516.2
Revenue฿M
336.2
360.4
379.1
389.7
404.3
420.4
449.8
470.4
501.3
532.2
564.6
5.65%
5.08%
71
23.93
Revenue growth%
20.85
20.11
20.68
18.26
16.46
18.57
17.94
16.31
17.94
17.30
5.44
17.94
18.10
94
25.02
Gross margin%
30.69
28.22
29.81
27.62
30.61
30.80
30.44
30.36
29.32
30.32
15.46
30.36
30.34
19
17.30
Operating margin%
11.10
13.86
13.60
16.16
13.59
10.78
9.94
8.40
7.63
7.03
7.78
8.40
10.94
58
24.81
Net margin%
0.40
0.40
0.40
0.40
0.95
0.40
2.25
4.52
2.25
0.40
26.69
2.25
0.40
5
16.98
P/E ratio (avg)x
51.62
59.37
60.83
71.06
77.33
86.67
90.74
88.33
102.6
108.5
27.16
90.74
82.00
12
18.51
EV/EBITx
31.59
35.06
34.84
38.54
37.89
42.08
45.88
51.84
53.97
60.67
18.62
51.84
40.31
21
6.04
FCF yield (avg)%
26.25
25.62
28.42
28.02
28.59
25.86
26.94
25.50
22.86
22.13
19.69
25.50
26.05
75
9.02
FCF margin%
6.82
6.03
4.29
5.20
7.78
6.51
7.38
6.60
6.16
7.24
24.83
6.60
6.55
34
1.641
FCF / Net incomex
1.598
1.482
1.496
1.384
1.421
1.498
1.430
1.304
1.398
1.452
1.694
1.430
1.441
24
9.82
ROIC%
27.19
29.98
30.60
30.53
30.93
29.37
30.34
31.66
29.78
32.56
25.22
30.34
30.44
42
12.08
Return on equity%
34.60
33.88
34.27
34.05
32.57
31.81
29.23
29.36
28.83
27.74
14.41
29.23
32.19
12
24.48
Return on assets%
18.27
18.05
18.55
16.68
13.97
11.64
14.17
14.97
14.32
15.21
17.21
14.32
15.09
23
0.46
EPS฿
0.75
0.82
0.89
1.02
1.06
1.11
1.20
1.36
1.57
1.73
0.48
10.34%
9.48%
—
17.94
EPS growth%
35.67
33.14
33.55
32.77
32.00
31.73
31.86
33.20
34.93
34.98
29.26
33.20
33.17
78
0.55
Bookvalue per sh฿
0.33
0.35
0.39
0.38
0.38
0.44
0.45
0.51
0.50
0.48
0.12
4.72%
3.82%
—
0.23
FCF per share฿
0.21
0.18
0.16
0.15
0.16
0.16
0.15
0.13
0.13
0.14
0.47
(2.86%)
(4.03%)
—
0.28
Dividend per sh฿
0.73
0.80
0.84
0.87
1.04
1.17
1.36
1.53
1.63
1.76
0.31
11.00%
10.51%
—
10.46
Div yield (avg)%
13.84
12.29
12.43
13.30
11.55
14.34
15.23
13.41
13.42
11.44
16.62
13.42
13.35
28
15.74
Payout ratio%
13.83
15.17
12.43
12.02
10.57
7.98
10.26
9.31
7.24
4.45
8.88
7.98
10.41
18
398.4
Shares (diluted)M
344.2
362.3
314.4
296.3
288.3
303.2
319.2
329.4
314.5
320.0
388.1
2.11%
(0.82%)
70
23.81
Buyback yield%
6.69
8.71
9.96
12.47
10.98
10.73
10.22
12.37
11.07
9.69
16.37
10.73
10.48
14
0.586
D/E ratiox
2.247
2.573
3.015
3.453
3.664
3.550
3.461
3.362
3.704
3.699
1.184
3.550
3.457
83
460.9
Enterprise value฿M
200.7
203.4
196.0
175.5
166.6
150.3
127.4
114.6
104.1
96.80
498.5
(10.29%)
(8.56%)
11
202.4
LT debt฿M
358.4
386.5
408.0
383.3
349.7
384.6
378.3
342.0
360.1
374.3
216.0
1.37%
0.34%
29
Revenue
฿532.2M
5.08%
1.00×
Cost of revenue
฿321.0M
4.94%
0.99×
Operating expenses
฿78.89M
5.56%
1.05×
Cash and investments
17.42%
Spread over hurdle
13.10%