177.6
Revenue฿M
524.1
537.5
546.2
550.4
564.3
552.7
544.0
537.8
548.6
561.5
182.9
(0.10%)
0.60%
48
3.04
Revenue growth%
12.33
13.38
13.40
10.98
10.77
13.56
13.81
13.46
15.85
15.78
2.75
13.81
13.43
78
17.04
Gross margin%
12.13
13.58
14.72
16.60
14.44
13.09
10.23
9.73
9.28
10.93
8.27
10.23
12.61
17
27.02
Operating margin%
13.86
15.32
15.79
14.47
15.47
14.92
17.77
19.11
17.75
14.78
21.95
17.75
15.39
64
4.35
Net margin%
5.45
3.77
1.18
3.99
1.06
0.87
2.72
4.48
5.26
4.93
8.33
4.48
3.88
10
7.899
P/E ratio (avg)x
43.83
40.35
45.83
42.82
46.70
48.70
52.14
52.01
52.09
47.63
25.86
52.01
47.17
51
29.59
EV/EBITx
17.93
16.45
18.03
19.50
17.54
18.12
17.29
17.17
15.92
13.97
21.86
17.17
17.42
61
15.46
FCF yield (avg)%
12.38
13.26
10.89
9.32
8.52
9.69
7.18
4.33
6.62
6.11
22.44
6.62
8.92
79
28.02
FCF margin%
3.98
2.09
3.53
0.92
0.87
0.40
1.40
2.67
2.17
2.65
22.31
2.17
2.13
86
0.986
FCF / Net incomex
1.712
1.914
2.098
2.098
2.438
2.726
2.581
2.546
2.987
2.885
0.930
2.726
2.492
81
17.20
ROIC%
30.15
29.37
28.24
28.01
27.04
25.25
22.31
23.23
22.33
24.07
5.99
23.23
26.15
42
12.67
Return on equity%
25.67
27.20
29.89
31.76
31.75
31.73
32.13
33.17
33.70
31.49
28.59
32.13
31.74
56
8.64
Return on assets%
26.97
29.21
27.99
26.30
26.80
28.59
28.07
26.22
23.85
21.89
20.87
26.22
26.88
45
0.54
EPS฿
1.10
1.15
1.27
1.49
1.58
1.67
1.74
2.08
2.36
2.56
0.59
10.15%
10.69%
—
22.86
EPS growth%
12.95
11.48
14.04
14.35
11.35
9.08
8.79
11.41
13.87
14.28
13.30
11.41
12.22
45
0.51
Bookvalue per sh฿
0.50
0.47
0.46
0.40
0.38
0.35
0.34
0.32
0.28
0.31
0.85
(3.94%)
(5.48%)
—
0.73
FCF per share฿
0.65
0.63
0.60
0.63
0.68
0.75
0.72
0.72
0.69
0.77
0.40
2.59%
2.90%
—
0.53
Dividend per sh฿
0.85
0.92
0.86
0.74
0.81
0.73
0.65
0.67
0.68
0.62
0.75
(5.30%)
(2.28%)
—
9.40
Div yield (avg)%
23.39
20.97
21.17
19.34
21.08
23.34
23.45
21.26
21.28
23.59
8.21
23.34
21.27
79
19.06
Payout ratio%
10.02
9.25
8.49
9.94
10.36
12.45
13.29
13.39
11.07
12.02
27.04
12.45
10.71
48
195.7
Shares (diluted)M
281.2
322.1
333.2
316.7
362.4
368.5
352.9
361.3
363.2
414.1
201.3
2.70%
3.61%
86
20.52
Buyback yield%
24.57
21.69
23.57
22.96
24.17
24.04
27.00
29.68
26.74
28.06
9.04
27.00
24.37
92
0.335
D/E ratiox
0.418
0.439
0.403
0.362
0.317
0.341
0.309
0.329
0.292
0.318
1.731
0.318
0.335
14
171.4
Enterprise value฿M
54.90
53.96
47.10
42.53
45.06
39.49
35.38
31.90
31.14
29.38
139.8
(8.20%)
(7.39%)
11
379.7
LT debt฿M
387.8
453.2
506.9
562.9
656.7
695.6
743.3
822.7
842.7
884.5
603.1
6.14%
10.54%
59
Revenue
฿561.5M
0.60%
1.00×
Cost of revenue
฿393.1M
0.60%
1.00×
Operating expenses
฿107.5M
1.03%
1.04×
Property and equipment
16.81%
Cash and investments
16.17%