234.9
Revenue฿M
279.3
291.8
309.8
336.3
350.5
370.0
395.7
417.6
453.2
473.0
252.6
6.18%
5.88%
60
10.86
Revenue growth%
10.67
12.60
11.14
13.36
11.34
9.83
8.87
6.51
7.13
7.90
13.99
7.90
10.25
91
4.93
Gross margin%
7.48
5.27
7.35
8.35
7.06
5.11
4.28
6.54
6.14
4.88
5.32
5.11
6.34
32
22.23
Operating margin%
17.73
19.40
21.80
19.39
21.69
21.71
18.93
17.65
16.82
17.38
5.56
17.65
19.16
34
23.89
Net margin%
27.88
29.85
32.65
32.87
31.54
32.25
30.08
30.28
29.24
28.36
29.91
30.08
30.18
24
7.446
P/E ratio (avg)x
14.38
16.28
18.36
19.28
21.48
23.63
27.73
29.31
29.06
29.85
27.51
29.06
22.56
45
24.00
EV/EBITx
22.52
23.04
21.53
19.94
17.98
19.50
19.14
21.39
21.54
20.88
33.49
20.88
21.14
12
3.30
FCF yield (avg)%
20.68
22.31
20.69
20.42
21.02
23.04
22.40
22.20
24.29
22.79
17.24
22.79
22.26
46
29.97
FCF margin%
7.05
7.85
10.05
10.95
11.92
9.62
10.00
11.60
10.06
10.84
18.83
10.06
10.05
90
1.736
FCF / Net incomex
2.217
2.139
2.408
2.744
2.912
3.105
3.054
3.601
3.579
3.423
0.211
3.423
2.983
22
27.94
ROIC%
27.32
29.92
27.76
29.37
30.61
33.54
31.22
30.42
27.50
26.71
25.70
30.42
29.64
75
10.98
Return on equity%
29.51
28.14
26.83
28.55
28.53
28.00
27.35
27.16
29.88
31.65
29.73
28.00
28.33
9
29.47
Return on assets%
36.73
36.38
36.98
38.60
36.81
39.50
40.34
38.43
36.30
38.48
4.81
38.48
37.70
82
0.15
EPS฿
0.31
0.35
0.38
0.42
0.44
0.46
0.47
0.49
0.58
0.57
0.16
5.17%
8.05%
—
16.98
EPS growth%
21.02
19.75
21.37
21.58
23.00
22.94
24.28
24.35
24.07
24.24
27.94
24.24
22.97
68
0.08
Bookvalue per sh฿
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.21
2.50%
(0.10%)
—
0.28
FCF per share฿
0.31
0.33
0.34
0.37
0.41
0.41
0.40
0.41
0.45
0.44
0.09
1.35%
4.44%
—
0.18
Dividend per sh฿
0.31
0.26
0.26
0.26
0.24
0.21
0.18
0.18
0.16
0.16
0.37
(7.83%)
(6.39%)
—
18.13
Div yield (avg)%
20.26
18.10
16.91
15.94
18.40
18.33
18.29
15.54
13.87
14.84
22.29
15.54
17.51
6
14.41
Payout ratio%
1.52
3.99
3.39
2.01
3.88
3.40
5.52
6.35
6.17
4.44
24.05
5.52
3.93
81
966.9
Shares (diluted)M
629.1
587.5
609.4
529.1
476.6
497.8
505.1
480.0
476.7
479.9
944.1
0.14%
(4.14%)
50
16.11
Buyback yield%
10.09
10.82
13.11
13.24
13.88
11.03
11.93
12.88
11.62
9.67
18.77
11.62
11.77
19
1.691
D/E ratiox
0.407
0.426
0.383
0.336
0.328
0.313
0.329
0.351
0.311
0.309
0.557
0.313
0.332
31
333.8
Enterprise value฿M
275.2
281.3
255.6
279.1
267.8
298.6
316.8
314.1
338.0
359.6
276.2
6.07%
1.86%
55
460.6
LT debt฿M
313.0
307.2
324.3
373.1
412.4
405.2
408.3
417.7
460.7
471.3
343.2
2.71%
3.92%
83
Revenue
฿473.0M
5.88%
1.00×
Cost of revenue
฿331.1M
5.88%
1.00×
Operating expenses
฿62.14M
6.15%
1.03×
Property and equipment
15.02%