844.8
Revenue฿M
561.2
588.6
630.7
658.9
691.8
717.9
767.8
808.1
868.3
916.1
871.0
5.78%
5.39%
72
11.21
Revenue growth%
23.93
21.10
22.83
22.31
23.35
24.22
23.59
25.26
22.89
20.69
7.57
23.59
23.12
21
28.84
Gross margin%
23.01
25.03
25.31
26.53
25.90
27.55
26.62
27.45
28.80
26.46
9.90
27.45
26.50
29
18.75
Operating margin%
4.48
4.21
5.36
6.00
7.00
9.84
8.96
9.55
7.85
8.56
15.76
8.96
7.42
44
2.16
Net margin%
15.99
13.21
11.00
13.04
15.66
17.84
17.92
15.87
13.27
13.60
18.98
15.87
14.63
84
30.06
P/E ratio (avg)x
32.42
31.17
32.75
35.84
32.08
29.04
28.79
30.94
28.34
30.76
6.571
29.04
31.05
90
22.83
EV/EBITx
17.61
19.03
16.78
17.73
18.53
18.20
19.33
20.00
19.68
18.59
21.88
19.33
18.56
79
18.77
FCF yield (avg)%
15.61
16.11
13.62
15.29
14.61
12.32
13.00
11.56
10.90
13.38
27.31
12.32
13.50
88
18.46
FCF margin%
16.27
14.09
12.11
9.89
11.34
8.38
9.13
7.51
5.58
3.47
19.76
7.51
9.51
70
1.498
FCF / Net incomex
1.042
1.159
1.289
1.424
1.543
1.472
1.477
1.522
1.433
1.557
1.642
1.477
1.452
67
12.44
ROIC%
19.97
19.38
17.55
17.94
14.99
15.47
15.62
13.43
13.50
11.52
14.06
13.50
15.54
49
28.13
Return on equity%
14.83
13.02
14.27
14.79
15.59
13.86
14.91
14.14
15.83
17.08
6.85
14.91
14.81
91
12.68
Return on assets%
2.65
4.95
6.66
5.59
6.08
6.31
9.10
10.72
10.47
12.22
8.41
10.47
6.48
76
0.90
EPS฿
0.19
0.20
0.21
0.21
0.19
0.22
0.23
0.26
0.25
0.27
0.99
6.70%
4.72%
—
19.62
EPS growth%
28.16
28.75
29.20
30.67
28.11
26.03
23.93
26.73
23.81
22.62
23.17
23.93
27.42
79
0.18
Bookvalue per sh฿
0.74
0.74
0.81
0.83
0.89
0.97
0.93
1.08
1.20
1.32
0.72
8.17%
5.92%
—
0.25
FCF per share฿
0.45
0.46
0.51
0.53
0.56
0.57
0.65
0.68
0.64
0.69
0.51
4.17%
5.06%
—
0.76
Dividend per sh฿
0.32
0.34
0.37
0.36
0.38
0.37
0.42
0.41
0.42
0.39
0.85
0.61%
1.75%
—
23.87
Div yield (avg)%
26.30
28.22
27.08
28.57
30.15
31.90
34.71
37.69
40.54
40.19
11.59
37.69
31.02
34
3.34
Payout ratio%
15.85
18.66
17.56
15.94
18.36
16.24
13.51
15.68
17.12
17.87
4.64
16.24
16.68
44
658.4
Shares (diluted)M
685.9
763.8
755.7
821.5
757.2
814.2
744.7
744.2
828.3
748.8
650.4
(0.22%)
1.72%
40
24.87
Buyback yield%
14.28
17.10
19.97
16.98
15.06
12.45
12.08
11.39
12.89
11.98
28.29
12.08
13.59
72
0.261
D/E ratiox
0.773
0.860
0.854
0.910
0.960
0.903
0.849
0.925
0.866
0.906
0.496
0.903
0.884
47
0.458
Enterprise value฿B
0.213
0.189
0.206
0.211
0.221
0.197
0.196
0.193
0.205
0.195
1.005
(2.50%)
(0.99%)
22
0.296
LT debt฿B
1.099
1.262
1.280
1.345
1.482
1.441
1.461
1.706
1.883
2.127
0.323
7.50%
8.61%
23
Revenue
฿916.1M
5.39%
1.00×
Cost of revenue
฿434.0M
5.15%
0.98×
Operating expenses
฿189.7M
5.35%
1.00×
Goodwill & intangibles
19.17%
Cash and investments
15.97%
Spread over hurdle
11.95%