112.9
Revenue฿M
219.3
221.3
217.8
219.9
221.9
227.1
225.9
225.9
225.6
224.7
115.3
0.25%
0.12%
78
27.23
Revenue growth%
26.73
29.11
27.72
29.26
28.69
26.94
25.45
25.55
25.77
25.04
26.26
25.55
26.83
83
14.63
Gross margin%
28.22
25.64
25.66
24.78
22.73
23.69
22.83
22.85
23.38
25.22
28.61
23.38
24.23
63
3.17
Operating margin%
29.73
26.83
24.31
22.07
22.87
22.44
21.93
19.33
20.02
17.80
17.79
20.02
22.25
85
6.10
Net margin%
11.60
12.34
11.64
12.89
14.03
14.68
16.54
17.26
19.17
20.01
19.52
17.26
14.35
28
26.84
P/E ratio (avg)x
6.055
6.592
6.705
6.683
6.517
7.115
7.746
8.303
8.789
9.282
20.32
8.303
6.910
85
11.45
EV/EBITx
13.56
12.29
11.87
12.90
11.76
10.68
11.78
12.47
13.18
13.92
31.66
12.47
12.38
16
27.47
FCF yield (avg)%
30.06
32.57
35.54
33.05
31.27
32.44
32.38
30.82
31.18
31.14
22.57
31.18
31.82
31
16.90
FCF margin%
18.43
18.13
18.76
16.56
18.28
18.75
19.29
21.97
21.39
24.15
26.94
21.39
18.75
56
0.288
FCF / Net incomex
0.237
0.218
0.227
0.202
0.172
0.172
0.177
0.179
0.186
0.158
1.118
0.177
0.183
36
28.23
ROIC%
29.58
29.15
30.90
28.57
25.88
27.25
24.41
23.71
21.90
21.97
26.99
23.71
26.57
58
25.67
Return on equity%
28.90
29.85
29.01
30.44
32.92
33.15
32.79
35.53
38.03
38.21
22.92
35.53
32.85
94
25.61
Return on assets%
23.72
24.80
22.24
20.21
19.32
19.88
18.76
18.90
20.12
17.79
12.33
18.90
20.00
76
0.18
EPS฿
0.29
0.27
0.27
0.30
0.32
0.36
0.36
0.40
0.39
0.43
0.20
6.00%
3.58%
—
12.68
EPS growth%
28.12
29.40
31.40
33.51
31.89
28.94
26.90
28.25
29.59
29.81
23.00
28.94
29.49
17
0.11
Bookvalue per sh฿
0.30
0.27
0.31
0.35
0.32
0.33
0.35
0.32
0.31
0.32
0.20
0.01%
1.60%
—
0.20
FCF per share฿
0.38
0.38
0.40
0.39
0.38
0.43
0.43
0.48
0.54
0.52
0.13
6.53%
3.28%
—
0.23
Dividend per sh฿
0.21
0.25
0.29
0.32
0.35
0.40
0.43
0.45
0.49
0.50
0.20
7.85%
10.20%
—
23.64
Div yield (avg)%
18.03
18.62
20.16
19.48
21.61
22.49
20.52
22.91
20.19
19.82
25.85
20.52
20.17
49
11.28
Payout ratio%
17.58
15.77
15.82
17.19
14.89
15.36
18.21
21.15
23.77
25.24
13.50
21.15
17.39
51
649.2
Shares (diluted)M
582.0
588.6
609.6
568.3
541.7
569.5
617.9
597.7
628.0
594.6
629.3
1.88%
0.27%
18
11.89
Buyback yield%
17.07
19.05
17.07
14.54
13.37
12.70
14.23
11.84
9.70
10.40
27.45
11.84
13.80
9
0.119
D/E ratiox
0.639
0.597
0.562
0.580
0.644
0.729
0.725
0.753
0.862
0.947
0.759
0.753
0.685
7
140.1
Enterprise value฿M
353.0
369.5
393.6
399.3
449.8
491.4
565.1
668.8
771.5
916.7
239.0
15.30%
10.78%
49
253.5
LT debt฿M
217.3
211.2
204.5
195.7
189.1
178.5
168.2
172.8
182.1
173.6
242.3
(1.70%)
(2.30%)
27
Revenue
฿224.7M
0.12%
1.00×
Cost of revenue
฿131.1M
(0.03%)
0.99×
Operating expenses
฿33.91M
0.53%
1.04×
Spread over hurdle
(1.26%)