646.2
Revenue฿M
335.0
351.4
360.7
382.1
405.1
426.0
434.3
447.2
473.5
486.5
680.4
3.73%
4.31%
33
14.26
Revenue growth%
28.92
29.93
31.43
28.66
30.47
28.17
30.72
32.56
32.29
29.89
29.49
30.72
30.20
61
24.13
Gross margin%
0.40
0.40
3.35
3.97
1.43
3.91
5.29
4.53
5.82
4.96
19.48
4.96
3.94
12
25.71
Operating margin%
12.50
14.23
15.34
17.66
16.20
15.90
17.48
15.16
12.20
14.27
5.24
15.16
15.25
66
4.50
Net margin%
15.35
17.34
17.80
19.41
20.72
20.77
19.64
20.12
17.36
17.84
11.87
19.64
18.62
15
11.37
P/E ratio (avg)x
51.77
59.23
64.48
74.69
87.74
97.27
93.17
104.5
113.7
125.2
26.12
104.5
90.46
66
34.89
EV/EBITx
32.51
36.34
38.20
36.60
34.61
38.64
36.05
34.76
32.22
33.30
24.87
34.76
35.41
5
15.66
FCF yield (avg)%
5.53
3.78
1.92
0.40
0.40
0.59
2.42
3.88
1.05
2.39
12.00
2.39
2.16
70
20.59
FCF margin%
29.55
29.06
29.55
32.21
32.65
33.17
34.08
34.58
33.15
30.41
9.99
33.17
32.43
46
0.910
FCF / Net incomex
0.892
1.027
1.099
1.141
1.307
1.563
1.557
1.821
1.886
2.267
0.442
1.821
1.432
64
10.99
ROIC%
30.47
33.44
32.02
34.15
32.67
31.81
32.54
35.05
35.06
33.10
15.30
33.10
32.89
53
19.13
Return on equity%
33.98
32.31
31.21
29.67
31.51
33.38
33.42
35.66
35.33
37.86
24.12
35.33
33.40
78
24.96
Return on assets%
5.32
5.81
3.88
2.96
1.52
0.40
0.40
0.40
0.40
2.26
13.13
0.40
1.89
11
0.66
EPS฿
0.91
1.01
1.17
1.31
1.39
1.61
1.83
2.09
2.41
2.62
0.69
13.47%
12.18%
—
20.34
EPS growth%
4.43
2.54
0.40
2.22
3.41
2.13
2.01
1.48
2.56
3.48
7.56
2.13
2.38
33
0.65
Bookvalue per sh฿
0.27
0.26
0.28
0.26
0.27
0.28
0.31
0.33
0.35
0.37
0.29
6.62%
2.47%
—
0.54
FCF per share฿
0.13
0.12
0.15
0.17
0.19
0.21
0.22
0.23
0.27
0.29
0.41
8.29%
8.28%
—
0.14
Dividend per sh฿
0.41
0.39
0.41
0.45
0.46
0.51
0.48
0.52
0.56
0.58
0.37
4.67%
3.49%
—
25.48
Div yield (avg)%
16.10
18.72
16.15
18.74
16.09
18.56
19.70
21.28
19.31
20.59
14.54
19.70
18.73
79
18.42
Payout ratio%
17.08
16.87
15.22
14.42
13.59
16.06
17.57
19.90
22.12
20.11
24.55
19.90
16.98
15
0.756
Shares (diluted)B
0.907
0.874
0.808
0.856
0.850
0.885
1.017
1.104
1.051
1.023
0.742
3.78%
1.67%
6
28.58
Buyback yield%
12.18
9.45
10.33
7.47
9.45
6.51
3.66
4.03
4.15
2.91
16.50
4.03
6.99
87
1.781
D/E ratiox
1.627
1.780
1.983
2.279
2.273
2.207
2.196
2.016
2.105
2.294
0.664
2.196
2.151
72
597.3
Enterprise value฿M
404.6
362.9
343.0
377.9
392.7
363.4
378.1
368.4
371.5
356.6
58.46
(1.91%)
(1.12%)
22
32.08
LT debt฿M
359.6
350.7
354.3
400.8
453.9
487.9
450.4
415.4
439.5
449.6
412.4
(0.19%)
2.14%
81
Revenue
฿486.5M
4.31%
1.00×
Cost of revenue
฿215.3M
4.23%
0.99×
Operating expenses
฿115.5M
4.33%
1.00×
Cash and investments
15.57%
Spread over hurdle
31.86%