193.7
Revenue฿M
222.2
237.9
261.0
280.9
302.7
330.6
350.4
380.8
408.4
434.1
213.9
7.48%
7.59%
91
17.92
Revenue growth%
14.22
15.52
16.10
16.10
15.13
13.38
14.23
11.73
13.85
14.53
9.41
13.85
14.38
50
18.67
Gross margin%
24.40
27.31
28.08
26.32
27.68
29.80
32.24
32.42
33.90
31.61
26.23
32.24
28.94
77
22.95
Operating margin%
20.86
21.53
19.89
20.49
18.11
20.86
19.41
20.81
18.52
18.35
21.68
19.41
20.19
9
25.79
Net margin%
25.19
28.18
26.04
23.15
26.10
27.09
26.91
24.18
25.00
24.16
20.28
25.00
25.61
92
30.58
P/E ratio (avg)x
7.677
7.759
8.428
8.773
8.275
7.658
7.357
6.764
6.400
5.951
28.32
6.764
7.667
63
13.05
EV/EBITx
24.78
25.78
27.93
28.42
33.28
37.75
45.39
50.79
58.18
66.92
35.71
50.79
35.51
51
28.92
FCF yield (avg)%
3.04
5.51
8.14
9.71
7.45
7.30
4.99
2.44
0.40
3.06
6.74
3.06
5.25
58
8.75
FCF margin%
12.05
13.87
16.60
18.36
17.23
16.01
14.36
17.11
19.05
19.59
26.91
17.11
16.86
41
1.738
FCF / Net incomex
1.605
1.587
1.740
1.663
1.807
2.013
1.848
1.730
1.609
1.624
1.222
1.730
1.696
86
5.41
ROIC%
16.78
15.52
18.40
16.78
14.55
17.42
17.15
15.56
18.53
21.26
23.68
17.42
16.97
79
12.07
Return on equity%
18.74
19.59
17.60
17.61
14.99
14.97
15.25
14.34
12.18
13.12
29.33
14.34
15.12
86
27.85
Return on assets%
20.98
22.66
22.11
25.11
22.75
23.46
21.27
19.72
20.00
22.47
7.02
21.27
22.29
20
0.46
EPS฿
0.20
0.21
0.21
0.22
0.19
0.18
0.16
0.14
0.15
0.13
0.51
(7.17%)
(3.28%)
—
22.85
EPS growth%
12.83
14.14
14.09
14.48
16.43
18.31
16.14
15.24
12.98
12.77
18.37
15.24
14.31
69
0.49
Bookvalue per sh฿
0.15
0.13
0.14
0.14
0.13
0.11
0.12
0.12
0.12
0.12
0.16
(1.66%)
(3.45%)
—
0.46
FCF per share฿
0.25
0.27
0.25
0.27
0.25
0.25
0.27
0.26
0.27
0.28
0.32
1.76%
0.91%
—
0.56
Dividend per sh฿
0.67
0.64
0.70
0.78
0.83
0.97
1.05
1.15
1.11
1.06
0.56
5.05%
4.54%
—
15.55
Div yield (avg)%
24.10
23.81
22.91
23.90
21.36
21.97
21.94
20.82
20.73
23.16
20.87
21.94
22.44
78
9.10
Payout ratio%
1.06
0.55
1.63
0.40
1.35
0.40
1.89
3.20
1.01
2.55
2.46
1.89
1.20
52
453.5
Shares (diluted)M
535.6
554.7
560.4
516.0
460.1
467.9
436.7
484.7
515.3
479.2
444.8
0.82%
(0.87%)
65
21.98
Buyback yield%
5.38
8.17
9.16
10.59
8.69
6.10
4.02
6.02
4.54
6.75
28.86
6.02
6.43
21
1.278
D/E ratiox
0.315
0.286
0.322
0.319
0.319
0.345
0.329
0.362
0.372
0.362
1.217
0.362
0.326
63
103.1
Enterprise value฿M
440.0
502.6
520.4
561.8
608.9
676.9
632.7
584.3
595.3
643.4
321.4
1.11%
2.91%
77
0.315
LT debt฿B
0.756
0.813
0.806
0.842
0.879
1.014
1.231
1.282
1.558
1.631
0.409
13.16%
9.45%
35
Revenue
฿434.1M
7.59%
1.00×
Cost of revenue
฿258.6M
7.84%
1.02×
Operating expenses
฿69.52M
7.47%
0.99×