642.7
Revenue฿M
605.1
618.3
621.2
625.9
638.8
647.6
641.1
643.4
633.0
632.1
695.3
(0.21%)
0.36%
15
9.64
Revenue growth%
24.65
24.19
23.55
23.57
23.81
25.68
26.88
26.79
28.56
26.41
28.42
26.79
25.16
9
12.56
Gross margin%
18.19
16.00
18.58
20.00
22.60
25.05
25.04
27.78
30.64
32.82
22.33
27.78
23.82
67
25.48
Operating margin%
25.13
23.53
20.84
18.51
17.31
17.01
14.22
12.17
15.15
17.97
12.51
15.15
17.64
42
15.96
Net margin%
24.06
22.70
19.79
19.52
17.07
18.78
17.53
18.60
20.75
19.48
10.12
18.78
19.50
83
24.48
P/E ratio (avg)x
43.83
50.64
58.46
55.79
58.77
67.45
64.01
60.63
64.38
64.50
12.03
64.38
59.70
72
11.82
EV/EBITx
12.62
13.26
13.01
14.78
13.49
14.47
13.67
12.54
13.54
14.01
16.24
13.67
13.51
75
10.79
FCF yield (avg)%
19.95
22.43
20.45
22.52
20.50
23.40
22.66
21.93
22.65
23.28
5.54
22.66
22.47
38
26.68
FCF margin%
5.96
5.17
6.58
5.78
6.04
6.87
6.57
8.55
10.82
13.03
10.05
8.55
6.57
52
0.643
FCF / Net incomex
1.372
1.474
1.608
1.646
1.638
1.580
1.762
1.696
1.589
1.773
0.318
1.696
1.623
95
13.94
ROIC%
17.18
15.88
17.68
14.88
13.38
15.01
17.91
18.93
16.49
18.91
22.41
17.91
16.84
13
9.95
Return on equity%
13.76
10.85
12.41
11.29
8.39
10.45
10.88
10.88
12.13
11.72
29.50
10.88
11.09
17
18.77
Return on assets%
17.76
16.13
19.03
18.11
21.11
19.50
17.63
18.90
18.51
16.84
27.14
18.51
18.31
77
0.14
EPS฿
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.15
1.10%
2.34%
—
7.88
EPS growth%
4.96
4.61
1.98
0.40
0.40
3.27
4.99
6.03
8.98
11.25
19.78
6.03
4.79
30
0.31
Bookvalue per sh฿
0.39
0.35
0.37
0.37
0.42
0.43
0.45
0.44
0.41
0.45
0.26
1.55%
2.42%
—
0.30
FCF per share฿
0.14
0.14
0.16
0.17
0.20
0.19
0.22
0.25
0.24
0.26
0.27
5.75%
6.16%
—
0.20
Dividend per sh฿
0.18
0.16
0.16
0.14
0.16
0.16
0.15
0.16
0.14
0.13
0.12
(3.30%)
(2.08%)
—
20.76
Div yield (avg)%
16.56
15.84
12.98
12.11
12.02
14.56
12.01
14.51
16.25
18.93
8.06
14.56
14.54
40
7.02
Payout ratio%
13.03
14.39
15.04
15.68
18.15
19.69
21.59
23.26
25.48
22.67
20.26
22.67
18.92
33
2.025
Shares (diluted)B
1.582
1.536
1.412
1.238
1.198
1.135
1.037
1.024
1.063
1.109
2.087
(1.54%)
(4.84%)
66
6.47
Buyback yield%
11.89
13.47
14.79
16.11
16.26
13.79
14.51
17.36
14.53
15.08
3.02
14.53
14.66
22
1.394
D/E ratiox
0.851
0.798
0.873
0.982
1.068
1.136
1.136
1.097
1.229
1.121
1.795
1.136
1.082
56
0.234
Enterprise value฿B
1.306
1.462
1.448
1.585
1.747
1.876
2.134
2.518
2.709
2.647
0.435
8.67%
9.19%
15
0.626
LT debt฿B
1.017
1.026
0.971
0.969
1.015
0.946
1.018
1.155
1.251
1.422
0.058
6.98%
4.51%
48
Revenue
฿632.1M
0.36%
1.00×
Cost of revenue
฿337.0M
0.43%
1.01×
Operating expenses
฿160.8M
0.23%
0.99×
Goodwill & intangibles
15.08%
Spread over hurdle
69.13%