422.6
Revenue฿M
808.8
818.8
816.0
835.8
854.9
872.1
893.9
912.6
930.3
925.1
446.3
1.59%
1.60%
17
22.02
Revenue growth%
9.96
9.68
8.75
9.15
7.38
7.28
8.75
7.44
7.22
8.07
24.50
7.44
8.41
14
20.65
Gross margin%
31.54
32.79
35.37
35.30
36.22
36.89
38.92
38.10
38.56
39.68
7.04
38.56
36.56
15
27.18
Operating margin%
10.51
8.33
6.13
8.37
11.08
8.38
6.28
3.52
5.90
7.66
10.07
6.28
8.00
8
27.48
Net margin%
10.14
12.36
12.06
14.85
16.54
16.42
15.74
18.18
18.33
17.52
14.59
17.52
16.08
88
37.68
P/E ratio (avg)x
11.04
11.43
10.66
10.46
9.224
9.291
9.422
8.144
7.056
6.096
8.761
8.144
9.356
27
31.61
EV/EBITx
29.84
31.60
37.36
42.69
46.99
46.94
54.33
61.63
63.80
74.56
26.06
61.63
46.96
87
4.57
FCF yield (avg)%
5.80
8.19
10.50
13.08
14.06
12.08
10.54
10.38
10.92
10.80
10.47
10.80
10.67
44
28.16
FCF margin%
18.40
16.49
14.91
15.30
18.07
20.67
22.70
24.89
26.29
24.63
6.42
24.63
19.53
58
0.427
FCF / Net incomex
1.289
1.186
1.244
1.208
1.233
1.309
1.321
1.294
1.330
1.253
0.332
1.309
1.271
94
6.12
ROIC%
9.67
10.11
8.56
8.11
6.52
7.42
8.66
7.81
5.86
3.10
14.97
7.42
7.96
36
10.19
Return on equity%
12.68
12.21
10.47
10.78
12.63
12.54
11.23
8.76
11.30
10.70
4.19
11.23
11.27
42
23.90
Return on assets%
0.40
0.40
3.12
3.76
2.56
4.39
6.62
4.82
5.79
6.18
2.70
5.79
4.08
79
0.15
EPS฿
0.08
0.09
0.08
0.09
0.10
0.10
0.10
0.09
0.10
0.10
0.16
0.35%
3.35%
—
17.37
EPS growth%
24.44
23.31
21.98
22.63
22.44
21.94
19.31
18.99
17.70
17.67
19.67
18.99
21.96
75
0.05
Bookvalue per sh฿
0.18
0.21
0.24
0.28
0.32
0.36
0.42
0.48
0.54
0.64
0.04
14.95%
13.24%
—
0.11
FCF per share฿
0.15
0.15
0.13
0.14
0.15
0.14
0.16
0.14
0.13
0.13
0.09
(2.61%)
(1.94%)
—
0.15
Dividend per sh฿
0.20
0.22
0.25
0.27
0.26
0.24
0.25
0.23
0.26
0.29
0.11
1.77%
4.73%
—
22.91
Div yield (avg)%
4.86
5.68
4.77
4.64
7.12
8.22
7.45
5.55
8.09
8.58
3.98
8.09
6.40
13
28.18
Payout ratio%
32.05
32.68
34.48
37.13
39.43
39.80
38.66
39.74
37.50
40.05
3.31
39.74
38.08
76
8.322
Shares (diluted)B
10.66
10.57
12.21
12.81
14.21
15.87
18.63
18.20
17.13
17.74
8.224
4.54%
5.01%
52
18.66
Buyback yield%
19.17
18.40
18.11
16.39
15.68
15.71
18.02
17.58
16.15
15.28
25.79
16.15
16.98
65
0.791
D/E ratiox
1.489
1.422
1.384
1.295
1.376
1.437
1.489
1.439
1.390
1.456
0.342
1.439
1.429
86
0.861
Enterprise value฿B
1.697
2.004
2.013
1.938
1.994
2.377
2.409
2.331
2.406
2.573
0.354
5.23%
5.39%
9
542.0
LT debt฿M
912.3
895.2
931.7
944.6
917.7
808.0
719.8
657.7
674.2
600.9
221.2
(8.12%)
(4.23%)
19
Revenue
฿925.1M
1.60%
1.00×
Cost of revenue
฿568.8M
1.45%
0.99×
Operating expenses
฿198.4M
1.69%
1.01×
Spread over hurdle
(4.31%)