254.3
Revenue฿M
193.8
198.7
200.3
203.2
209.0
219.0
223.0
225.4
226.2
234.9
264.0
2.37%
2.41%
31
12.25
Revenue growth%
32.12
32.60
33.09
32.33
31.34
32.48
30.54
29.75
28.35
29.89
9.35
29.89
31.73
41
25.82
Gross margin%
21.99
19.91
22.18
21.33
21.65
24.06
24.22
27.00
28.39
26.52
29.59
26.52
23.12
53
22.60
Operating margin%
13.69
15.67
15.87
15.70
17.66
17.40
16.84
14.65
14.02
12.88
12.11
14.65
15.69
23
20.80
Net margin%
7.59
4.78
4.76
4.24
6.03
6.57
5.43
5.73
3.01
2.80
29.13
5.43
5.11
39
20.40
P/E ratio (avg)x
8.884
9.719
10.48
11.62
10.89
10.10
9.618
8.661
9.150
9.797
6.983
9.618
9.758
62
8.750
EV/EBITx
19.04
19.07
22.40
22.77
26.26
25.78
29.77
35.47
39.45
42.61
19.46
35.47
26.02
75
12.51
FCF yield (avg)%
10.88
11.63
14.46
17.35
17.07
17.25
17.76
19.03
19.29
19.52
8.38
19.03
17.30
12
17.91
FCF margin%
8.66
6.96
4.77
5.96
3.94
2.90
0.40
0.40
0.65
2.92
8.27
0.65
3.43
22
1.687
FCF / Net incomex
0.902
0.927
0.901
0.894
0.881
0.893
0.942
1.025
0.927
0.817
1.558
0.927
0.901
62
12.04
ROIC%
16.85
18.35
16.96
19.83
21.77
20.72
23.48
23.06
25.71
25.59
7.85
23.48
21.25
66
28.33
Return on equity%
20.61
23.57
22.45
24.12
24.87
25.65
25.48
23.93
22.99
21.04
11.72
23.93
23.75
6
4.43
Return on assets%
8.19
5.49
8.26
6.16
4.02
4.18
2.29
1.25
0.40
1.97
20.47
1.97
4.10
77
0.49
EPS฿
1.09
1.16
1.35
1.31
1.33
1.28
1.50
1.77
2.09
2.48
0.52
13.30%
10.15%
—
5.27
EPS growth%
21.46
20.25
19.42
21.06
18.77
16.08
16.67
14.65
17.43
19.71
22.07
16.67
19.10
55
0.29
Bookvalue per sh฿
0.77
0.85
0.73
0.77
0.76
0.81
0.71
0.77
0.81
0.73
0.71
(0.81%)
(1.40%)
—
0.96
FCF per share฿
0.32
0.30
0.29
0.27
0.26
0.24
0.22
0.20
0.22
0.20
1.13
(4.76%)
(3.88%)
—
0.55
Dividend per sh฿
0.58
0.68
0.82
0.82
0.95
1.14
1.19
1.32
1.52
1.58
0.72
10.65%
11.36%
—
2.53
Div yield (avg)%
11.04
10.45
10.23
8.31
6.41
5.22
6.59
6.84
8.24
8.37
22.79
6.84
8.28
77
28.65
Payout ratio%
8.14
9.06
7.01
8.97
11.53
10.45
10.92
12.92
12.54
11.71
10.98
11.71
10.68
57
145.9
Shares (diluted)M
124.1
117.0
115.9
119.8
104.6
107.0
107.8
110.2
97.39
98.60
150.7
(1.18%)
(3.18%)
73
2.30
Buyback yield%
18.84
19.51
16.84
14.41
13.48
15.06
16.33
14.87
16.56
14.04
24.32
15.06
15.69
34
1.517
D/E ratiox
2.043
2.182
2.460
2.465
2.618
2.826
2.822
3.091
3.419
3.915
0.655
3.091
2.720
42
273.9
Enterprise value฿M
469.8
516.5
540.0
551.2
598.5
715.0
786.2
770.7
822.8
807.9
247.0
6.18%
6.09%
46
89.87
LT debt฿M
408.8
441.2
452.6
425.6
388.8
394.2
439.0
494.5
469.6
491.7
113.4
4.81%
3.18%
25
Revenue
฿234.9M
2.41%
1.00×
Cost of revenue
฿152.2M
2.65%
1.02×
Operating expenses
฿47.82M
1.82%
0.94×
Cash and investments
23.97%
Property and equipment
16.33%