144.9
Revenue฿M
636.8
624.9
633.4
647.3
660.9
676.4
674.6
662.2
654.2
645.7
150.9
(0.46%)
0.38%
53
24.33
Revenue growth%
23.41
24.37
21.62
19.85
17.49
19.34
19.99
22.80
22.29
24.03
17.72
22.29
21.95
43
8.41
Gross margin%
27.31
26.60
25.49
23.22
21.70
19.29
20.86
22.21
20.04
17.84
3.22
20.04
21.96
39
23.54
Operating margin%
14.35
11.58
12.37
11.09
8.30
7.16
6.16
3.91
5.17
8.08
26.19
6.16
8.19
73
3.81
Net margin%
13.97
11.25
11.38
13.89
12.07
9.54
10.29
12.97
11.13
13.45
9.59
11.13
11.72
82
27.05
P/E ratio (avg)x
35.40
35.02
31.78
29.27
32.62
30.49
28.92
30.87
29.63
31.07
37.11
30.49
30.97
74
10.97
EV/EBITx
16.45
15.28
13.77
14.38
15.61
16.48
17.51
17.55
19.45
21.21
11.36
17.55
16.46
70
24.33
FCF yield (avg)%
24.21
23.05
22.74
20.16
19.75
22.64
23.32
24.41
25.19
24.58
26.38
24.41
23.18
43
28.62
FCF margin%
10.29
12.26
13.54
15.46
14.52
11.84
14.46
17.26
16.08
18.83
2.61
16.08
14.49
76
1.193
FCF / Net incomex
0.319
0.342
0.367
0.385
0.450
0.504
0.518
0.496
0.569
0.545
1.620
0.518
0.473
16
2.03
ROIC%
21.08
18.31
16.88
14.74
16.55
17.78
16.58
17.95
19.85
19.59
24.13
17.95
17.86
80
10.22
Return on equity%
12.16
9.55
8.68
10.04
10.24
11.08
10.11
9.45
7.11
4.38
11.37
9.45
9.79
48
29.64
Return on assets%
19.27
20.88
20.85
22.35
22.05
24.55
23.57
20.99
18.38
16.38
9.19
20.99
20.94
21
0.74
EPS฿
0.56
0.62
0.69
0.73
0.68
0.65
0.66
0.63
0.62
0.56
0.77
(4.00%)
(1.03%)
—
12.21
EPS growth%
13.79
11.80
9.15
6.37
8.68
10.85
12.40
14.89
14.99
16.98
20.80
14.89
12.10
80
0.84
Bookvalue per sh฿
0.79
0.92
0.90
1.01
1.15
1.15
1.16
1.36
1.55
1.53
0.67
5.82%
8.06%
—
0.28
FCF per share฿
0.61
0.65
0.68
0.66
0.62
0.66
0.62
0.65
0.62
0.63
0.23
0.32%
(1.34%)
—
0.81
Dividend per sh฿
0.35
0.39
0.42
0.43
0.39
0.39
0.35
0.35
0.34
0.31
0.84
(4.07%)
(0.87%)
—
20.59
Div yield (avg)%
25.83
27.01
25.93
24.97
25.07
22.92
24.22
24.45
22.96
20.85
4.72
22.96
24.71
19
26.79
Payout ratio%
9.80
6.94
5.63
6.58
4.84
1.98
3.49
1.55
2.42
4.74
5.53
2.42
4.79
7
308.7
Shares (diluted)M
201.1
181.4
167.3
175.4
163.3
172.7
167.0
161.6
171.5
170.2
294.5
0.84%
(2.48%)
56
7.11
Buyback yield%
14.10
15.66
17.12
19.16
20.07
18.48
20.16
17.78
15.48
15.52
28.41
17.78
17.45
48
0.101
D/E ratiox
0.832
0.918
0.884
0.951
1.073
1.031
1.128
1.301
1.223
1.400
1.131
1.223
1.052
74
322.1
Enterprise value฿M
54.36
56.15
59.89
58.38
59.20
69.36
74.38
83.86
96.62
97.84
117.7
10.57%
5.92%
89
168.2
LT debt฿M
215.4
214.6
238.8
223.6
214.1
233.7
268.8
280.7
281.2
288.3
110.8
6.13%
4.42%
9
Revenue
฿645.7M
0.38%
1.00×
Cost of revenue
฿417.8M
0.34%
1.00×
Operating expenses
฿89.94M
0.15%
0.98×
Property and equipment
17.58%