130.3
Revenue฿M
530.4
541.2
544.4
545.6
558.7
565.9
579.2
574.0
588.6
592.2
137.1
1.17%
1.31%
90
7.89
Revenue growth%
15.08
14.62
16.96
16.22
16.59
17.13
16.04
16.00
13.02
14.74
8.42
16.00
16.02
18
13.87
Gross margin%
6.04
4.12
4.00
2.55
1.21
0.40
0.40
2.29
3.76
5.93
26.43
2.29
3.15
26
23.20
Operating margin%
0.40
2.08
0.40
0.40
0.40
2.66
1.96
0.40
0.40
0.40
21.74
0.40
0.40
40
21.11
Net margin%
27.55
27.83
25.60
25.44
27.83
26.09
28.39
28.08
26.19
27.95
9.92
27.95
27.69
39
8.129
P/E ratio (avg)x
39.74
44.03
48.80
55.01
64.86
72.31
74.76
80.62
84.31
86.42
22.87
80.62
68.59
81
35.64
EV/EBITx
34.27
41.08
48.11
48.43
47.65
46.68
52.37
60.11
60.69
61.82
29.99
60.11
48.27
11
24.46
FCF yield (avg)%
7.19
7.78
6.00
3.72
4.42
3.65
2.44
0.40
0.40
0.82
22.34
0.82
3.68
68
25.06
FCF margin%
21.81
19.64
17.30
16.76
14.61
11.91
12.16
13.98
11.48
11.98
16.29
11.98
14.30
14
0.656
FCF / Net incomex
0.972
0.869
0.805
0.848
0.815
0.807
0.884
0.888
0.905
0.791
1.603
0.884
0.858
65
11.87
ROIC%
13.66
11.35
14.18
16.92
18.18
16.95
16.15
18.05
17.77
17.30
16.82
17.30
16.94
29
7.52
Return on equity%
11.49
8.76
7.59
7.72
5.23
3.49
4.47
2.23
3.20
4.16
10.95
3.49
4.85
17
8.41
Return on assets%
22.00
21.89
22.73
23.85
22.07
23.55
23.75
24.24
22.10
20.37
12.12
23.55
22.42
7
1.25
EPS฿
1.61
1.87
2.13
2.52
2.53
2.84
2.93
2.83
3.32
3.87
1.30
8.90%
9.36%
—
19.25
EPS growth%
10.81
11.29
9.43
6.87
6.67
8.19
9.88
11.82
12.70
15.32
28.64
11.82
10.34
28
0.80
Bookvalue per sh฿
0.94
0.94
1.01
1.15
1.31
1.49
1.47
1.63
1.68
1.75
0.85
5.87%
5.92%
—
1.15
FCF per share฿
1.16
1.25
1.36
1.48
1.60
1.76
1.85
1.91
1.70
1.66
1.35
0.73%
3.32%
—
0.47
Dividend per sh฿
0.62
0.64
0.73
0.77
0.85
0.95
1.05
1.16
1.39
1.48
1.39
11.77%
9.38%
—
13.17
Div yield (avg)%
20.21
22.85
23.36
26.15
27.69
27.77
28.63
26.47
24.18
23.68
11.77
26.47
25.17
95
18.60
Payout ratio%
10.54
10.62
11.03
11.56
10.70
8.82
8.52
6.57
5.62
4.17
5.25
6.57
9.68
14
286.7
Shares (diluted)M
288.0
264.2
281.4
294.4
273.5
284.4
305.6
274.8
243.8
255.0
286.0
(1.39%)
(0.36%)
27
4.63
Buyback yield%
13.71
11.75
13.52
13.87
15.95
18.60
16.66
17.98
16.95
15.52
21.24
16.95
15.73
75
0.242
D/E ratiox
0.754
0.732
0.761
0.776
0.680
0.639
0.673
0.628
0.663
0.583
1.144
0.639
0.677
56
319.1
Enterprise value฿M
331.2
348.5
386.1
345.6
329.5
369.9
417.8
380.7
339.3
353.6
413.6
1.42%
1.41%
53
0.329
LT debt฿B
0.514
0.602
0.620
0.734
0.827
0.917
0.871
1.011
1.043
1.213
0.044
7.96%
10.13%
68
Revenue
฿592.2M
1.31%
1.00×
Cost of revenue
฿325.7M
1.52%
1.02×
Operating expenses
฿144.1M
1.06%
0.98×
Goodwill & intangibles
19.10%
Cash and investments
15.76%
Spread over hurdle
12.13%