540.3
Revenue฿M
629.8
631.6
654.8
674.2
692.7
695.5
703.7
711.8
716.1
721.6
554.2
0.82%
1.66%
5
29.35
Revenue growth%
2.61
2.09
2.59
3.25
6.08
5.79
3.56
1.57
3.75
3.71
20.10
3.71
3.41
59
7.73
Gross margin%
9.38
10.79
8.21
5.70
4.00
1.07
1.20
0.40
0.40
2.15
16.27
1.07
3.08
9
6.08
Operating margin%
18.22
20.90
23.83
22.77
19.88
17.07
17.65
18.72
19.03
21.58
27.05
18.72
19.46
32
4.62
Net margin%
21.15
19.22
22.15
19.92
19.40
19.19
21.74
20.14
22.98
23.73
21.22
21.74
20.64
18
11.60
P/E ratio (avg)x
36.29
36.82
36.50
39.25
35.18
33.55
35.28
34.32
32.41
30.52
13.39
33.55
35.23
47
34.29
EV/EBITx
28.06
29.52
31.79
33.68
35.10
36.83
39.63
35.84
34.82
36.54
26.76
36.54
34.96
43
28.11
FCF yield (avg)%
3.03
5.29
2.58
5.48
2.95
3.17
4.38
5.74
7.43
8.31
15.08
5.74
4.84
33
15.92
FCF margin%
9.85
8.60
8.87
7.20
9.15
8.25
7.98
9.58
7.57
9.96
11.60
8.25
8.73
18
0.531
FCF / Net incomex
1.069
1.019
0.963
1.107
1.221
1.230
1.249
1.353
1.350
1.437
1.067
1.350
1.226
87
26.71
ROIC%
25.72
28.32
29.36
29.59
29.24
30.18
29.05
27.38
27.53
25.50
2.48
27.53
28.68
49
23.77
Return on equity%
7.91
9.10
6.89
4.53
3.65
6.24
9.07
10.55
10.16
9.65
8.18
9.65
8.49
50
29.31
Return on assets%
15.93
16.03
16.55
17.74
19.63
17.82
15.40
12.59
11.86
10.96
26.83
12.59
15.98
80
0.85
EPS฿
0.66
0.65
0.70
0.75
0.84
0.95
1.09
1.26
1.37
1.57
0.92
13.41%
10.70%
—
13.98
EPS growth%
24.97
22.20
24.41
27.05
25.37
25.44
24.35
22.88
24.69
27.32
19.62
24.69
24.83
48
0.45
Bookvalue per sh฿
0.31
0.36
0.34
0.36
0.35
0.39
0.39
0.45
0.48
0.49
0.58
6.78%
5.64%
—
0.28
FCF per share฿
0.44
0.43
0.43
0.43
0.43
0.48
0.47
0.48
0.52
0.57
0.36
5.67%
2.55%
—
0.90
Dividend per sh฿
0.65
0.60
0.64
0.58
0.65
0.73
0.77
0.82
0.76
0.81
0.33
4.53%
3.04%
—
5.16
Div yield (avg)%
3.63
1.53
0.88
3.68
3.58
4.81
6.46
4.94
6.29
4.32
2.89
4.94
4.00
43
19.08
Payout ratio%
16.04
17.36
20.28
20.87
19.04
20.94
23.17
24.98
23.66
25.75
2.34
23.66
20.90
50
0.473
Shares (diluted)B
0.654
0.669
0.704
0.820
0.864
0.930
1.048
1.126
1.178
1.315
0.487
8.77%
7.53%
45
19.50
Buyback yield%
0.40
3.05
0.69
0.60
1.90
0.40
1.57
3.75
4.85
5.77
25.46
3.75
1.73
30
0.796
D/E ratiox
1.426
1.526
1.516
1.574
1.701
2.017
2.290
2.276
2.167
2.218
1.714
2.218
1.859
20
653.1
Enterprise value฿M
444.9
429.7
468.6
527.6
589.3
647.0
621.9
691.6
789.6
799.4
246.9
6.29%
6.41%
29
752.1
LT debt฿M
374.4
326.5
328.3
341.3
357.5
382.9
398.4
421.3
391.1
405.0
81.31
2.53%
0.94%
23
Revenue
฿721.6M
1.66%
1.00×
Cost of revenue
฿431.6M
1.85%
1.02×
Operating expenses
฿150.1M
1.78%
1.01×
Goodwill & intangibles
15.79%
Spread over hurdle
(1.61%)