46.95
Revenue฿M
231.7
233.8
242.9
248.1
249.9
249.4
256.6
262.8
274.2
276.3
51.26
2.03%
2.04%
45
2.24
Revenue growth%
19.04
21.79
22.27
21.39
20.34
20.89
22.55
23.59
25.02
25.27
19.57
23.59
22.03
64
28.13
Gross margin%
9.95
10.11
12.00
11.24
12.82
13.37
15.46
15.62
13.57
15.02
28.12
15.02
13.09
87
26.23
Operating margin%
17.86
19.30
17.94
19.71
21.90
22.41
24.88
22.69
21.83
23.36
25.95
22.69
21.87
26
7.65
Net margin%
11.24
13.87
14.84
12.41
11.55
13.47
13.16
16.07
14.21
13.54
23.11
13.54
13.50
88
14.66
P/E ratio (avg)x
13.81
13.21
12.40
11.92
11.61
12.00
12.89
12.99
13.53
13.69
27.37
12.99
12.94
83
23.36
EV/EBITx
19.20
19.23
19.71
20.04
19.72
19.95
18.98
19.95
18.85
20.15
7.711
19.95
19.71
87
7.05
FCF yield (avg)%
26.63
28.50
28.18
25.41
25.02
25.58
27.78
30.46
28.11
27.03
21.77
27.78
27.40
60
21.76
FCF margin%
4.86
4.52
2.11
2.62
3.08
2.27
2.37
0.65
1.33
0.40
15.27
1.33
2.32
40
0.281
FCF / Net incomex
1.201
1.092
1.160
1.260
1.160
1.170
1.060
1.054
1.051
1.009
0.124
1.054
1.126
66
11.82
ROIC%
4.66
6.40
8.05
8.73
9.67
9.84
9.21
9.09
11.41
13.44
11.50
9.84
9.15
62
20.18
Return on equity%
6.73
6.36
7.18
9.94
11.93
9.01
11.88
9.67
9.22
11.72
12.99
9.67
9.45
65
2.97
Return on assets%
0.40
0.52
3.44
4.97
2.18
4.90
4.87
3.45
2.54
4.77
14.70
4.77
3.45
93
0.90
EPS฿
2.43
2.90
2.99
3.43
3.54
4.16
4.37
5.08
5.53
5.91
0.93
10.76%
8.91%
—
24.88
EPS growth%
10.11
7.32
4.99
3.94
5.05
6.56
6.14
6.52
9.00
10.68
14.89
6.56
6.54
44
0.96
Bookvalue per sh฿
1.84
1.92
1.85
1.86
1.70
1.51
1.47
1.51
1.29
1.13
1.70
(7.74%)
(4.64%)
—
0.61
FCF per share฿
1.36
1.35
1.48
1.71
1.85
1.80
1.91
2.28
2.59
2.67
0.60
7.57%
8.21%
—
1.72
Dividend per sh฿
1.01
1.03
1.08
1.13
1.15
1.15
1.23
1.33
1.32
1.57
1.94
6.32%
6.33%
—
10.21
Div yield (avg)%
17.40
18.68
18.03
18.75
19.34
17.06
15.87
16.09
17.74
19.93
11.50
17.06
17.89
57
22.45
Payout ratio%
2.24
0.40
2.48
2.98
4.49
3.90
3.93
4.78
2.14
2.72
16.85
3.90
2.85
73
88.77
Shares (diluted)M
97.05
100.1
98.32
89.45
80.14
81.47
75.64
79.95
83.41
90.05
91.31
2.36%
0.28%
46
5.06
Buyback yield%
8.84
6.95
6.42
8.75
6.20
5.89
6.38
7.87
5.82
3.90
3.74
5.89
6.40
89
1.508
D/E ratiox
2.407
2.600
2.952
3.455
3.469
4.082
4.517
4.704
4.798
4.919
1.760
4.704
3.775
69
0.196
Enterprise value฿B
0.594
0.628
0.614
0.668
0.755
0.795
0.956
1.020
1.012
1.014
0.337
6.08%
7.42%
54
243.0
LT debt฿M
21.43
22.68
23.35
22.15
21.95
20.21
19.99
17.43
15.54
16.88
328.9
(5.13%)
(2.23%)
36
Revenue
฿276.3M
2.04%
1.00×
Cost of revenue
฿125.9M
1.75%
0.97×
Operating expenses
฿68.70M
2.60%
1.06×