471.4
Revenue฿M
417.4
421.1
425.8
424.6
430.6
430.2
429.6
433.3
430.4
440.3
516.9
0.44%
0.38%
82
3.92
Revenue growth%
27.75
29.34
30.73
31.24
30.46
29.59
31.12
29.66
30.10
33.07
12.65
30.10
30.28
67
15.39
Gross margin%
11.28
11.88
13.41
14.60
13.31
13.33
12.35
12.84
13.29
13.03
13.39
13.03
13.16
79
28.37
Operating margin%
10.86
13.73
12.75
11.73
9.90
12.41
11.85
9.11
8.66
8.68
14.23
9.11
11.29
54
21.53
Net margin%
9.72
11.78
12.96
12.82
11.42
10.67
8.51
6.47
7.68
8.58
28.76
8.51
10.19
44
11.88
P/E ratio (avg)x
33.28
36.78
35.73
32.45
33.97
34.43
32.58
35.58
36.86
35.67
28.92
35.58
35.01
52
32.92
EV/EBITx
56.61
60.83
68.22
71.99
79.97
85.86
83.07
93.40
96.83
105.9
8.208
93.40
81.52
32
11.27
FCF yield (avg)%
11.97
10.62
10.23
9.71
11.17
10.45
10.38
13.34
12.27
11.58
3.97
11.58
10.89
43
24.02
FCF margin%
33.47
35.46
38.06
37.19
39.63
41.87
41.28
41.71
43.09
42.22
4.01
41.87
40.46
35
1.113
FCF / Net incomex
1.323
1.569
1.787
1.978
2.358
2.371
2.383
2.368
2.501
2.669
1.412
2.383
2.363
17
7.35
ROIC%
20.49
21.99
20.24
18.81
18.68
19.61
19.42
18.05
16.41
18.93
29.42
18.93
19.18
46
8.39
Return on equity%
28.90
28.81
28.12
30.97
33.35
30.37
27.67
28.74
26.10
25.57
6.07
27.67
28.77
24
28.25
Return on assets%
0.40
0.40
0.40
2.06
3.72
4.13
7.01
9.44
10.68
10.63
28.90
9.44
3.92
91
0.29
EPS฿
0.93
1.02
1.10
1.09
1.28
1.34
1.55
1.65
1.93
1.93
0.30
8.52%
9.04%
—
15.17
EPS growth%
5.72
5.83
4.05
2.40
0.40
1.91
0.40
0.40
2.23
5.10
19.83
1.91
2.32
92
0.27
Bookvalue per sh฿
0.60
0.58
0.60
0.65
0.70
0.76
0.77
0.88
0.90
0.93
0.75
5.80%
4.29%
—
0.16
FCF per share฿
0.43
0.40
0.42
0.36
0.38
0.35
0.35
0.34
0.34
0.30
0.68
(4.64%)
(4.51%)
—
0.61
Dividend per sh฿
0.16
0.17
0.17
0.19
0.18
0.18
0.18
0.20
0.20
0.19
0.14
0.61%
1.77%
—
9.10
Div yield (avg)%
13.83
14.29
12.97
10.61
10.42
10.40
9.03
6.67
9.19
10.88
13.99
9.19
10.51
24
23.78
Payout ratio%
21.98
23.85
26.46
24.15
25.94
26.56
26.46
24.43
26.51
28.56
10.27
26.51
26.20
33
0.821
Shares (diluted)B
1.154
1.229
1.359
1.548
1.498
1.623
1.538
1.740
1.734
1.849
0.802
4.30%
6.40%
25
8.49
Buyback yield%
10.36
7.58
4.84
7.70
8.81
10.88
9.78
11.70
10.51
9.83
2.12
10.51
9.80
29
1.244
D/E ratiox
1.136
1.197
1.219
1.099
1.055
1.109
1.165
1.145
1.046
1.161
0.514
1.145
1.141
11
245.1
Enterprise value฿M
331.2
340.8
330.2
337.7
327.9
344.0
335.9
315.1
351.4
337.8
178.7
0.60%
0.87%
73
485.8
LT debt฿M
344.0
347.7
393.6
393.7
427.3
447.7
416.2
474.2
472.2
460.3
172.9
1.50%
2.94%
60
Revenue
฿440.3M
0.38%
1.00×
Cost of revenue
฿292.1M
0.17%
0.98×
Operating expenses
฿72.92M
0.91%
1.05×
Cash and investments
20.36%
Property and equipment
18.50%
Return on capital
137.07%
Spread over hurdle
129.96%