350.0
Revenue฿M
438.0
431.5
438.8
434.0
438.5
439.9
447.4
441.0
436.9
436.1
369.0
(0.11%)
(0.02%)
82
25.98
Revenue growth%
17.68
18.54
21.22
24.20
23.49
25.19
22.28
21.60
20.92
20.35
25.08
21.60
21.41
92
10.07
Gross margin%
1.89
1.03
3.96
5.77
7.92
9.86
10.58
12.81
13.30
12.58
11.50
12.58
8.89
24
2.56
Operating margin%
15.87
17.83
19.33
16.43
15.75
14.26
15.88
15.53
16.00
18.57
17.80
15.88
15.94
20
8.56
Net margin%
19.67
18.93
21.56
23.49
24.35
23.61
21.08
20.62
21.32
21.03
8.76
21.08
21.20
74
9.915
P/E ratio (avg)x
12.83
12.67
13.14
13.25
13.26
14.15
13.48
11.45
10.27
10.92
20.40
11.45
12.99
58
30.78
EV/EBITx
38.54
38.69
40.17
43.81
51.25
56.84
56.52
57.43
69.69
72.29
37.34
57.43
53.88
32
5.18
FCF yield (avg)%
6.33
9.13
9.22
9.42
7.66
10.20
8.55
9.97
11.90
11.61
21.00
10.20
9.32
16
10.67
FCF margin%
15.77
17.19
19.55
21.75
20.12
21.97
23.05
24.13
21.80
22.64
14.52
22.64
21.77
87
0.576
FCF / Net incomex
1.065
1.032
1.089
1.140
1.276
1.293
1.294
1.378
1.361
1.513
0.600
1.361
1.285
22
12.96
ROIC%
14.96
15.99
14.02
11.72
8.84
10.79
11.28
11.54
8.94
9.72
8.32
10.79
11.41
84
3.75
Return on equity%
29.79
31.92
34.09
32.03
29.91
32.19
32.05
31.07
33.13
34.42
3.40
32.19
32.04
71
29.23
Return on assets%
9.81
12.17
13.28
13.04
10.87
11.61
9.41
10.84
12.28
14.24
6.43
11.61
11.89
29
1.16
EPS฿
0.70
0.69
0.73
0.82
0.93
0.92
0.94
1.06
1.24
1.33
1.19
7.34%
6.09%
—
5.93
EPS growth%
8.16
9.43
11.78
14.71
13.11
11.77
12.90
12.07
12.50
9.66
25.22
12.07
11.92
15
1.19
Bookvalue per sh฿
0.81
0.75
0.74
0.77
0.75
0.82
0.92
0.99
1.01
1.09
0.64
7.82%
3.22%
—
1.97
FCF per share฿
2.22
2.26
2.55
3.02
2.96
3.02
2.97
2.93
3.28
3.64
0.86
4.21%
6.68%
—
0.81
Dividend per sh฿
0.97
0.94
1.02
0.99
0.97
0.89
0.95
1.05
0.91
0.87
2.08
(2.31%)
(0.32%)
—
2.56
Div yield (avg)%
19.69
22.26
20.30
19.88
17.77
19.11
17.70
17.82
19.48
18.06
15.62
18.06
19.30
38
7.01
Payout ratio%
13.18
12.05
10.11
10.11
9.62
10.23
10.22
8.39
9.41
11.63
27.91
10.22
10.17
26
276.8
Shares (diluted)M
317.6
296.1
264.3
287.1
251.9
222.2
202.3
207.1
201.2
205.0
286.1
(4.04%)
(4.22%)
46
25.36
Buyback yield%
8.17
8.76
10.20
8.10
6.60
6.38
4.99
2.97
3.20
4.25
13.74
4.25
6.49
55
1.433
D/E ratiox
1.342
1.285
1.251
1.163
1.134
1.135
1.124
1.213
1.336
1.324
0.922
1.213
1.232
89
416.9
Enterprise value฿M
59.72
58.23
55.16
62.33
69.08
72.34
70.91
76.00
80.02
72.07
335.7
0.85%
0.94%
9
440.7
LT debt฿M
114.2
103.5
94.90
92.22
96.68
85.15
76.28
71.85
71.96
72.24
217.3
(5.66%)
(5.58%)
52
Revenue
฿436.1M
(0.02%)
1.00×
Cost of revenue
฿262.7M
(0.15%)
0.99×
Operating expenses
฿103.7M
0.59%
1.06×
Property and equipment
16.37%
Spread over hurdle
36.17%