469.4
Revenue฿M
550.7
599.1
643.8
678.6
720.0
756.3
802.5
844.4
894.2
971.6
515.8
6.18%
6.69%
8
8.69
Revenue growth%
20.84
18.55
19.05
20.84
21.77
23.50
26.18
23.54
22.65
25.58
17.59
23.54
22.21
52
26.41
Gross margin%
12.22
12.87
10.76
13.05
14.16
13.05
14.58
13.79
15.67
13.96
9.74
13.96
13.42
76
22.43
Operating margin%
29.94
31.94
29.80
29.18
31.70
33.61
36.49
35.30
33.26
31.13
28.69
33.61
31.82
18
22.32
Net margin%
9.62
8.74
7.93
7.70
10.18
11.58
10.79
7.93
8.61
9.24
9.86
9.24
8.99
11
15.74
P/E ratio (avg)x
36.67
38.09
39.80
40.89
37.20
37.52
40.87
45.44
47.53
51.34
32.70
45.44
40.33
57
14.69
EV/EBITx
40.80
44.89
45.82
41.84
39.82
42.44
40.38
37.65
40.37
41.23
20.37
40.38
41.01
70
3.90
FCF yield (avg)%
11.33
10.56
7.58
8.76
9.72
9.33
10.15
7.75
6.15
7.96
7.45
7.96
9.05
12
24.74
FCF margin%
0.40
2.83
0.40
2.26
0.40
2.87
1.26
1.04
2.35
5.04
5.03
2.35
1.76
79
0.751
FCF / Net incomex
1.332
1.363
1.462
1.669
1.900
1.863
1.896
1.751
1.751
1.905
0.160
1.863
1.751
91
7.52
ROIC%
5.87
6.00
7.61
9.41
6.95
5.21
6.32
7.74
7.08
6.98
11.54
6.98
6.97
67
13.15
Return on equity%
27.21
26.37
28.49
27.28
28.21
26.83
29.19
29.35
27.46
26.63
28.94
27.46
27.37
27
5.51
Return on assets%
18.69
18.54
18.69
17.19
15.94
18.06
16.61
16.50
14.72
15.23
24.45
16.50
16.90
17
1.51
EPS฿
0.81
0.77
0.70
0.70
0.63
0.61
0.62
0.55
0.49
0.48
1.57
(5.24%)
(4.80%)
—
9.72
EPS growth%
11.22
13.17
15.78
15.61
13.77
16.61
16.64
16.20
15.19
13.15
27.92
16.20
15.40
70
1.71
Bookvalue per sh฿
1.23
1.45
1.66
1.87
1.82
1.84
1.92
1.97
2.11
2.27
1.24
4.51%
6.82%
—
2.11
FCF per share฿
1.12
1.24
1.34
1.37
1.31
1.27
1.25
1.20
1.33
1.48
0.38
2.42%
2.17%
—
2.07
Dividend per sh฿
2.17
2.07
1.96
1.91
1.93
1.88
1.66
1.43
1.32
1.22
1.47
(8.83%)
(6.84%)
—
23.29
Div yield (avg)%
12.44
14.75
17.03
19.54
19.45
18.78
17.80
19.19
18.76
21.34
5.08
18.78
18.77
93
9.48
Payout ratio%
29.62
30.35
32.73
30.18
30.36
30.97
31.46
30.97
31.21
29.74
21.98
30.97
30.67
50
162.8
Shares (diluted)M
132.8
127.8
120.5
104.6
89.38
80.03
85.13
88.14
91.65
88.16
156.8
(0.27%)
(3.39%)
64
2.15
Buyback yield%
19.16
18.30
19.03
21.47
20.11
17.74
15.24
17.18
16.25
13.56
22.53
16.25
18.02
21
1.375
D/E ratiox
0.614
0.639
0.575
0.598
0.564
0.636
0.636
0.577
0.617
0.590
0.748
0.617
0.606
57
883.7
Enterprise value฿M
279.0
311.8
317.6
339.5
331.5
360.8
389.9
421.3
465.7
456.0
951.6
6.59%
4.63%
11
443.7
LT debt฿M
98.84
96.63
101.6
108.5
92.97
80.80
81.97
69.96
67.36
65.40
864.6
(6.79%)
(3.45%)
6
Revenue
฿971.6M
6.69%
1.00×
Cost of revenue
฿521.5M
6.59%
0.99×
Operating expenses
฿199.5M
6.78%
1.01×
Cash and investments
21.95%