297.6
Revenue฿M
673.1
688.2
721.7
742.5
752.7
755.3
761.4
769.1
785.8
808.9
315.9
1.45%
2.34%
51
27.28
Revenue growth%
11.89
13.82
16.32
16.77
17.98
15.10
14.50
14.48
16.56
17.20
21.76
15.10
15.71
38
12.93
Gross margin%
20.53
19.34
21.56
20.92
21.45
23.01
20.05
17.80
15.26
14.95
20.72
17.80
20.29
80
24.91
Operating margin%
0.40
0.40
0.40
0.40
2.77
2.64
5.56
8.02
6.22
5.71
3.75
5.71
2.70
85
24.61
Net margin%
15.80
12.93
13.70
14.11
11.33
13.85
15.22
14.53
14.23
15.84
23.11
14.53
14.17
73
17.01
P/E ratio (avg)x
50.19
53.13
51.86
52.16
51.74
50.40
52.24
53.75
55.73
55.40
35.34
53.75
52.20
77
14.32
EV/EBITx
10.31
11.37
10.92
12.07
11.45
12.06
11.46
12.50
14.07
13.87
10.24
12.50
11.76
35
13.94
FCF yield (avg)%
7.52
8.04
8.52
6.61
7.76
9.72
10.96
12.30
14.13
15.00
20.29
12.30
9.12
91
25.39
FCF margin%
16.61
14.89
14.03
14.01
15.75
13.46
14.98
13.51
13.26
15.28
2.70
13.51
14.46
60
1.072
FCF / Net incomex
0.618
0.657
0.748
0.762
0.804
0.849
0.949
1.085
1.207
1.285
0.147
1.085
0.827
39
22.62
ROIC%
18.22
16.88
14.87
12.73
12.07
12.11
9.99
10.74
10.60
7.61
26.89
10.60
12.09
49
16.71
Return on equity%
21.97
23.28
22.46
21.74
23.95
23.68
22.85
23.37
20.38
23.28
15.31
23.28
23.07
59
19.58
Return on assets%
10.89
12.21
13.75
13.29
15.42
16.50
15.59
16.49
17.67
16.50
29.46
16.50
15.50
23
1.41
EPS฿
0.54
0.63
0.71
0.69
0.73
0.78
0.89
0.99
1.05
1.08
1.54
8.28%
7.15%
—
24.28
EPS growth%
12.17
12.69
14.62
12.86
11.74
12.45
10.35
7.43
5.59
6.40
24.73
7.43
11.95
65
1.43
Bookvalue per sh฿
0.44
0.45
0.52
0.51
0.54
0.60
0.60
0.67
0.74
0.87
1.48
10.16%
8.33%
—
0.40
FCF per share฿
1.80
1.86
1.85
1.74
2.00
1.91
1.81
1.81
1.92
1.88
0.49
(1.20%)
0.13%
—
1.56
Dividend per sh฿
1.34
1.35
1.55
1.58
1.89
1.90
1.87
1.89
1.82
2.18
1.19
2.92%
6.75%
—
20.05
Div yield (avg)%
15.32
14.81
12.64
14.48
13.32
15.46
13.42
14.31
16.99
16.23
9.40
15.46
14.65
11
27.64
Payout ratio%
14.22
11.22
8.71
7.01
9.41
8.88
11.12
8.59
7.19
6.96
20.11
8.59
8.80
67
0.521
Shares (diluted)B
0.668
0.674
0.752
0.753
0.845
0.835
0.992
0.968
1.100
1.252
0.499
8.18%
6.80%
69
28.73
Buyback yield%
31.09
30.31
29.16
28.24
28.36
26.75
28.11
25.67
25.94
24.66
29.71
25.94
28.18
89
1.123
D/E ratiox
0.904
1.097
1.264
1.519
1.534
1.639
1.836
2.208
2.317
2.501
0.264
2.208
1.587
35
0.388
Enterprise value฿B
0.840
0.930
0.899
1.033
1.072
1.160
1.204
1.150
1.100
1.045
0.059
(0.51%)
2.00%
71
380.8
LT debt฿M
66.91
61.48
57.31
50.60
47.83
44.46
48.28
42.11
43.06
44.43
716.0
(1.46%)
(3.28%)
16
Revenue
฿808.9M
2.34%
1.00×
Cost of revenue
฿492.3M
2.37%
1.00×
Operating expenses
฿111.0M
2.44%
1.01×
Property and equipment
17.45%