224.7
Revenue฿M
191.8
195.7
202.4
208.4
214.9
216.3
218.1
222.0
220.7
222.6
242.2
0.71%
1.52%
20
17.94
Revenue growth%
8.04
6.51
6.65
6.22
4.21
1.56
3.13
4.63
2.53
1.58
30.00
2.53
4.42
81
15.66
Gross margin%
26.51
24.63
27.47
26.02
23.40
26.09
23.29
22.63
20.12
22.86
10.87
22.86
24.01
79
11.86
Operating margin%
10.23
10.52
9.00
6.71
9.24
10.32
8.50
8.65
8.46
9.24
17.21
8.65
9.12
51
13.97
Net margin%
6.36
3.69
2.25
2.04
3.47
4.82
7.07
7.69
6.89
5.50
4.11
6.89
5.16
95
31.14
P/E ratio (avg)x
18.67
21.26
23.55
23.47
22.29
23.33
24.13
27.30
25.68
25.22
35.19
25.22
23.51
91
36.60
EV/EBITx
18.66
18.89
18.17
15.49
15.94
16.81
17.94
17.81
15.71
16.55
14.87
16.81
17.31
94
16.68
FCF yield (avg)%
17.69
20.09
21.83
22.26
23.62
23.79
24.05
22.85
24.03
22.28
21.00
23.79
22.57
31
18.72
FCF margin%
5.82
7.99
8.77
8.59
6.54
5.24
8.16
8.69
10.71
11.18
16.37
8.69
8.37
38
0.885
FCF / Net incomex
1.485
1.511
1.623
1.824
1.720
1.717
1.982
2.077
2.128
2.410
0.352
2.077
1.772
18
20.82
ROIC%
21.34
23.15
22.60
25.59
26.96
29.39
32.16
31.71
29.95
28.37
4.91
29.95
27.66
9
18.70
Return on equity%
7.43
8.86
8.24
10.08
12.78
14.95
13.87
15.56
15.48
15.08
10.14
15.08
13.33
70
22.71
Return on assets%
25.25
25.61
26.97
29.47
27.91
27.92
30.52
30.95
28.93
26.44
25.06
28.93
27.91
52
0.27
EPS฿
0.41
0.50
0.53
0.55
0.57
0.59
0.58
0.70
0.77
0.81
0.30
7.42%
8.38%
—
19.12
EPS growth%
0.40
1.42
0.73
0.40
2.63
2.98
4.38
3.61
6.60
3.62
17.28
3.62
2.81
11
0.32
Bookvalue per sh฿
0.31
0.33
0.34
0.31
0.29
0.27
0.25
0.23
0.25
0.23
0.49
(4.49%)
(2.36%)
—
0.23
FCF per share฿
0.42
0.39
0.37
0.40
0.39
0.35
0.30
0.30
0.31
0.29
0.38
(5.37%)
(2.67%)
—
0.22
Dividend per sh฿
0.51
0.54
0.59
0.65
0.63
0.71
0.81
0.89
0.96
0.95
0.39
8.60%
6.93%
—
21.81
Div yield (avg)%
15.29
15.07
16.89
14.14
15.48
16.85
15.31
16.77
13.89
15.44
9.49
15.44
15.37
42
7.12
Payout ratio%
9.30
11.51
9.92
9.67
7.48
9.45
8.27
7.54
5.76
3.09
23.55
7.54
8.78
90
313.7
Shares (diluted)M
536.1
601.7
596.3
606.2
584.9
602.9
696.5
651.0
698.7
660.6
325.1
2.46%
2.75%
20
19.76
Buyback yield%
6.06
5.48
2.92
0.87
2.98
4.38
5.73
2.90
4.33
5.22
18.86
4.38
4.35
95
0.757
D/E ratiox
0.163
0.164
0.166
0.153
0.160
0.143
0.142
0.130
0.130
0.123
0.967
0.130
0.148
52
269.5
Enterprise value฿M
88.01
96.62
96.58
95.17
96.36
107.2
124.7
122.3
117.7
127.1
82.26
5.69%
4.13%
44
95.17
LT debt฿M
174.1
168.5
176.0
202.2
201.8
199.3
192.6
211.0
207.3
196.2
283.4
(0.57%)
1.14%
56
Revenue
฿222.6M
1.52%
1.00×
Cost of revenue
฿121.2M
1.34%
0.98×
Operating expenses
฿55.24M
1.64%
1.01×
Goodwill & intangibles
16.88%
Property and equipment
16.79%