621.0
Revenue฿M
579.3
603.5
630.4
654.8
666.7
687.0
701.6
729.5
739.6
762.3
674.5
2.71%
2.99%
76
19.60
Revenue growth%
14.75
17.36
18.58
20.41
22.66
22.57
21.51
22.16
23.36
23.11
12.36
22.57
21.83
89
11.28
Gross margin%
9.89
9.02
7.75
6.00
3.72
5.32
2.64
0.40
0.40
1.74
11.45
1.74
4.52
26
23.31
Operating margin%
18.27
17.29
14.77
12.01
12.31
10.02
11.44
12.95
15.51
17.03
12.64
12.95
13.86
70
4.79
Net margin%
9.16
8.90
7.73
8.71
6.41
5.77
3.04
4.96
5.02
5.60
7.91
5.02
6.09
58
30.92
P/E ratio (avg)x
34.58
33.15
37.59
38.56
39.79
37.01
33.70
30.20
33.29
31.04
6.274
33.29
34.14
12
24.17
EV/EBITx
32.75
38.16
40.86
48.21
46.07
45.17
51.00
52.33
56.81
56.18
12.61
52.33
47.14
44
23.61
FCF yield (avg)%
16.74
15.18
15.89
17.26
19.50
21.34
19.00
20.06
19.18
22.05
8.75
20.06
19.09
39
13.13
FCF margin%
22.41
19.42
18.65
21.56
22.93
20.42
18.90
21.87
20.39
20.58
4.25
20.42
20.50
63
0.179
FCF / Net incomex
0.713
0.809
0.794
0.915
0.922
1.062
1.060
1.237
1.176
1.300
1.557
1.176
0.991
13
4.91
ROIC%
19.19
17.52
20.41
22.13
19.82
19.44
17.98
18.97
21.24
18.98
24.29
18.98
19.32
47
8.07
Return on equity%
14.30
15.62
13.94
16.75
17.09
16.91
14.30
13.47
11.55
13.33
19.92
13.47
14.30
49
27.20
Return on assets%
13.18
15.27
13.17
11.87
9.58
10.06
11.30
13.15
10.46
11.02
4.02
11.02
11.58
24
0.40
EPS฿
0.15
0.15
0.17
0.17
0.17
0.19
0.18
0.19
0.19
0.22
0.43
5.31%
4.94%
—
14.12
EPS growth%
18.08
17.40
19.42
17.17
16.32
18.35
16.59
18.51
16.95
17.36
4.40
17.36
17.38
72
0.20
Bookvalue per sh฿
0.28
0.25
0.25
0.24
0.25
0.25
0.28
0.28
0.29
0.25
0.38
0.32%
(0.61%)
—
0.37
FCF per share฿
0.12
0.12
0.13
0.13
0.13
0.11
0.12
0.12
0.12
0.11
0.26
(2.29%)
(1.40%)
—
0.43
Dividend per sh฿
0.16
0.15
0.13
0.13
0.12
0.11
0.10
0.09
0.08
0.07
0.18
(9.27%)
(8.69%)
—
28.83
Div yield (avg)%
8.12
5.75
5.44
5.52
4.78
3.82
4.28
2.37
1.31
0.40
12.05
2.37
4.53
62
9.74
Payout ratio%
26.55
25.04
22.69
23.03
24.35
23.52
24.53
23.03
21.85
21.04
11.63
23.03
23.27
56
1.209
Shares (diluted)B
2.029
2.217
2.238
2.161
2.529
2.919
3.090
3.521
3.535
3.979
1.191
9.49%
7.41%
13
8.34
Buyback yield%
3.13
0.40
0.40
2.78
0.40
0.40
0.40
0.83
0.40
0.40
17.40
0.40
0.40
81
0.609
D/E ratiox
0.152
0.150
0.142
0.143
0.144
0.140
0.142
0.140
0.160
0.151
1.244
0.142
0.144
94
392.4
Enterprise value฿M
323.1
344.1
368.8
382.6
347.7
340.0
351.6
308.9
305.1
312.4
632.1
(2.12%)
(1.31%)
50
267.0
LT debt฿M
649.5
621.4
561.7
639.8
660.0
661.3
598.6
582.9
573.8
520.4
189.0
(4.64%)
(2.24%)
64
Revenue
฿762.3M
2.99%
1.00×
Cost of revenue
฿475.6M
3.19%
1.02×
Operating expenses
฿162.9M
2.62%
0.96×