670.9
Revenue฿M
714.5
732.6
722.0
706.2
699.6
687.5
700.2
714.6
724.4
727.6
713.0
0.79%
0.23%
19
26.23
Revenue growth%
12.35
15.34
15.56
15.53
16.18
18.23
17.64
14.82
12.64
14.33
15.67
14.82
15.43
31
24.09
Gross margin%
11.76
13.19
10.49
7.67
9.42
8.46
8.33
8.79
6.14
4.42
24.09
8.33
8.62
93
11.55
Operating margin%
22.62
20.88
22.97
25.64
27.86
26.24
26.11
25.12
23.88
24.61
19.95
25.12
24.86
33
17.65
Net margin%
17.06
14.31
14.63
12.37
15.22
13.28
14.40
16.75
19.62
19.22
21.99
16.75
14.93
8
33.99
P/E ratio (avg)x
34.27
32.57
36.48
37.26
40.67
37.95
37.68
40.08
42.72
40.09
8.967
40.08
37.81
91
30.78
EV/EBITx
53.94
60.03
58.66
68.64
68.83
74.21
71.25
81.26
85.49
88.86
19.89
81.26
70.04
21
5.82
FCF yield (avg)%
20.10
22.06
22.35
25.05
27.69
30.55
30.94
32.37
34.04
33.97
6.61
32.37
29.12
49
13.25
FCF margin%
21.20
24.06
25.94
27.21
29.22
30.55
28.74
30.74
33.21
34.24
14.45
30.74
28.98
82
1.006
FCF / Net incomex
0.437
0.398
0.403
0.391
0.395
0.419
0.415
0.459
0.446
0.421
0.188
0.421
0.417
82
25.60
ROIC%
3.19
5.56
3.07
5.80
4.55
6.45
3.50
2.29
0.51
3.49
20.87
3.49
3.50
12
16.79
Return on equity%
24.71
26.80
25.44
25.21
26.59
24.50
26.78
27.37
27.30
26.20
9.88
26.78
26.40
18
14.16
Return on assets%
21.65
22.46
21.62
22.50
24.06
22.64
23.74
26.21
24.52
26.99
25.49
24.52
23.19
67
0.70
EPS฿
0.50
0.50
0.57
0.60
0.60
0.69
0.74
0.79
0.90
0.95
0.75
9.70%
6.63%
—
6.21
EPS growth%
21.81
23.92
26.24
23.68
25.45
23.65
24.68
26.44
27.80
28.84
20.56
26.44
25.07
95
0.73
Bookvalue per sh฿
0.84
0.81
0.89
0.89
0.90
0.91
0.98
1.05
1.18
1.21
0.61
5.96%
3.02%
—
0.44
FCF per share฿
0.16
0.15
0.15
0.16
0.18
0.17
0.16
0.15
0.16
0.17
0.48
(0.84%)
1.92%
—
0.60
Dividend per sh฿
0.62
0.66
0.68
0.62
0.67
0.61
0.60
0.57
0.57
0.54
0.20
(4.22%)
(1.95%)
—
19.10
Div yield (avg)%
28.96
31.91
34.57
36.80
35.31
33.10
34.94
32.95
32.05
34.73
14.55
33.10
33.84
75
4.76
Payout ratio%
0.40
0.89
0.40
0.40
0.70
0.40
0.40
1.28
1.08
0.61
16.99
0.61
0.51
60
754.9
Shares (diluted)M
638.1
644.7
677.7
744.6
774.6
734.4
714.8
725.7
632.9
637.6
770.9
(3.82%)
(1.21%)
70
23.01
Buyback yield%
23.89
23.84
22.98
22.25
22.75
20.66
23.57
21.41
21.14
21.17
8.70
21.17
22.50
72
0.611
D/E ratiox
1.306
1.382
1.371
1.407
1.378
1.316
1.268
1.278
1.452
1.534
1.288
1.316
1.374
53
449.2
Enterprise value฿M
544.9
538.3
504.3
469.1
455.0
506.2
465.7
495.3
487.0
514.0
37.94
2.47%
(0.71%)
81
100.8
LT debt฿M
87.80
95.73
98.37
105.1
104.9
106.7
91.90
85.29
75.74
81.23
197.9
(4.99%)
(0.81%)
51
Revenue
฿727.6M
0.23%
1.00×
Cost of revenue
฿444.7M
0.46%
1.02×
Operating expenses
฿108.5M
(0.09%)
0.97×
Goodwill & intangibles
18.18%