116.4
Revenue฿M
112.8
114.4
120.8
124.0
128.9
130.9
136.1
143.7
146.3
153.8
128.5
3.60%
3.40%
47
5.51
Revenue growth%
11.01
13.22
14.99
17.92
18.89
16.82
18.56
18.37
19.89
22.55
2.91
18.56
18.14
59
21.02
Gross margin%
17.98
16.36
16.79
17.05
19.57
20.30
21.07
22.72
22.99
25.79
13.00
22.72
19.93
24
5.55
Operating margin%
1.57
0.40
1.23
1.31
3.90
6.44
5.00
3.76
3.09
0.47
24.16
3.76
2.33
88
7.26
Net margin%
12.29
9.43
8.73
6.18
7.78
9.79
12.00
11.97
8.97
6.49
22.77
9.79
9.20
64
8.176
P/E ratio (avg)x
14.05
15.31
16.08
15.61
16.18
16.68
17.12
19.60
19.98
20.16
22.18
19.60
16.43
51
10.96
EV/EBITx
27.85
28.94
28.90
34.03
36.99
39.16
39.25
39.94
42.52
46.96
20.95
39.94
38.07
33
23.63
FCF yield (avg)%
20.83
23.30
20.98
19.69
21.75
21.97
22.62
23.09
24.27
25.60
3.08
23.09
22.30
20
19.01
FCF margin%
6.78
6.51
5.37
7.84
6.52
7.36
9.54
9.70
8.40
6.53
29.55
8.40
7.07
61
0.373
FCF / Net incomex
1.914
1.963
2.170
2.156
2.197
2.188
2.636
3.165
3.721
4.130
0.377
3.165
2.193
72
27.94
ROIC%
12.74
14.36
12.59
13.29
10.40
8.52
5.71
3.84
3.15
2.18
18.30
3.84
9.46
59
29.27
Return on equity%
23.50
25.95
26.87
23.96
24.07
23.80
25.95
28.20
27.19
26.68
21.20
26.68
25.95
50
10.61
Return on assets%
13.12
16.09
13.17
15.79
14.38
12.15
14.60
16.71
17.02
19.10
16.50
16.71
15.19
56
0.32
EPS฿
0.51
0.55
0.55
0.54
0.49
0.54
0.49
0.51
0.57
0.60
0.36
4.00%
2.37%
—
19.37
EPS growth%
25.87
28.04
26.51
27.73
27.80
26.40
26.85
24.33
26.73
28.60
17.98
26.73
26.79
73
0.10
Bookvalue per sh฿
0.49
0.51
0.50
0.48
0.54
0.57
0.60
0.58
0.66
0.71
0.47
5.57%
4.89%
—
0.37
FCF per share฿
0.58
0.67
0.74
0.86
0.84
0.90
1.05
1.01
1.19
1.36
0.40
10.08%
9.87%
—
0.11
Dividend per sh฿
0.48
0.50
0.59
0.71
0.74
0.89
0.99
1.08
1.19
1.19
0.07
10.01%
11.32%
—
15.38
Div yield (avg)%
17.93
16.16
17.77
20.00
22.94
21.53
24.49
21.87
21.69
19.35
28.61
21.69
20.76
14
16.38
Payout ratio%
16.44
18.19
17.96
16.58
15.19
17.50
16.98
15.25
16.04
15.38
25.05
16.04
16.51
66
323.3
Shares (diluted)M
326.7
333.4
354.2
384.5
358.2
356.7
414.3
456.5
488.1
458.3
317.3
5.05%
3.00%
35
11.90
Buyback yield%
5.66
8.64
10.16
10.12
11.52
10.16
11.38
12.57
14.32
15.46
23.92
12.57
10.77
59
0.776
D/E ratiox
1.697
1.918
1.947
1.887
2.137
2.046
2.316
2.315
2.673
2.670
0.808
2.316
2.092
42
115.0
Enterprise value฿M
157.0
171.0
171.7
175.2
191.7
198.2
189.1
198.8
230.1
246.9
56.03
5.20%
4.91%
20
118.9
LT debt฿M
34.79
36.24
34.69
35.72
38.85
43.63
44.42
48.84
52.58
55.22
26.64
7.28%
6.52%
40
Revenue
฿153.8M
3.40%
1.00×
Cost of revenue
฿96.62M
3.20%
0.98×
Operating expenses
฿31.51M
3.61%
1.02×
Goodwill & intangibles
13.00%