590.4
Revenue฿M
875.2
859.3
846.8
832.7
815.8
812.7
812.6
821.0
833.1
849.1
623.2
0.80%
(0.30%)
70
24.62
Revenue growth%
5.53
8.45
6.30
4.12
6.98
7.58
6.93
5.94
8.24
8.14
12.38
7.58
6.95
94
21.77
Gross margin%
32.49
35.27
34.83
34.08
35.76
37.87
39.16
36.87
34.12
34.16
4.39
36.87
35.05
6
9.78
Operating margin%
5.56
8.23
11.09
11.92
9.05
11.47
9.37
6.51
9.30
10.77
4.31
9.37
9.34
7
21.66
Net margin%
11.27
8.34
10.98
11.34
12.82
13.36
11.43
8.81
8.18
8.20
9.12
8.81
11.12
30
34.55
P/E ratio (avg)x
21.22
20.68
19.79
18.14
19.89
21.03
19.24
20.13
17.38
16.78
6.345
19.24
19.84
77
32.49
EV/EBITx
6.485
6.549
6.833
6.108
6.105
5.395
5.400
5.112
5.467
4.958
12.62
5.395
5.786
77
10.22
FCF yield (avg)%
12.67
14.82
13.23
11.04
12.87
13.11
10.90
9.43
8.32
6.87
15.34
9.43
11.86
20
22.17
FCF margin%
14.07
13.86
15.42
13.23
13.53
16.10
18.84
19.31
19.61
18.58
19.20
18.84
15.76
23
0.111
FCF / Net incomex
2.095
1.982
1.970
1.856
1.853
2.004
1.923
1.888
2.039
2.042
1.642
2.004
1.976
53
16.14
ROIC%
18.64
21.24
23.20
22.71
20.51
20.49
18.78
15.83
18.63
17.39
14.19
18.63
19.64
45
25.37
Return on equity%
21.59
22.41
21.34
22.82
23.29
23.52
21.39
19.07
17.60
20.25
15.87
20.25
21.49
17
17.00
Return on assets%
13.58
14.25
12.03
13.88
12.79
10.78
12.48
10.71
12.36
12.08
16.12
12.08
12.42
27
0.32
EPS฿
0.36
0.36
0.41
0.46
0.48
0.48
0.57
0.57
0.57
0.62
0.34
5.15%
5.81%
—
18.83
EPS growth%
23.60
24.14
25.80
25.03
27.86
27.06
25.63
24.08
24.98
27.83
21.20
25.63
25.33
61
0.28
Bookvalue per sh฿
0.15
0.14
0.15
0.14
0.15
0.14
0.14
0.16
0.17
0.16
0.23
0.73%
0.11%
—
0.31
FCF per share฿
0.26
0.26
0.22
0.22
0.21
0.20
0.20
0.18
0.19
0.18
0.20
(3.04%)
(4.90%)
—
0.42
Dividend per sh฿
0.61
0.69
0.82
0.82
0.80
0.79
0.81
0.86
0.99
0.99
0.36
4.50%
6.01%
—
4.92
Div yield (avg)%
20.65
22.85
23.35
22.25
24.43
25.65
25.45
24.34
23.43
20.90
25.50
24.34
23.39
10
15.61
Payout ratio%
17.54
20.26
21.22
21.17
18.49
17.93
18.57
20.40
22.86
25.54
23.15
20.40
20.33
61
529.7
Shares (diluted)M
546.5
565.5
487.4
446.6
477.5
451.2
456.7
487.8
489.1
521.6
525.8
1.78%
(0.04%)
66
2.39
Buyback yield%
5.63
6.57
6.71
7.56
8.64
6.59
6.04
8.10
9.66
7.65
5.58
7.65
7.13
79
0.928
D/E ratiox
1.794
1.704
1.616
1.536
1.619
1.623
1.773
1.955
1.819
1.953
1.562
1.819
1.739
61
373.4
Enterprise value฿M
595.9
569.6
549.6
587.7
542.9
602.4
628.1
657.1
629.9
551.1
153.2
0.30%
(1.23%)
85
94.09
LT debt฿M
245.9
241.7
220.7
213.0
226.8
242.4
216.6
185.5
185.3
160.3
856.4
(6.70%)
(5.01%)
64
Revenue
฿849.1M
(0.30%)
1.00×
Cost of revenue
฿594.3M
(0.30%)
1.00×
Operating expenses
฿166.1M
(0.92%)
0.94×
Goodwill & intangibles
17.48%
Spread over hurdle
(5.05%)