745.5
Revenue฿M
497.9
527.9
540.6
554.7
585.2
598.9
612.0
649.6
663.8
677.0
797.8
2.96%
3.37%
30
24.35
Revenue growth%
33.84
36.05
37.06
39.93
42.72
44.17
44.82
44.40
46.67
45.10
6.32
44.82
43.45
38
20.14
Gross margin%
17.43
16.92
15.65
16.94
17.25
19.79
22.19
22.07
19.94
20.88
15.90
20.88
18.61
55
18.79
Operating margin%
23.47
22.62
25.08
25.61
24.22
26.12
23.75
26.32
26.35
27.27
5.90
26.32
25.34
92
24.00
Net margin%
5.68
3.92
2.39
1.44
2.13
3.07
1.32
2.85
2.24
0.58
23.86
2.24
2.32
31
8.278
P/E ratio (avg)x
31.77
35.30
40.23
45.63
44.48
49.12
51.89
52.27
56.06
64.63
10.30
52.27
47.38
34
7.209
EV/EBITx
42.36
48.93
46.80
49.85
58.46
67.20
73.54
70.14
68.17
67.72
16.91
68.17
62.83
11
15.84
FCF yield (avg)%
28.86
29.94
28.62
30.96
28.74
30.24
27.82
29.72
26.95
28.10
15.26
28.10
28.80
86
22.17
FCF margin%
11.02
9.10
10.88
12.93
14.68
15.09
15.94
13.77
12.58
13.84
29.74
13.84
13.35
73
0.970
FCF / Net incomex
1.796
1.609
1.612
1.423
1.432
1.388
1.345
1.252
1.385
1.472
0.791
1.385
1.428
40
25.97
ROIC%
20.78
18.13
16.15
15.13
16.65
15.70
14.62
16.57
14.26
11.75
16.09
14.62
15.92
26
14.10
Return on equity%
26.38
23.92
21.62
21.42
22.06
21.63
22.36
19.53
21.27
23.83
4.58
21.63
21.84
24
6.55
Return on assets%
31.84
30.57
33.34
33.37
30.55
29.00
31.00
28.77
28.00
26.67
27.82
28.77
30.56
20
0.07
EPS฿
0.06
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.07
5.41%
1.71%
—
28.90
EPS growth%
22.39
24.70
22.44
24.41
23.97
22.67
23.51
21.54
23.23
21.29
18.73
22.67
22.95
92
0.02
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
2.30%
1.93%
—
0.05
FCF per share฿
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.11
0.11
0.12
0.03
4.21%
5.40%
—
0.07
Dividend per sh฿
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.06
2.97%
4.00%
—
24.33
Div yield (avg)%
27.28
24.70
25.88
24.41
23.18
23.73
23.64
23.45
22.96
25.89
7.11
23.64
24.07
61
20.35
Payout ratio%
26.55
26.86
24.45
25.32
27.94
27.86
28.14
27.01
27.57
28.91
15.61
27.86
27.29
80
3.838
Shares (diluted)B
3.477
3.089
2.696
2.584
2.746
2.916
2.662
2.806
2.530
2.774
4.026
0.20%
(2.58%)
24
29.63
Buyback yield%
5.20
5.09
3.66
5.36
5.26
2.65
2.18
3.27
1.17
0.40
8.69
2.18
3.46
79
1.679
D/E ratiox
2.616
2.629
2.579
2.752
2.724
3.037
3.379
3.646
3.621
3.373
0.123
3.379
2.894
11
49.94
Enterprise value฿M
673.9
612.2
649.5
672.9
678.3
677.0
650.3
595.5
551.7
542.3
855.5
(4.37%)
(1.98%)
66
0.269
LT debt฿B
1.278
1.343
1.354
1.457
1.405
1.668
1.908
2.113
2.060
2.425
0.731
11.54%
7.35%
20
Revenue
฿677.0M
3.37%
1.00×
Cost of revenue
฿449.5M
3.41%
1.00×
Operating expenses
฿145.3M
3.15%
0.98×
Cash and investments
14.77%
Spread over hurdle
(4.97%)