1.112
Revenue฿B
1.281
1.330
1.406
1.498
1.600
1.673
1.775
1.885
1.954
2.023
1.214
4.80%
5.16%
27
22.79
Revenue growth%
16.92
16.67
13.67
11.25
13.62
16.40
14.16
13.99
11.59
13.37
13.15
13.99
13.83
10
3.03
Gross margin%
10.66
12.73
14.24
16.60
14.61
17.46
18.54
20.60
20.47
20.97
18.23
20.47
17.03
73
29.29
Operating margin%
7.14
6.67
8.72
10.12
8.33
7.37
8.28
8.61
6.42
8.28
19.88
8.28
8.28
40
19.16
Net margin%
2.52
2.09
2.30
0.73
1.01
0.40
0.40
2.96
0.81
0.68
11.54
0.68
0.91
82
34.07
P/E ratio (avg)x
49.78
60.13
64.67
66.88
81.45
79.79
82.66
86.44
101.5
123.4
32.84
86.44
80.62
42
31.75
EV/EBITx
16.42
17.17
16.67
16.22
16.22
17.62
17.57
18.77
19.86
20.26
18.51
18.77
17.37
18
27.26
FCF yield (avg)%
34.03
33.52
32.09
32.54
33.06
31.34
29.31
27.02
29.01
29.97
4.31
29.31
31.72
55
15.81
FCF margin%
24.85
26.81
24.05
23.56
22.67
20.55
20.36
19.27
17.28
17.92
25.27
19.27
21.61
50
0.315
FCF / Net incomex
1.092
0.937
0.802
0.806
0.862
0.797
0.743
0.668
0.683
0.736
0.489
0.736
0.800
11
10.10
ROIC%
17.59
18.70
21.11
21.01
20.43
23.19
21.16
23.48
20.73
20.80
19.94
21.16
20.91
31
16.09
Return on equity%
5.11
6.75
9.21
7.04
6.96
8.11
8.56
7.32
9.28
7.35
19.17
8.11
7.34
56
18.25
Return on assets%
6.35
8.16
5.83
8.64
9.77
10.74
8.41
8.59
9.64
12.34
7.96
9.64
8.61
5
0.16
EPS฿
0.28
0.29
0.28
0.27
0.29
0.27
0.25
0.29
0.32
0.33
0.18
2.90%
2.71%
—
23.57
EPS growth%
20.18
20.97
23.28
26.13
24.19
24.94
27.91
27.10
24.66
24.02
15.88
24.94
24.42
38
0.18
Bookvalue per sh฿
0.21
0.22
0.23
0.23
0.24
0.22
0.24
0.23
0.21
0.19
0.61
(4.54%)
(0.89%)
—
0.31
FCF per share฿
0.20
0.22
0.25
0.25
0.26
0.29
0.32
0.35
0.38
0.45
0.67
11.22%
9.93%
—
0.51
Dividend per sh฿
0.20
0.18
0.15
0.14
0.15
0.15
0.14
0.15
0.13
0.13
0.31
(2.65%)
(4.05%)
—
28.50
Div yield (avg)%
3.72
1.10
0.40
2.34
3.72
6.44
7.45
6.44
3.97
5.52
25.31
6.44
3.85
34
29.52
Payout ratio%
29.58
28.81
25.93
24.87
25.48
27.93
29.46
28.74
25.76
27.50
17.69
27.93
27.72
40
1.482
Shares (diluted)B
1.521
1.305
1.396
1.261
1.302
1.296
1.219
1.306
1.143
1.112
1.406
(3.11%)
(2.60%)
24
11.93
Buyback yield%
8.60
9.90
12.26
14.94
15.54
12.94
14.02
12.82
12.96
12.96
23.29
12.96
12.95
72
1.313
D/E ratiox
0.908
0.921
0.907
0.874
0.981
0.957
0.995
1.048
1.124
1.194
0.568
1.048
0.969
27
1,417
Enterprise value฿M
128.9
132.3
135.2
121.4
130.0
119.2
130.5
139.4
136.7
149.9
209.3
2.89%
1.04%
14
618.0
LT debt฿M
514.2
504.0
447.5
413.6
380.1
408.5
418.8
414.7
393.3
414.7
994.9
1.76%
(2.19%)
60
Revenue
฿2.023B
5.16%
1.00×
Cost of revenue
฿1.320B
5.34%
1.02×
Operating expenses
฿395.0M
4.65%
0.95×
Goodwill & intangibles
17.12%
Spread over hurdle
40.84%