483.2
Revenue฿M
598.6
592.4
605.1
627.3
633.7
646.3
662.2
666.2
686.2
679.8
498.9
1.42%
1.63%
90
27.28
Revenue growth%
14.44
12.39
11.44
10.37
8.17
10.51
9.81
8.34
7.57
9.37
11.38
9.37
10.09
82
9.96
Gross margin%
9.44
12.30
11.91
13.91
15.97
18.54
17.58
15.90
17.94
15.95
4.57
17.58
15.92
84
5.60
Operating margin%
10.49
12.80
13.35
14.02
16.42
16.19
15.39
17.13
16.60
15.21
15.04
16.19
15.30
80
14.18
Net margin%
24.30
21.90
23.38
23.64
22.97
23.78
20.91
19.48
17.76
20.38
11.56
20.38
22.44
70
32.36
P/E ratio (avg)x
44.41
52.52
57.58
57.58
66.18
68.69
72.34
82.10
96.13
104.0
36.62
82.10
67.44
68
35.86
EV/EBITx
17.76
19.46
20.12
19.09
21.27
23.01
22.08
23.90
27.05
26.39
6.857
23.90
21.67
80
20.28
FCF yield (avg)%
4.03
4.66
5.95
4.68
5.25
6.97
4.00
3.25
3.62
3.31
28.88
3.62
4.34
14
25.13
FCF margin%
7.51
7.02
4.72
2.13
1.32
1.21
0.40
0.40
0.40
0.40
12.30
0.40
1.27
79
0.951
FCF / Net incomex
0.199
0.207
0.201
0.207
0.185
0.173
0.163
0.157
0.158
0.149
1.623
0.158
0.179
50
7.62
ROIC%
29.89
27.99
30.36
28.84
27.61
28.93
30.53
30.21
28.60
27.36
24.79
28.93
28.88
21
25.63
Return on equity%
11.57
13.72
11.45
12.08
11.08
12.21
9.57
7.19
7.31
8.22
21.88
8.22
11.26
80
20.24
Return on assets%
14.34
16.36
14.71
17.58
17.22
18.01
15.53
17.02
18.52
17.21
16.29
17.21
17.12
88
0.42
EPS฿
0.62
0.69
0.75
0.82
0.78
0.77
0.85
0.95
1.07
1.18
0.46
8.64%
7.11%
—
16.35
EPS growth%
9.84
8.80
9.27
8.39
5.63
3.94
1.08
0.71
1.50
1.31
7.93
1.31
4.78
36
0.60
Bookvalue per sh฿
0.40
0.43
0.50
0.57
0.55
0.53
0.56
0.61
0.68
0.73
0.16
5.90%
6.45%
—
0.58
FCF per share฿
0.15
0.15
0.17
0.19
0.22
0.24
0.27
0.30
0.31
0.30
0.57
7.02%
6.90%
—
0.53
Dividend per sh฿
0.42
0.37
0.32
0.29
0.27
0.28
0.28
0.27
0.26
0.27
0.57
0.07%
(4.26%)
—
12.94
Div yield (avg)%
12.82
15.00
17.17
14.86
14.08
12.12
12.50
10.42
12.53
13.10
12.55
12.50
12.96
66
11.27
Payout ratio%
22.68
22.64
25.59
25.45
24.19
23.04
23.87
25.94
24.77
25.28
11.43
24.77
24.48
91
470.1
Shares (diluted)M
611.3
597.3
616.1
713.6
670.8
715.9
701.0
680.3
667.6
700.0
470.5
0.86%
1.09%
92
7.52
Buyback yield%
25.14
22.80
24.33
23.54
24.61
27.49
26.17
27.29
26.92
23.97
2.58
26.92
24.88
90
0.316
D/E ratiox
1.891
2.009
1.830
1.757
1.660
1.714
1.759
1.849
1.705
1.713
0.187
1.714
1.758
29
161.4
Enterprise value฿M
459.0
417.1
395.0
428.3
418.6
429.0
371.0
352.0
369.2
327.1
92.71
(4.81%)
(3.91%)
94
484.3
LT debt฿M
444.3
414.3
468.4
490.7
479.0
448.9
450.3
506.6
512.1
512.1
35.33
1.35%
1.98%
51
Revenue
฿679.8M
1.63%
1.00×
Cost of revenue
฿466.1M
1.42%
0.98×
Operating expenses
฿132.0M
1.66%
1.00×
Goodwill & intangibles
19.84%
Cash and investments
19.50%