93.14
Revenue฿M
730.5
755.2
749.4
747.0
759.9
774.9
785.6
781.8
802.9
822.7
99.74
1.60%
1.19%
29
22.69
Revenue growth%
11.29
8.86
7.98
8.13
7.61
5.77
3.82
6.81
8.61
7.66
24.97
6.81
7.82
26
10.43
Gross margin%
3.37
1.41
2.35
2.03
0.40
0.40
0.40
0.40
0.90
3.70
3.95
0.40
1.15
42
23.36
Operating margin%
33.22
33.73
35.48
36.68
34.95
35.60
35.83
34.51
32.02
33.71
12.32
34.51
34.73
66
9.84
Net margin%
13.01
14.12
11.22
13.72
12.23
13.37
12.47
10.63
11.67
12.19
5.71
12.19
12.35
53
17.72
P/E ratio (avg)x
32.32
37.33
41.57
41.10
44.60
44.19
48.04
58.31
66.58
68.05
27.84
58.31
44.40
5
8.171
EV/EBITx
17.42
18.80
18.89
19.56
20.18
21.31
21.12
24.86
26.79
27.86
23.47
24.86
20.65
51
9.15
FCF yield (avg)%
22.58
23.10
25.70
23.46
23.61
21.39
23.54
21.70
19.53
21.53
24.68
21.53
22.84
58
24.83
FCF margin%
15.50
16.37
18.16
19.39
17.26
18.38
19.77
21.88
22.30
21.23
9.41
21.23
18.88
22
0.342
FCF / Net incomex
0.292
0.272
0.292
0.264
0.294
0.326
0.342
0.367
0.371
0.400
0.529
0.367
0.310
11
11.81
ROIC%
26.89
25.05
27.90
30.18
29.91
32.36
31.43
30.73
30.37
29.56
11.32
30.73
30.04
12
25.84
Return on equity%
12.61
14.79
14.86
16.95
14.87
13.65
14.28
13.97
13.51
15.28
26.92
13.97
14.54
72
17.57
Return on assets%
17.32
16.83
17.35
17.37
16.51
17.66
20.33
19.59
21.90
19.41
3.80
19.59
17.52
19
1.38
EPS฿
1.12
1.05
1.17
1.16
1.26
1.22
1.35
1.51
1.65
1.53
1.51
4.06%
3.03%
—
17.49
EPS growth%
29.35
29.43
31.05
30.11
29.56
31.03
32.24
30.40
32.05
32.92
16.30
32.05
30.71
45
1.45
Bookvalue per sh฿
1.23
1.40
1.36
1.34
1.43
1.34
1.27
1.31
1.47
1.61
0.74
2.43%
3.84%
—
1.51
FCF per share฿
1.15
1.20
1.31
1.22
1.26
1.31
1.32
1.49
1.42
1.52
1.22
3.83%
2.35%
—
0.34
Dividend per sh฿
1.67
1.76
2.01
2.28
2.47
2.71
2.95
3.11
2.98
3.09
1.36
4.56%
6.08%
—
8.50
Div yield (avg)%
14.62
11.70
12.32
14.84
15.74
16.30
13.38
15.67
18.60
17.91
19.48
16.30
15.26
65
13.49
Payout ratio%
27.76
25.96
24.63
23.99
21.70
19.82
19.87
22.83
24.17
25.64
21.18
22.83
24.08
20
296.3
Shares (diluted)M
356.9
428.2
465.4
523.2
599.3
608.1
709.9
822.8
813.7
846.7
304.9
7.15%
9.08%
5
19.07
Buyback yield%
21.71
19.51
17.67
17.19
18.35
15.57
12.67
14.82
17.08
19.97
7.48
15.57
17.43
92
0.883
D/E ratiox
0.536
0.599
0.597
0.559
0.521
0.546
0.572
0.561
0.523
0.506
1.540
0.546
0.553
81
442.8
Enterprise value฿M
49.43
55.55
59.75
56.15
66.12
75.38
88.40
96.88
111.4
124.7
123.1
13.53%
10.16%
86
541.3
LT debt฿M
59.47
63.45
55.48
59.11
64.60
60.93
59.29
60.34
56.04
58.23
506.1
(2.05%)
0.53%
34
Revenue
฿822.7M
1.19%
1.00×
Cost of revenue
฿566.9M
1.15%
1.00×
Operating expenses
฿93.67M
2.04%
1.09×
Goodwill & intangibles
17.49%