406.5
Revenue฿M
936.8
930.9
955.2
956.5
945.7
946.0
935.7
929.3
950.5
942.4
435.4
(0.07%)
0.18%
31
17.86
Revenue growth%
22.17
20.38
18.03
18.57
20.31
18.11
15.40
17.51
15.80
13.80
22.04
15.80
18.07
86
16.46
Gross margin%
21.97
24.40
24.44
23.28
23.71
24.92
25.10
27.33
28.29
26.59
17.69
26.59
24.68
7
7.47
Operating margin%
12.92
11.78
12.02
11.53
10.05
11.16
11.40
12.78
12.47
14.45
26.10
12.47
11.90
84
9.33
Net margin%
18.04
19.07
16.82
15.37
17.63
18.52
20.98
23.24
23.95
23.92
22.57
23.24
18.80
74
7.066
P/E ratio (avg)x
15.89
16.74
16.47
16.39
18.40
19.27
20.14
19.81
20.24
21.88
26.82
20.14
18.83
32
34.42
EV/EBITx
25.35
28.07
28.34
29.19
33.30
36.95
36.80
35.88
39.59
45.26
28.99
36.95
34.59
56
9.76
FCF yield (avg)%
7.17
6.27
5.09
6.12
4.41
6.37
8.31
8.27
11.27
14.21
11.06
8.31
6.77
27
19.52
FCF margin%
23.74
23.60
22.34
20.61
21.07
21.39
18.88
17.30
15.54
17.47
18.18
17.47
20.84
23
1.664
FCF / Net incomex
1.502
1.467
1.619
1.625
1.733
1.797
1.683
1.690
1.841
1.718
1.290
1.718
1.687
46
28.53
ROIC%
24.79
23.81
21.16
23.40
20.80
20.29
18.04
20.42
19.80
18.81
14.11
19.80
20.61
44
17.25
Return on equity%
9.66
7.63
5.09
5.01
2.71
4.31
3.17
0.78
1.28
1.02
8.94
1.28
3.74
42
13.70
Return on assets%
17.02
18.16
17.16
17.74
17.74
18.05
15.13
14.14
15.76
17.94
19.03
15.76
17.45
8
0.29
EPS฿
0.29
0.31
0.28
0.32
0.31
0.29
0.30
0.33
0.33
0.37
0.30
3.54%
3.48%
—
22.73
EPS growth%
6.01
7.01
9.64
11.50
11.46
10.27
12.47
15.18
12.91
12.12
29.15
12.47
11.48
23
0.07
Bookvalue per sh฿
0.39
0.40
0.38
0.36
0.39
0.41
0.44
0.45
0.42
0.40
0.21
0.70%
1.28%
—
0.14
FCF per share฿
0.35
0.35
0.40
0.38
0.42
0.48
0.49
0.54
0.50
0.58
0.27
6.49%
5.85%
—
0.08
Dividend per sh฿
0.14
0.15
0.14
0.16
0.16
0.17
0.17
0.18
0.18
0.20
0.33
5.12%
3.83%
—
29.06
Div yield (avg)%
20.99
21.61
21.42
21.33
22.80
25.66
27.49
29.34
27.91
27.53
17.26
27.53
24.23
48
26.58
Payout ratio%
6.37
7.66
6.09
6.55
6.51
6.48
4.47
6.46
4.38
2.37
13.45
4.47
6.42
53
0.607
Shares (diluted)B
0.678
0.703
0.777
0.775
0.895
0.978
0.953
1.120
1.257
1.379
0.625
9.02%
6.89%
41
20.44
Buyback yield%
7.41
4.63
4.08
4.93
5.46
7.39
5.04
5.26
4.62
6.66
12.58
5.26
5.15
72
0.515
D/E ratiox
0.830
0.925
1.025
0.956
0.883
0.908
1.027
1.054
1.057
1.061
0.920
1.054
0.990
11
200.2
Enterprise value฿M
511.2
454.2
427.2
469.2
415.8
406.9
440.7
424.1
443.4
391.8
560.1
(1.18%)
(2.33%)
72
424.1
LT debt฿M
615.2
605.2
628.0
684.5
747.5
738.0
715.7
749.7
706.6
676.0
56.92
(1.99%)
0.05%
39
Revenue
฿942.4M
0.18%
1.00×
Cost of revenue
฿605.6M
0.24%
1.01×
Operating expenses
฿118.5M
(0.06%)
0.98×
Property and equipment
16.05%