442.8
Revenue฿M
601.5
598.6
607.0
625.6
637.1
643.7
640.3
654.6
647.0
638.4
471.8
0.04%
0.78%
65
12.27
Revenue growth%
28.96
28.95
31.08
33.34
30.95
33.70
32.24
29.31
29.94
31.40
15.73
31.40
31.01
34
26.96
Gross margin%
13.93
14.55
14.33
14.85
14.77
16.51
16.96
19.49
18.38
19.82
24.38
18.38
15.68
55
13.05
Operating margin%
26.81
26.96
29.65
28.30
26.73
24.26
24.76
27.67
24.75
25.57
16.87
24.76
26.77
46
29.35
Net margin%
11.54
8.79
7.32
4.71
5.78
4.87
3.05
3.58
4.54
3.35
2.91
3.58
4.79
59
6.637
P/E ratio (avg)x
8.254
8.313
8.744
9.221
8.843
9.894
11.28
11.22
12.58
13.84
10.60
11.28
9.557
8
29.35
EV/EBITx
4.645
4.879
4.401
4.497
4.336
4.102
3.548
3.176
2.902
2.576
13.41
3.176
4.219
95
18.30
FCF yield (avg)%
26.38
26.06
25.99
26.15
25.97
25.84
24.57
24.88
22.54
21.55
7.35
24.57
25.90
24
26.66
FCF margin%
22.07
20.30
21.34
20.13
21.55
20.83
23.36
23.43
20.53
19.41
17.56
20.83
21.09
40
0.153
FCF / Net incomex
1.345
1.254
1.111
1.117
1.085
1.127
0.965
0.875
0.860
0.845
0.919
0.875
1.098
55
4.74
ROIC%
15.75
15.59
16.99
15.79
17.40
19.61
17.04
19.40
22.27
20.82
21.25
19.61
17.22
62
4.43
Return on equity%
14.56
14.97
12.40
13.38
15.36
17.50
14.60
16.14
16.98
15.85
22.11
16.14
15.17
83
8.98
Return on assets%
14.64
13.03
15.50
14.52
17.33
19.14
18.24
17.28
17.60
16.21
5.46
17.60
16.74
9
0.25
EPS฿
0.96
1.12
1.18
1.39
1.62
1.72
1.93
2.06
2.28
2.48
0.27
8.90%
10.04%
—
21.10
EPS growth%
16.17
14.70
15.98
18.28
20.75
18.15
20.40
18.08
20.37
21.97
14.03
20.37
18.21
16
0.32
Bookvalue per sh฿
0.19
0.20
0.21
0.21
0.19
0.21
0.21
0.21
0.22
0.20
0.28
0.86%
0.81%
—
0.64
FCF per share฿
0.49
0.50
0.50
0.53
0.52
0.52
0.50
0.47
0.51
0.55
0.67
1.28%
0.38%
—
0.21
Dividend per sh฿
0.16
0.18
0.17
0.19
0.21
0.22
0.23
0.24
0.27
0.25
0.14
3.72%
3.59%
—
17.45
Div yield (avg)%
12.71
11.93
13.92
12.26
13.72
11.06
10.60
8.93
7.51
8.85
25.04
8.93
11.49
92
15.80
Payout ratio%
22.50
22.83
25.79
28.45
27.25
30.05
29.48
27.53
26.51
24.68
4.86
27.53
26.88
33
292.2
Shares (diluted)M
333.3
296.6
264.3
243.8
214.1
210.2
190.5
163.3
145.6
157.1
294.9
(6.01%)
(7.40%)
56
10.03
Buyback yield%
13.23
11.41
10.40
10.73
8.42
8.88
10.02
12.08
11.60
9.30
2.23
10.02
10.56
62
0.461
D/E ratiox
1.536
1.584
1.764
1.985
2.136
2.460
2.687
2.818
3.175
3.413
1.192
2.818
2.298
12
512.3
Enterprise value฿M
153.6
175.1
199.0
194.7
219.7
199.9
186.4
203.7
227.9
223.2
493.8
0.31%
4.41%
50
532.9
LT debt฿M
771.8
752.9
786.6
733.9
768.9
728.6
833.8
793.9
838.3
866.2
184.8
2.41%
1.31%
39
Revenue
฿638.4M
0.78%
1.00×
Cost of revenue
฿403.5M
1.05%
1.03×
Operating expenses
฿83.79M
0.61%
0.98×
Cash and investments
17.44%
Return on capital
117.50%
Spread over hurdle
109.01%