272.0
Revenue฿M
441.1
491.2
524.6
571.2
620.4
671.5
721.5
778.4
863.7
946.6
301.3
8.82%
8.71%
21
4.83
Revenue growth%
5.81
6.50
6.04
4.30
4.34
2.72
1.52
0.40
0.40
0.40
10.57
0.40
3.51
35
7.13
Gross margin%
21.59
19.11
16.49
17.62
19.68
22.37
20.14
23.13
23.62
25.78
2.44
23.13
20.87
65
22.98
Operating margin%
14.44
14.54
17.10
19.21
21.62
21.15
19.74
18.52
19.39
17.92
12.89
19.39
18.87
59
20.97
Net margin%
6.12
6.65
4.10
2.41
0.79
3.63
3.30
4.76
3.86
5.85
21.91
3.86
3.98
19
26.62
P/E ratio (avg)x
34.55
33.03
36.72
39.68
39.43
36.95
39.66
43.08
49.32
53.48
7.139
43.08
39.55
42
25.57
EV/EBITx
9.935
10.02
9.967
9.393
8.161
8.042
8.027
8.267
8.189
7.203
8.425
8.042
8.228
27
8.78
FCF yield (avg)%
3.24
6.22
8.31
8.13
8.76
10.17
10.26
10.56
12.35
13.51
12.44
10.56
9.46
16
10.15
FCF margin%
31.82
31.71
31.37
30.42
29.95
32.68
32.90
32.08
31.25
33.38
28.16
32.68
31.76
93
1.485
FCF / Net incomex
1.834
1.720
1.954
2.097
1.979
1.970
2.277
2.159
2.488
2.844
1.470
2.277
2.038
74
7.64
ROIC%
12.04
12.06
12.51
13.53
13.64
12.25
11.23
12.73
14.79
12.00
19.21
12.25
12.38
81
29.21
Return on equity%
16.26
14.70
12.93
11.90
12.74
14.18
12.13
14.37
16.92
13.99
28.81
14.18
14.09
31
11.67
Return on assets%
21.23
24.15
23.87
21.39
19.32
18.97
17.27
16.35
16.52
13.82
8.93
16.52
19.15
41
0.11
EPS฿
0.29
0.28
0.34
0.38
0.38
0.46
0.48
0.53
0.53
0.59
0.12
9.17%
7.29%
—
17.11
EPS growth%
24.07
25.93
24.88
27.13
29.93
27.72
28.29
26.54
26.53
28.20
18.56
27.72
26.83
45
0.25
Bookvalue per sh฿
0.36
0.39
0.40
0.41
0.42
0.44
0.49
0.57
0.66
0.73
0.28
11.67%
7.89%
—
0.28
FCF per share฿
0.24
0.25
0.29
0.29
0.30
0.36
0.40
0.41
0.46
0.49
0.23
9.99%
8.61%
—
0.16
Dividend per sh฿
0.19
0.19
0.17
0.17
0.17
0.17
0.19
0.18
0.19
0.19
0.15
2.14%
(1.26%)
—
23.38
Div yield (avg)%
9.05
8.60
11.10
10.54
12.04
9.67
6.70
8.51
7.36
10.25
18.88
8.51
9.36
80
23.17
Payout ratio%
28.50
30.28
30.93
28.17
31.17
33.02
33.16
32.54
31.16
31.31
11.11
32.54
31.16
70
1.419
Shares (diluted)B
1.736
1.981
2.099
2.391
2.255
2.164
2.248
2.442
2.720
3.067
1.452
6.35%
5.82%
80
5.48
Buyback yield%
7.59
10.34
7.80
4.96
2.65
5.16
3.64
1.44
3.25
1.41
4.27
3.25
4.30
80
1.363
D/E ratiox
0.256
0.255
0.275
0.313
0.315
0.318
0.342
0.348
0.378
0.405
1.456
0.348
0.316
58
0.399
Enterprise value฿B
0.881
0.886
0.830
0.940
0.893
0.942
1.023
1.161
1.144
1.264
0.615
7.21%
4.98%
69
812.4
LT debt฿M
405.3
370.6
403.3
432.0
409.9
430.9
464.4
482.7
485.6
492.9
103.1
3.76%
1.13%
71
Revenue
฿946.6M
8.71%
1.00×
Cost of revenue
฿583.8M
8.76%
1.00×
Operating expenses
฿208.3M
8.71%
1.00×
Goodwill & intangibles
15.36%
Spread over hurdle
27.18%