250.3
Revenue฿M
491.7
512.2
538.7
554.1
569.4
601.8
621.8
648.0
675.0
717.7
274.4
4.74%
4.40%
32
17.25
Revenue growth%
26.17
27.62
29.50
32.18
30.62
33.13
31.93
33.08
31.82
29.34
27.24
31.93
31.22
64
29.82
Gross margin%
22.83
20.39
23.08
20.73
20.95
19.42
18.11
19.10
17.54
16.51
5.06
18.11
19.91
77
18.65
Operating margin%
12.88
11.55
10.16
7.71
9.49
11.19
13.14
15.77
15.33
18.14
23.30
15.33
12.22
64
8.58
Net margin%
26.48
28.04
26.40
26.24
23.68
21.46
22.60
22.24
23.29
20.35
14.90
22.24
23.48
14
13.98
P/E ratio (avg)x
37.15
40.69
44.31
48.05
52.96
50.69
53.16
54.70
63.88
75.33
33.16
54.70
51.83
40
28.01
EV/EBITx
12.14
13.83
13.15
13.81
15.94
18.14
17.71
18.16
18.05
20.52
10.90
18.14
16.82
17
29.75
FCF yield (avg)%
29.97
29.70
28.37
26.97
25.95
24.44
26.18
27.17
29.75
29.59
27.41
27.17
27.77
9
3.24
FCF margin%
6.82
3.94
5.96
4.80
3.06
2.60
2.66
0.81
0.62
0.65
22.34
0.81
2.86
48
0.943
FCF / Net incomex
0.593
0.574
0.631
0.682
0.623
0.584
0.667
0.614
0.691
0.707
0.358
0.667
0.627
44
11.79
ROIC%
4.65
3.44
2.97
2.24
2.93
4.53
2.27
0.40
0.40
0.40
12.39
0.40
2.60
14
9.84
Return on equity%
0.40
0.40
0.78
2.49
5.28
5.68
8.25
6.98
9.78
7.49
26.28
7.49
5.48
64
21.32
Return on assets%
17.72
15.38
15.28
13.07
10.64
11.73
10.91
9.77
9.90
8.80
5.04
9.90
11.32
62
0.25
EPS฿
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.12
0.27
10.57%
7.04%
—
2.17
EPS growth%
22.37
23.18
26.03
23.32
23.43
22.46
19.46
18.65
15.75
14.66
18.53
18.65
22.41
58
0.11
Bookvalue per sh฿
0.21
0.25
0.28
0.30
0.35
0.38
0.38
0.39
0.42
0.51
0.07
7.62%
11.24%
—
0.16
FCF per share฿
0.18
0.21
0.22
0.26
0.27
0.28
0.29
0.31
0.36
0.41
0.10
8.65%
8.30%
—
0.17
Dividend per sh฿
0.18
0.17
0.19
0.17
0.18
0.19
0.21
0.22
0.22
0.21
0.12
2.19%
1.08%
—
10.84
Div yield (avg)%
22.33
24.44
23.36
25.62
25.43
24.84
24.14
22.67
24.69
26.43
24.43
24.69
24.56
85
26.08
Payout ratio%
25.83
25.86
23.80
24.84
22.41
21.77
24.65
26.34
28.40
26.68
28.12
26.34
25.34
29
0.977
Shares (diluted)B
1.370
1.492
1.559
1.592
1.786
1.895
2.074
2.110
2.522
2.487
0.973
6.85%
6.57%
59
26.02
Buyback yield%
11.08
13.16
10.93
13.79
11.57
10.54
10.85
9.79
8.46
8.32
13.29
9.79
10.89
55
0.972
D/E ratiox
0.247
0.225
0.219
0.214
0.201
0.189
0.186
0.182
0.199
0.194
0.329
0.189
0.200
76
484.3
Enterprise value฿M
424.2
450.4
460.9
459.3
407.4
345.3
299.8
314.1
326.4
314.9
465.0
(5.02%)
(2.76%)
58
441.1
LT debt฿M
103.8
98.65
93.36
87.39
86.00
95.03
103.5
105.2
113.6
110.9
28.29
5.21%
0.69%
93
Revenue
฿717.7M
4.40%
1.00×
Cost of revenue
฿483.9M
4.20%
0.98×
Operating expenses
฿106.7M
4.50%
1.01×
Cash and investments
16.38%
Spread over hurdle
(3.18%)