230.1
Revenue฿M
326.6
322.7
329.5
332.9
330.6
327.5
336.3
340.5
342.7
351.4
239.6
1.23%
0.62%
31
9.92
Revenue growth%
15.04
12.18
10.81
12.20
13.93
16.66
19.14
21.07
21.18
19.06
21.61
19.14
15.85
28
12.25
Gross margin%
22.87
23.68
22.77
20.46
19.77
17.76
15.85
16.81
16.28
16.52
16.00
16.52
18.76
12
24.30
Operating margin%
12.14
13.80
11.56
14.19
12.65
13.04
13.77
14.58
16.74
16.48
4.86
14.58
13.78
32
8.61
Net margin%
12.39
13.80
14.33
11.68
12.25
9.87
11.09
12.81
13.63
14.62
28.73
12.81
12.60
56
21.38
P/E ratio (avg)x
44.00
44.61
50.12
59.10
68.92
81.50
88.62
97.79
112.5
119.5
18.30
97.79
75.21
7
16.92
EV/EBITx
18.73
18.52
17.07
18.73
20.32
20.67
20.33
17.93
18.84
18.86
21.63
18.86
18.79
64
12.53
FCF yield (avg)%
25.03
26.47
24.48
24.27
25.86
25.97
23.07
22.46
24.77
24.84
3.76
24.77
24.80
46
16.84
FCF margin%
14.66
12.21
11.94
11.64
9.15
8.49
10.24
8.63
7.40
4.76
14.44
8.49
9.69
88
0.963
FCF / Net incomex
2.411
2.447
2.748
3.153
3.710
4.037
4.287
4.552
4.384
4.501
1.685
4.384
3.874
9
3.84
ROIC%
16.53
16.58
16.89
14.89
12.11
9.54
9.07
9.89
12.81
14.05
8.08
9.89
13.43
43
5.31
Return on equity%
20.01
17.79
16.62
14.37
14.79
17.11
17.88
17.21
17.25
18.12
7.34
17.25
17.23
66
18.70
Return on assets%
8.70
7.08
7.21
8.40
5.43
5.13
2.22
3.39
3.11
3.86
5.35
3.39
5.28
94
0.72
EPS฿
0.59
0.59
0.61
0.60
0.64
0.57
0.52
0.45
0.46
0.46
0.76
(6.10%)
(2.27%)
—
29.06
EPS growth%
15.66
17.30
19.01
16.19
17.46
16.06
17.38
19.25
19.40
16.82
14.53
17.38
17.34
94
0.38
Bookvalue per sh฿
0.16
0.16
0.19
0.20
0.22
0.26
0.31
0.35
0.35
0.37
0.51
10.90%
10.04%
—
0.57
FCF per share฿
0.92
0.96
1.00
1.10
1.06
1.06
1.04
1.21
1.32
1.30
0.70
4.20%
3.02%
—
0.72
Dividend per sh฿
0.25
0.24
0.22
0.22
0.21
0.23
0.23
0.26
0.26
0.26
0.12
4.00%
1.58%
—
16.73
Div yield (avg)%
14.47
16.38
16.63
14.78
17.69
14.70
16.31
15.02
15.34
17.41
24.92
15.34
15.82
77
2.89
Payout ratio%
4.38
3.42
2.88
2.45
1.09
0.40
0.47
1.99
0.40
0.52
24.14
0.47
1.54
6
0.441
Shares (diluted)B
0.641
0.618
0.602
0.639
0.716
0.731
0.831
0.971
1.144
1.120
0.453
9.36%
5.80%
43
28.81
Buyback yield%
33.41
31.00
30.16
30.68
31.89
30.73
29.92
29.15
31.87
30.49
26.00
30.49
30.71
53
1.479
D/E ratiox
1.859
2.054
2.198
2.259
2.100
2.381
2.470
2.636
2.953
3.061
0.424
2.636
2.320
42
214.4
Enterprise value฿M
199.4
201.8
191.0
170.7
163.2
166.2
171.7
178.6
166.8
145.8
425.0
(2.23%)
(2.26%)
87
434.2
LT debt฿M
268.9
263.9
268.0
280.9
307.2
333.4
353.9
360.9
408.6
387.7
127.1
4.76%
4.81%
72
Revenue
฿351.4M
0.62%
1.00×
Cost of revenue
฿244.3M
0.70%
1.01×
Operating expenses
฿66.15M
0.78%
1.02×
Property and equipment
17.82%