83.55
Revenue฿M
125.4
136.3
150.3
164.9
180.9
197.2
210.3
226.2
248.6
267.6
91.26
8.14%
8.71%
14
29.31
Revenue growth%
22.16
20.99
22.33
23.47
24.18
21.94
19.41
18.99
21.19
21.77
2.22
21.19
21.85
18
16.03
Gross margin%
31.15
31.02
29.91
31.09
29.37
30.67
32.44
30.48
32.89
32.54
20.83
32.44
31.05
56
20.44
Operating margin%
27.15
29.80
28.02
30.41
27.70
28.10
28.84
26.47
28.87
31.67
21.36
28.84
28.47
23
16.41
Net margin%
0.40
1.63
3.48
1.97
1.72
0.40
0.40
0.40
1.17
0.40
6.45
0.40
0.79
30
7.056
P/E ratio (avg)x
23.92
25.66
26.62
27.92
29.87
27.41
24.84
25.09
21.84
19.18
12.04
24.84
25.38
71
7.700
EV/EBITx
27.06
27.62
29.79
31.63
32.93
33.22
31.65
33.53
30.47
27.91
16.93
31.65
31.05
51
19.13
FCF yield (avg)%
3.49
2.89
4.80
4.72
5.51
7.78
7.15
5.13
8.00
6.99
11.35
7.15
5.32
7
19.81
FCF margin%
2.10
0.61
3.35
2.03
0.88
1.69
3.96
4.79
3.96
6.82
27.51
3.96
2.73
61
0.876
FCF / Net incomex
2.456
2.717
3.034
3.531
4.125
4.019
4.424
5.167
5.121
5.183
1.083
5.121
4.072
94
9.68
ROIC%
23.77
24.68
24.86
25.63
27.11
24.77
27.74
30.34
29.27
29.63
9.01
29.27
26.37
63
28.34
Return on equity%
20.78
18.65
21.11
20.50
20.35
20.37
21.08
19.39
20.35
23.16
19.84
20.37
20.43
39
24.52
Return on assets%
38.22
37.06
36.67
36.06
37.72
36.24
38.57
39.52
39.95
41.55
2.40
39.52
37.97
51
0.25
EPS฿
0.36
0.42
0.48
0.55
0.54
0.57
0.58
0.57
0.56
0.60
0.27
1.93%
6.69%
—
5.81
EPS growth%
27.78
27.92
26.26
27.06
26.76
24.54
24.35
26.84
26.40
24.79
13.31
24.79
26.58
53
0.27
Bookvalue per sh฿
0.22
0.22
0.21
0.21
0.23
0.23
0.20
0.20
0.19
0.17
0.39
(6.06%)
(3.88%)
—
0.36
FCF per share฿
0.17
0.20
0.20
0.23
0.27
0.26
0.26
0.30
0.32
0.31
0.11
3.27%
6.78%
—
0.26
Dividend per sh฿
0.26
0.30
0.31
0.34
0.37
0.44
0.48
0.51
0.53
0.62
0.11
10.65%
8.97%
—
14.81
Div yield (avg)%
25.09
23.76
24.65
23.41
26.18
25.87
24.17
25.32
27.43
28.41
11.59
25.87
25.21
65
24.19
Payout ratio%
13.68
16.00
16.58
18.82
18.12
19.52
20.10
17.86
16.75
14.37
14.44
17.86
17.31
53
617.8
Shares (diluted)M
628.6
550.0
576.2
601.8
640.8
596.5
560.0
599.8
527.3
544.2
611.3
(3.21%)
(1.96%)
27
6.71
Buyback yield%
30.14
29.46
30.24
30.75
31.70
30.05
29.93
29.32
31.81
33.60
23.97
30.05
30.19
88
0.204
D/E ratiox
1.257
1.205
1.200
1.290
1.360
1.282
1.321
1.358
1.383
1.321
0.202
1.321
1.305
55
252.5
Enterprise value฿M
79.17
78.81
79.32
79.22
75.81
70.33
67.05
59.36
57.36
59.19
177.3
(4.83%)
(4.12%)
77
329.7
LT debt฿M
313.3
338.1
308.3
301.0
322.0
344.2
353.1
369.9
374.8
415.0
30.26
5.20%
2.90%
9
Revenue
฿267.6M
8.71%
1.00×
Cost of revenue
฿169.1M
8.52%
0.98×
Operating expenses
฿57.15M
9.00%
1.03×
Cash and investments
21.20%
Spread over hurdle
(1.80%)