154.6
Revenue฿M
417.6
450.0
497.3
532.3
583.0
625.5
692.6
753.7
834.1
905.4
167.9
9.20%
8.99%
45
27.14
Revenue growth%
10.33
11.43
12.79
10.50
10.24
11.19
14.06
13.29
15.23
13.02
29.60
13.29
12.11
39
4.46
Gross margin%
17.47
17.21
16.34
16.93
19.76
19.91
22.10
23.19
21.30
22.21
4.17
22.10
19.84
17
20.61
Operating margin%
13.18
12.00
13.98
15.03
17.17
16.99
19.54
21.43
19.28
21.06
20.98
19.54
17.08
63
14.84
Net margin%
27.41
30.13
31.23
29.77
27.15
26.38
26.77
29.77
30.95
33.52
27.33
29.77
29.77
56
22.32
P/E ratio (avg)x
9.919
10.09
10.41
11.09
11.26
10.30
11.01
10.66
10.89
10.05
12.29
10.66
10.54
73
8.303
EV/EBITx
9.930
10.41
11.28
11.08
11.40
11.51
10.28
11.03
10.68
10.02
32.08
10.68
10.85
89
10.15
FCF yield (avg)%
2.64
3.78
4.78
1.87
0.40
0.40
2.57
0.99
2.17
1.94
8.41
1.94
2.05
47
29.48
FCF margin%
2.61
5.44
6.08
5.42
5.85
5.14
7.74
6.75
3.81
5.20
7.08
5.20
5.43
60
1.216
FCF / Net incomex
2.180
2.449
2.558
2.472
2.829
2.817
2.831
3.203
3.403
3.352
0.193
3.203
2.823
14
16.76
ROIC%
8.59
8.64
8.20
9.32
9.31
8.37
8.57
11.16
13.59
12.54
28.22
11.16
8.97
64
6.93
Return on equity%
8.04
9.31
7.23
6.70
8.42
8.37
10.58
12.19
9.95
11.30
24.41
10.58
8.87
89
20.93
Return on assets%
3.89
6.50
4.86
5.08
3.46
5.27
5.63
6.05
7.72
5.34
29.50
5.63
5.30
26
0.36
EPS฿
0.09
0.10
0.10
0.10
0.11
0.13
0.14
0.14
0.15
0.16
0.41
8.37%
6.16%
—
12.57
EPS growth%
17.63
18.71
21.65
20.49
18.30
15.84
13.90
14.62
17.44
20.40
7.92
15.84
17.97
72
0.09
Bookvalue per sh฿
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.09
(4.67%)
(6.05%)
—
0.33
FCF per share฿
0.26
0.27
0.30
0.30
0.33
0.32
0.33
0.32
0.33
0.36
0.32
1.97%
3.16%
—
0.07
Dividend per sh฿
0.10
0.11
0.12
0.12
0.12
0.13
0.14
0.13
0.14
0.14
0.10
2.89%
3.18%
—
24.65
Div yield (avg)%
24.62
24.72
26.69
26.36
27.65
26.69
26.71
28.35
25.44
24.74
20.63
26.69
26.53
91
16.31
Payout ratio%
7.58
6.25
9.11
10.83
12.58
15.30
15.15
15.27
13.87
15.66
11.38
15.27
13.22
22
517.6
Shares (diluted)M
471.7
475.3
441.9
477.0
508.5
548.6
504.2
490.2
433.2
383.8
523.4
(5.47%)
(2.18%)
33
7.58
Buyback yield%
23.70
21.66
19.73
18.08
20.00
22.91
21.84
20.18
17.68
18.73
2.13
20.18
20.09
50
0.234
D/E ratiox
0.761
0.683
0.669
0.590
0.567
0.614
0.564
0.556
0.599
0.633
0.789
0.599
0.607
12
557.6
Enterprise value฿M
536.6
512.6
500.9
590.0
616.8
646.8
687.7
689.7
702.9
791.7
66.21
5.12%
4.65%
77
344.1
LT debt฿M
507.1
480.3
514.8
461.3
466.6
475.3
511.8
533.5
562.7
551.4
203.9
3.40%
1.04%
14
Revenue
฿905.4M
8.99%
1.00×
Cost of revenue
฿571.9M
8.99%
1.00×
Operating expenses
฿138.5M
8.70%
0.97×
Spread over hurdle
27.65%