285.7
Revenue฿M
458.1
479.0
508.3
534.5
565.0
583.7
610.9
636.1
661.7
702.9
298.4
4.47%
5.07%
39
7.58
Revenue growth%
13.75
16.63
16.22
18.25
17.15
16.42
18.72
20.80
21.87
19.81
15.27
19.81
17.70
90
4.96
Gross margin%
9.01
11.80
12.56
13.97
13.94
13.25
13.92
12.71
15.64
13.37
19.24
13.37
13.31
50
27.72
Operating margin%
21.89
20.72
18.65
20.37
17.89
20.55
23.27
24.00
25.66
24.29
21.65
24.00
21.30
14
5.14
Net margin%
8.22
8.88
8.99
10.35
8.31
6.91
6.84
6.06
5.77
7.88
19.96
6.84
8.05
33
24.93
P/E ratio (avg)x
40.77
47.54
56.24
65.60
77.03
86.38
84.17
83.52
95.80
98.04
27.22
86.38
80.27
43
10.53
EV/EBITx
41.78
41.98
49.44
47.15
51.76
58.49
59.66
60.90
70.62
75.44
27.93
60.90
55.13
16
28.23
FCF yield (avg)%
15.50
17.15
15.96
15.94
17.81
19.55
20.73
22.68
21.63
20.29
25.69
20.73
18.68
77
28.01
FCF margin%
7.91
9.40
6.64
8.90
10.72
8.91
7.97
5.83
4.16
3.99
24.79
5.83
7.94
63
1.314
FCF / Net incomex
2.236
2.197
2.560
3.019
2.888
2.901
2.817
2.853
3.313
3.164
1.221
2.901
2.870
36
3.03
ROIC%
22.04
19.29
20.08
18.84
19.63
19.22
20.16
21.34
23.20
21.93
25.47
21.34
20.12
45
11.86
Return on equity%
16.39
15.22
14.42
16.14
15.29
12.58
14.25
16.96
19.85
21.47
12.73
16.96
15.71
17
24.78
Return on assets%
26.12
25.26
23.76
24.63
27.17
27.66
30.14
33.12
34.48
35.34
16.13
33.12
27.41
51
0.49
EPS฿
0.63
0.60
0.58
0.63
0.63
0.63
0.64
0.67
0.71
0.75
0.52
3.65%
1.83%
—
17.56
EPS growth%
20.19
21.87
22.83
25.68
28.47
27.05
26.32
24.72
26.91
28.64
3.06
26.91
26.00
18
0.11
Bookvalue per sh฿
0.13
0.12
0.12
0.11
0.11
0.10
0.09
0.10
0.10
0.10
0.20
(1.57%)
(3.52%)
—
0.13
FCF per share฿
0.38
0.40
0.41
0.48
0.55
0.55
0.66
0.68
0.72
0.73
0.22
5.99%
6.55%
—
0.35
Dividend per sh฿
0.46
0.49
0.46
0.48
0.54
0.52
0.50
0.51
0.49
0.46
0.30
(3.22%)
(0.12%)
—
12.45
Div yield (avg)%
12.59
11.88
9.71
7.71
6.36
6.94
4.02
4.20
4.68
6.57
9.34
4.68
6.75
42
19.17
Payout ratio%
13.49
11.59
10.15
12.32
14.77
11.79
12.31
9.85
10.27
10.70
6.73
10.70
11.69
85
0.630
Shares (diluted)B
1.184
1.334
1.480
1.795
2.018
1.972
1.938
2.028
2.198
2.334
0.643
2.95%
8.01%
83
23.20
Buyback yield%
5.46
2.73
1.10
1.57
1.68
3.89
1.36
1.72
3.36
2.87
25.31
2.87
2.23
56
0.132
D/E ratiox
0.545
0.601
0.574
0.571
0.544
0.546
0.593
0.615
0.602
0.631
1.275
0.602
0.584
67
361.4
Enterprise value฿M
341.1
329.4
303.6
338.0
308.3
308.6
282.5
308.9
298.7
273.8
39.70
(2.35%)
(1.48%)
21
55.06
LT debt฿M
395.9
430.0
399.7
417.3
438.7
421.6
431.6
404.9
369.8
389.0
560.4
(2.38%)
0.93%
5
Revenue
฿702.9M
5.07%
1.00×
Cost of revenue
฿424.9M
4.75%
0.97×
Operating expenses
฿99.19M
5.32%
1.02×
Cash and investments
17.75%