551.6
Revenue฿M
566.2
586.9
601.7
637.3
653.8
681.2
717.3
761.3
808.4
831.3
606.5
4.92%
4.21%
15
9.68
Revenue growth%
16.23
13.63
14.56
13.93
15.53
13.56
15.58
16.26
17.95
17.26
10.97
16.26
15.56
54
3.95
Gross margin%
19.10
17.45
16.44
16.62
16.24
16.92
17.92
15.93
18.61
19.66
21.10
17.92
17.18
89
24.06
Operating margin%
8.72
9.72
8.73
6.39
3.91
3.30
3.18
4.43
3.93
2.08
6.46
3.30
4.18
26
27.59
Net margin%
11.59
12.21
10.70
11.45
13.87
15.06
17.92
19.04
21.08
23.31
15.13
19.04
14.47
44
13.58
P/E ratio (avg)x
21.08
20.53
19.53
19.21
18.59
18.72
20.46
23.23
24.70
25.10
29.56
23.23
20.49
77
15.19
EV/EBITx
27.29
27.71
33.31
37.93
39.57
40.04
40.43
46.59
52.87
62.08
29.53
46.59
39.81
57
29.13
FCF yield (avg)%
12.22
9.47
8.98
8.02
9.37
9.35
7.56
7.06
9.36
7.73
5.58
7.73
9.17
90
23.89
FCF margin%
29.22
27.74
25.23
23.84
21.37
21.24
22.04
21.62
18.63
16.46
16.47
21.24
21.83
67
1.757
FCF / Net incomex
0.289
0.316
0.310
0.325
0.321
0.307
0.324
0.337
0.375
0.381
0.997
0.337
0.323
45
28.36
ROIC%
25.34
23.16
22.22
19.25
20.19
19.16
20.99
21.45
18.51
18.61
4.81
19.16
20.59
19
9.83
Return on equity%
14.80
15.83
15.43
18.09
19.37
21.60
24.56
25.09
22.18
22.43
26.37
22.43
20.48
21
21.10
Return on assets%
5.54
6.15
7.87
5.04
7.91
5.40
2.49
0.40
0.40
0.40
23.26
0.40
5.22
30
0.92
EPS฿
1.53
1.56
1.58
1.50
1.49
1.72
1.95
1.87
1.90
2.12
0.96
7.31%
4.67%
—
14.96
EPS growth%
29.81
32.34
33.89
33.92
32.49
34.33
34.47
36.17
37.64
35.65
26.39
35.65
34.12
54
0.70
Bookvalue per sh฿
0.44
0.43
0.45
0.52
0.51
0.49
0.47
0.53
0.51
0.48
0.57
(1.44%)
1.78%
—
0.64
FCF per share฿
0.88
0.97
1.00
1.02
1.08
0.99
0.91
0.98
0.98
0.89
0.48
(3.90%)
0.02%
—
0.46
Dividend per sh฿
0.37
0.32
0.31
0.30
0.28
0.28
0.25
0.22
0.23
0.22
0.53
(4.71%)
(5.54%)
—
5.86
Div yield (avg)%
11.68
12.55
10.91
10.79
11.93
13.08
10.56
13.10
13.86
11.09
21.12
13.08
11.81
52
26.19
Payout ratio%
31.76
31.74
33.75
34.03
36.36
33.63
33.38
32.50
32.54
30.86
28.96
32.54
32.96
94
603.3
Shares (diluted)M
741.3
787.9
823.2
877.4
855.3
836.1
745.8
745.1
726.2
805.5
634.9
(1.19%)
1.16%
90
6.86
Buyback yield%
10.05
9.60
8.37
5.56
2.94
3.89
5.03
3.83
0.84
3.25
22.17
3.83
4.46
66
0.980
D/E ratiox
1.261
1.196
1.183
1.323
1.319
1.447
1.334
1.183
1.094
1.028
1.580
1.183
1.229
8
0.089
Enterprise value฿B
0.984
0.933
1.067
1.076
1.208
1.160
1.319
1.478
1.478
1.397
0.605
2.94%
5.17%
46
331.1
LT debt฿M
220.7
265.3
282.0
329.9
358.7
387.9
413.7
432.3
431.2
436.4
710.3
4.00%
7.71%
29
Revenue
฿831.3M
4.21%
1.00×
Cost of revenue
฿387.5M
3.68%
0.95×
Operating expenses
฿171.4M
4.92%
1.07×
Property and equipment
21.35%
Spread over hurdle
(0.72%)