150.6
Revenue฿M
428.3
435.1
446.2
447.8
452.0
455.7
449.6
446.9
461.1
467.4
168.1
0.67%
0.86%
37
7.75
Revenue growth%
13.41
16.23
17.54
14.65
14.17
13.93
15.48
14.85
17.78
15.45
24.72
15.45
15.15
86
16.94
Gross margin%
9.83
10.10
12.39
13.40
13.83
16.21
18.02
19.99
19.57
21.82
18.43
19.57
15.02
24
20.21
Operating margin%
29.71
30.59
27.81
28.99
29.57
30.15
30.13
31.33
30.66
33.14
26.42
30.66
30.14
34
22.20
Net margin%
7.20
10.15
11.72
13.97
13.47
15.20
15.88
16.39
18.60
18.26
25.21
16.39
14.59
53
12.59
P/E ratio (avg)x
11.84
11.27
11.96
11.55
12.35
13.52
12.16
11.11
10.35
9.530
12.38
11.11
11.69
5
9.394
EV/EBITx
62.09
71.63
77.69
90.37
105.2
126.8
123.9
142.5
169.3
181.1
10.46
142.5
114.6
62
17.04
FCF yield (avg)%
24.85
26.97
24.87
23.34
20.77
21.70
22.73
21.85
20.56
18.83
20.01
21.70
22.29
91
22.38
FCF margin%
29.13
31.57
30.91
28.16
27.59
25.88
25.07
22.60
20.35
18.07
26.45
22.60
26.73
40
1.656
FCF / Net incomex
1.409
1.418
1.530
1.407
1.417
1.225
1.065
0.930
0.883
0.957
0.975
0.957
1.316
63
13.58
ROIC%
17.29
19.48
18.51
21.18
22.21
22.70
25.59
23.11
25.74
25.09
16.50
25.09
22.45
8
5.46
Return on equity%
16.23
19.06
20.07
18.57
20.59
21.52
21.34
21.39
20.17
17.20
25.27
21.34
20.12
19
3.26
Return on assets%
14.15
16.33
16.95
15.09
13.58
13.96
14.30
12.89
14.89
17.51
4.18
14.30
14.60
30
0.62
EPS฿
1.33
1.55
1.53
1.68
1.61
1.63
1.72
1.66
1.61
1.71
0.66
1.22%
4.26%
—
10.65
EPS growth%
16.19
16.36
15.90
15.40
13.58
14.56
17.30
18.81
19.90
22.90
15.63
18.81
16.28
47
0.39
Bookvalue per sh฿
0.52
0.54
0.49
0.43
0.44
0.44
0.41
0.38
0.37
0.37
0.64
(3.43%)
(4.33%)
—
0.39
FCF per share฿
0.55
0.64
0.63
0.71
0.79
0.81
0.83
0.95
0.91
1.03
0.66
5.42%
7.52%
—
0.59
Dividend per sh฿
0.25
0.28
0.30
0.29
0.28
0.29
0.32
0.36
0.39
0.36
0.52
5.23%
4.81%
—
23.28
Div yield (avg)%
3.41
3.74
6.48
7.67
7.62
10.11
7.12
7.17
7.23
7.85
11.99
7.23
7.20
25
27.08
Payout ratio%
31.24
29.54
29.40
32.17
31.26
32.13
32.55
30.07
32.23
30.27
4.49
32.13
31.25
27
197.2
Shares (diluted)M
258.7
290.6
280.5
262.8
253.8
287.7
268.1
297.8
285.7
307.0
202.8
3.88%
3.24%
92
18.48
Buyback yield%
7.71
8.11
10.90
13.01
13.30
10.39
13.06
12.61
10.60
8.19
23.22
10.60
10.75
29
1.287
D/E ratiox
1.519
1.560
1.736
1.775
1.884
2.117
2.574
2.740
3.129
3.474
0.567
2.740
2.001
67
93.82
Enterprise value฿M
31.54
32.99
28.61
27.94
29.34
32.04
27.84
24.63
23.78
20.63
362.8
(6.80%)
(5.57%)
83
129.1
LT debt฿M
300.5
319.5
318.5
326.9
305.5
334.4
319.6
302.4
332.5
332.0
338.8
1.68%
1.32%
59
Revenue
฿467.4M
0.86%
1.00×
Cost of revenue
฿278.8M
0.89%
1.00×
Operating expenses
฿102.6M
0.94%
1.01×
Cash and investments
16.00%
Spread over hurdle
20.38%