52.44
Revenue฿M
615.1
612.8
628.7
632.4
656.8
674.9
690.1
691.1
706.1
722.9
55.53
1.94%
1.91%
9
10.06
Revenue growth%
7.37
6.77
8.10
8.69
7.96
9.28
11.39
10.62
13.37
11.97
10.65
11.39
8.98
40
19.74
Gross margin%
26.36
25.00
23.28
22.82
23.60
24.73
26.87
28.36
28.42
28.44
19.49
28.36
25.68
68
13.98
Operating margin%
12.20
12.90
14.08
14.95
17.26
14.86
17.76
19.22
17.60
15.09
15.22
17.60
15.02
92
29.87
Net margin%
10.76
11.28
8.73
6.84
7.79
7.07
6.68
7.79
5.03
6.84
15.34
6.84
7.43
32
28.52
P/E ratio (avg)x
22.49
22.14
24.59
25.63
25.42
22.38
21.34
22.63
22.39
23.55
30.46
22.39
22.56
16
29.80
EV/EBITx
19.30
18.48
18.71
19.48
19.89
20.84
21.81
23.04
24.42
24.40
21.11
23.04
20.37
76
5.23
FCF yield (avg)%
21.00
20.30
21.85
20.53
23.38
20.45
20.92
23.59
24.92
22.64
6.10
22.64
21.43
34
10.40
FCF margin%
26.22
24.07
24.41
21.42
24.41
22.94
22.44
24.45
22.50
21.46
21.18
22.50
23.51
73
1.008
FCF / Net incomex
1.097
1.213
1.178
1.271
1.233
1.262
1.389
1.459
1.432
1.504
1.327
1.432
1.266
41
3.78
ROIC%
33.46
34.61
36.00
38.63
38.08
37.25
35.11
33.64
33.23
33.33
26.51
33.64
34.86
44
17.39
Return on equity%
9.65
8.10
9.21
7.11
8.95
6.35
5.23
6.91
4.55
7.54
10.90
6.35
7.33
22
4.41
Return on assets%
18.32
19.81
19.11
21.81
24.50
24.10
25.43
27.16
25.23
25.82
16.33
25.43
24.30
86
2.07
EPS฿
2.16
2.30
2.45
2.53
2.52
2.62
2.65
2.89
3.19
3.69
2.16
7.88%
6.73%
—
25.42
EPS growth%
18.86
20.02
17.30
19.44
17.94
18.39
16.10
14.56
12.95
13.20
8.11
14.56
17.62
26
1.49
Bookvalue per sh฿
0.43
0.50
0.49
0.49
0.47
0.55
0.63
0.74
0.86
1.01
1.12
16.57%
8.63%
—
1.61
FCF per share฿
1.09
1.09
1.10
1.01
0.92
0.95
0.97
0.94
0.91
0.90
1.31
(0.49%)
(3.38%)
—
2.10
Dividend per sh฿
1.03
1.08
1.10
1.06
1.06
1.09
1.19
1.35
1.32
1.32
1.23
4.58%
2.04%
—
14.47
Div yield (avg)%
12.10
12.95
15.66
14.34
16.10
18.71
18.91
21.26
22.25
20.37
2.49
20.37
17.41
29
23.07
Payout ratio%
11.70
8.74
7.50
8.10
7.24
10.02
8.00
7.48
10.46
11.53
17.63
10.02
8.42
21
126.1
Shares (diluted)M
155.4
148.8
146.0
156.0
143.9
154.8
140.6
149.8
160.3
157.2
123.4
1.78%
1.18%
56
20.15
Buyback yield%
11.21
9.37
10.56
10.60
9.00
8.44
8.52
6.41
7.04
7.91
22.80
7.91
8.76
87
1.401
D/E ratiox
1.059
1.061
1.050
1.000
1.103
1.106
1.063
1.041
1.151
1.261
1.561
1.106
1.062
48
670.0
Enterprise value฿M
445.1
401.5
419.9
414.1
403.6
444.1
395.7
396.4
360.9
346.9
434.9
(2.98%)
(2.59%)
61
638.6
LT debt฿M
678.2
748.8
725.4
781.9
757.2
707.5
757.8
866.6
983.8
956.8
522.7
4.79%
5.05%
17
Revenue
฿722.9M
1.91%
1.00×
Cost of revenue
฿506.1M
1.91%
1.00×
Operating expenses
฿117.9M
1.16%
0.93×
Cash and investments
15.83%