86.30
Revenue฿M
114.9
122.9
132.0
145.5
156.6
173.2
190.6
209.4
223.2
245.7
93.55
9.43%
8.95%
37
6.43
Revenue growth%
36.97
34.70
35.05
34.94
35.10
37.29
37.48
39.60
38.00
39.83
17.62
38.00
37.13
82
17.12
Gross margin%
5.41
5.28
3.54
5.09
5.84
7.65
10.18
13.08
10.61
7.87
24.16
10.18
6.74
52
6.91
Operating margin%
22.15
24.38
23.61
21.43
22.89
23.87
24.61
27.57
27.61
28.29
18.80
27.57
24.13
82
9.16
Net margin%
7.83
7.32
5.40
4.43
2.43
4.90
3.57
5.41
4.43
2.22
12.83
4.43
4.66
54
18.51
P/E ratio (avg)x
30.73
31.45
35.86
37.91
36.91
42.49
45.38
42.73
48.46
45.83
15.96
45.38
40.20
66
36.95
EV/EBITx
22.60
25.08
28.56
32.99
32.51
32.36
35.88
38.61
42.06
45.43
17.59
38.61
32.75
93
12.81
FCF yield (avg)%
26.87
27.26
30.08
30.31
29.90
28.75
26.17
24.09
26.70
25.65
8.39
26.17
27.07
7
8.06
FCF margin%
10.54
13.05
10.28
7.61
7.82
9.23
10.89
12.12
13.85
16.15
10.15
12.12
10.71
59
1.281
FCF / Net incomex
0.877
1.001
1.121
1.152
1.317
1.370
1.559
1.706
1.729
1.791
1.329
1.706
1.344
5
9.47
ROIC%
11.10
10.49
11.36
11.09
8.20
6.78
8.79
7.31
6.77
7.72
29.70
7.31
8.49
86
27.82
Return on equity%
27.99
28.72
30.35
29.99
31.95
30.51
32.06
32.44
32.78
32.45
14.75
32.44
31.23
92
12.26
Return on assets%
18.64
17.88
17.82
18.97
21.61
19.54
22.48
24.66
25.37
25.62
13.79
24.66
20.57
19
0.55
EPS฿
0.30
0.34
0.36
0.35
0.34
0.34
0.37
0.40
0.46
0.51
0.57
8.54%
5.40%
—
5.10
EPS growth%
3.13
2.80
0.40
0.40
1.94
3.92
1.29
1.79
1.38
0.40
3.62
1.38
1.58
80
0.53
Bookvalue per sh฿
0.63
0.73
0.78
0.76
0.79
0.86
0.96
0.88
0.86
0.96
0.56
3.81%
5.20%
—
0.10
FCF per share฿
0.38
0.42
0.43
0.50
0.48
0.48
0.51
0.50
0.55
0.56
0.52
3.08%
5.01%
—
0.35
Dividend per sh฿
0.35
0.37
0.40
0.39
0.37
0.37
0.39
0.42
0.47
0.51
0.47
7.10%
3.09%
—
28.70
Div yield (avg)%
5.13
4.53
3.48
5.40
7.62
9.57
12.14
13.97
12.73
12.03
2.68
12.14
8.60
39
11.71
Payout ratio%
17.15
17.56
17.26
17.96
16.64
17.91
19.94
22.33
20.63
20.30
12.01
20.30
17.94
75
208.3
Shares (diluted)M
341.8
402.0
485.4
558.5
606.3
723.4
728.0
756.6
860.6
966.0
212.2
9.76%
11.69%
34
13.48
Buyback yield%
3.24
0.61
0.40
2.88
2.93
3.98
2.36
2.61
2.98
4.99
6.29
2.98
2.90
68
1.494
D/E ratiox
1.834
2.075
2.163
2.198
2.323
2.670
3.082
3.484
3.785
4.023
1.072
3.484
2.497
32
23.29
Enterprise value฿M
141.9
153.1
158.8
162.8
161.3
189.2
201.9
236.2
234.4
253.1
135.9
9.44%
5.83%
62
56.07
LT debt฿M
221.2
243.2
211.3
194.7
184.2
168.5
176.2
172.6
165.7
151.4
79.86
(3.84%)
(4.01%)
69
Revenue
฿245.7M
8.95%
1.00×
Cost of revenue
฿149.4M
8.84%
0.99×
Operating expenses
฿54.35M
9.59%
1.06×
Goodwill & intangibles
15.05%