130.8
Revenue฿M
322.6
331.6
334.2
333.4
327.3
332.3
335.9
336.2
339.3
335.3
146.4
0.49%
0.66%
71
9.70
Revenue growth%
10.02
7.51
7.11
9.30
9.36
8.21
9.51
7.90
9.13
10.38
26.67
9.13
9.22
29
6.70
Gross margin%
2.27
2.21
2.33
2.92
1.47
1.65
0.40
2.55
0.45
3.40
11.96
1.65
2.24
25
19.89
Operating margin%
23.77
25.41
22.56
19.99
19.20
16.92
17.49
14.97
16.36
16.15
3.07
16.36
18.35
13
21.28
Net margin%
13.49
13.52
11.95
11.95
14.55
12.84
10.66
8.52
9.68
8.81
13.08
9.68
11.95
92
8.555
P/E ratio (avg)x
30.59
31.51
36.68
38.58
37.72
39.42
44.03
52.09
57.08
67.62
15.80
52.09
39.00
45
6.572
EV/EBITx
24.80
26.89
28.55
26.13
28.42
29.06
26.01
27.61
30.08
28.59
6.063
28.59
28.01
50
9.58
FCF yield (avg)%
12.46
12.86
13.10
11.81
13.78
15.24
14.40
16.70
17.07
16.38
15.82
16.38
14.09
87
16.69
FCF margin%
12.78
10.47
13.14
15.94
17.87
18.90
18.37
18.71
17.66
17.31
14.73
18.37
17.48
14
1.717
FCF / Net incomex
0.343
0.343
0.381
0.436
0.429
0.474
0.508
0.561
0.604
0.594
1.110
0.561
0.455
83
7.16
ROIC%
20.55
22.27
20.39
21.95
22.28
23.53
24.27
25.70
23.37
24.22
4.02
24.22
22.82
80
29.37
Return on equity%
0.40
1.86
0.76
0.40
0.40
2.09
3.45
4.10
2.13
3.72
4.62
3.45
1.97
86
29.23
Return on assets%
16.08
16.94
14.09
13.71
14.65
17.21
19.20
18.78
18.05
16.47
22.61
18.05
16.70
46
0.21
EPS฿
0.33
0.30
0.32
0.33
0.31
0.32
0.35
0.34
0.32
0.30
0.21
(0.72%)
(0.18%)
—
9.61
EPS growth%
15.45
13.49
13.96
11.12
11.16
11.08
9.32
7.62
9.82
10.86
8.09
9.82
11.10
15
0.07
Bookvalue per sh฿
0.14
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.07
0.06
0.19
(7.83%)
(8.17%)
—
0.04
FCF per share฿
0.14
0.14
0.15
0.15
0.18
0.18
0.22
0.24
0.29
0.33
0.10
13.59%
9.22%
—
0.25
Dividend per sh฿
0.32
0.35
0.34
0.36
0.42
0.43
0.49
0.56
0.57
0.56
0.16
6.16%
6.35%
—
25.30
Div yield (avg)%
22.26
20.85
20.36
17.98
20.54
22.06
24.01
25.51
27.17
27.16
13.94
25.51
22.16
51
19.00
Payout ratio%
2.56
4.92
6.82
9.05
9.21
11.45
12.32
11.04
10.70
8.60
12.00
11.04
9.13
39
396.5
Shares (diluted)M
365.1
394.9
344.2
332.0
283.0
268.7
286.2
306.5
306.1
292.7
387.9
0.68%
(2.32%)
38
29.53
Buyback yield%
21.13
21.51
22.79
25.67
26.37
26.90
29.47
29.04
26.38
26.59
16.96
26.90
26.37
67
1.201
D/E ratiox
0.904
0.890
0.947
0.930
0.886
0.921
0.927
0.956
1.061
1.185
0.236
0.956
0.928
26
285.9
Enterprise value฿M
404.8
435.5
473.8
459.1
505.5
562.2
594.4
658.9
655.4
724.9
198.4
7.48%
5.76%
57
262.6
LT debt฿M
510.5
486.1
496.5
520.3
561.7
556.9
552.6
587.2
631.2
657.0
374.3
3.18%
2.04%
67
Revenue
฿335.3M
0.66%
1.00×
Cost of revenue
฿234.7M
0.66%
1.00×
Operating expenses
฿70.17M
1.00%
1.03×
Goodwill & intangibles
14.90%
Spread over hurdle
(2.59%)