.59
14.63
16.62
16.19
18.89
18.39
16.19
15.68
29
8.35
FCF margin%
14.34
13.96
12.79
11.13
10.68
12.94
11.87
14.44
13.80
12.14
28.73
12.94
12.86
93
0.684
FCF / Net incomex
1.224
1.261
1.369
1.408
1.467
1.676
1.990
2.396
2.730
3.297
0.539
2.396
1.572
76
5.54
ROIC%
20.07
20.61
18.75
21.06
21.94
22.07
21.87
19.89
18.24
20.53
25.96
20.53
20.57
92
11.71
Return on equity%
13.68
15.21
15.97
18.83
18.80
20.88
18.54
17.62
18.17
15.79
26.39
18.17
17.89
22
12.60
Return on assets%
35.74
36.12
38.08
35.36
34.76
35.55
36.33
33.61
33.80
32.76
25.89
33.80
35.46
78
0.70
EPS฿
0.22
0.20
0.20
0.20
0.21
0.22
0.19
0.18
0.16
0.14
0.74
(6.97%)
(5.08%)
—
15.02
EPS growth%
3.97
1.89
2.22
2.42
0.40
1.56
2.55
2.10
0.40
0.40
22.50
1.56
1.99
85
0.87
Bookvalue per sh฿
0.23
0.25
0.26
0.27
0.30
0.31
0.37
0.43
0.46
0.50
0.53
10.81%
9.05%
—
1.02
FCF per share฿
0.27
0.26
0.24
0.26
0.23
0.26
0.27
0.27
0.28
0.31
0.20
5.54%
1.04%
—
0.74
Dividend per sh฿
0.57
0.56
0.58
0.63
0.61
0.63
0.68
0.62
0.60
0.60
1.04
(0.41%)
0.24%
—
19.90
Div yield (avg)%
24.26
21.77
22.47
22.25
23.37
22.94
24.11
21.43
21.95
21.16
6.85
21.95
22.36
83
14.98
Payout ratio%
14.88
15.79
12.96
10.72
10.26
12.64
10.53
8.01
5.77
3.73
7.38
8.01
10.63
17
196.5
Shares (diluted)M
277.2
282.9
301.8
316.6
336.3
310.6
356.3
347.5
391.1
380.5
200.4
2.50%
4.43%
54
18.36
Buyback yield%
10.18
12.85
10.33
13.20
13.14
13.03
13.72
11.70
12.28
13.95
25.46
13.03
12.94
67
1.670
D/E ratiox
2.126
2.135
2.093
2.379
2.808
2.792
3.043
3.291
3.737
4.324
0.117
3.291
2.800
69
387.0
Enterprise value฿M
67.28
74.81
73.41
78.14
88.88
92.77
105.1
109.7
115.5
116.9
678.2
5.64%
6.83%
6
0.274
LT debt฿B
0.716
0.676
0.673
0.787
0.880
0.851
0.799
0.887
1.024
1.068
0.314
3.95%
4.98%
48
Revenue
฿962.2M
1.86%
1.00×
Cost of revenue
฿445.3M
1.72%
0.99×
Operating expenses
฿223.7M
2.52%
1.07×
Property and equipment
19.82%
Cash and investments
13.48%
Spread over hurdle
11.68%