375.3
Revenue฿M
464.4
474.2
476.9
486.9
499.2
496.3
513.7
521.2
529.9
546.2
393.3
1.82%
1.82%
42
28.98
Revenue growth%
18.94
21.55
24.33
24.77
21.89
20.23
19.34
19.24
19.54
18.86
14.72
19.34
19.88
83
6.28
Gross margin%
0.40
0.40
0.40
0.40
2.86
1.65
0.40
0.40
2.22
4.99
2.13
1.65
0.40
11
13.33
Operating margin%
5.95
3.46
0.58
0.40
2.86
3.96
2.68
0.40
3.25
5.99
29.23
3.25
3.05
17
24.60
Net margin%
27.07
24.50
26.23
26.30
23.95
23.07
20.26
21.05
23.64
21.46
19.39
21.46
23.79
89
29.13
P/E ratio (avg)x
35.71
31.98
30.25
30.92
28.52
30.83
29.31
30.91
27.90
26.56
27.69
29.31
30.54
75
24.25
EV/EBITx
6.591
6.956
5.974
5.825
6.250
5.433
5.618
5.285
5.341
5.042
20.01
5.341
5.722
45
27.40
FCF yield (avg)%
15.29
14.68
16.51
17.72
20.19
18.62
17.28
16.65
15.30
13.54
22.52
16.65
16.58
35
27.73
FCF margin%
32.75
33.09
34.97
37.10
36.73
37.99
35.78
34.01
36.85
37.90
11.83
36.85
36.25
34
1.043
FCF / Net incomex
1.599
1.710
1.784
1.733
1.651
1.522
1.371
1.168
1.019
1.005
1.250
1.168
1.561
32
21.99
ROIC%
17.85
19.32
19.82
18.29
17.08
15.66
18.66
21.34
19.26
21.15
27.45
19.26
18.96
57
21.05
Return on equity%
22.41
20.19
17.35
17.90
16.52
17.81
19.82
18.19
19.33
21.84
21.37
19.33
18.76
14
7.14
Return on assets%
19.86
20.34
20.42
20.38
21.51
19.60
19.20
18.92
18.45
15.72
11.50
18.92
19.73
39
0.23
EPS฿
0.27
0.28
0.32
0.34
0.35
0.38
0.39
0.43
0.46
0.44
0.25
4.89%
5.78%
—
8.01
EPS growth%
21.13
22.57
24.18
25.22
27.76
30.30
31.57
29.47
31.03
29.90
23.35
30.30
28.61
50
0.28
Bookvalue per sh฿
0.08
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.13
0.14
0.19
5.03%
5.71%
—
0.30
FCF per share฿
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.09
9.31%
5.37%
—
0.24
Dividend per sh฿
0.29
0.27
0.31
0.34
0.37
0.36
0.37
0.36
0.34
0.38
0.16
0.72%
3.41%
—
18.94
Div yield (avg)%
0.40
3.10
1.02
3.49
5.08
7.97
6.10
5.27
2.29
1.84
12.84
5.27
3.30
94
28.33
Payout ratio%
12.47
11.20
11.46
12.19
14.56
12.08
12.19
13.50
14.86
14.40
21.94
13.50
12.33
17
0.949
Shares (diluted)B
1.015
1.097
1.164
1.201
1.200
1.296
1.343
1.545
1.571
1.694
0.941
7.14%
4.86%
52
22.28
Buyback yield%
26.22
28.90
26.57
27.95
26.39
28.77
30.48
32.98
35.60
35.98
27.53
32.98
28.84
67
1.297
D/E ratiox
1.914
2.204
2.246
2.574
2.737
2.927
3.201
3.733
4.214
4.250
0.747
3.733
2.832
15
94.37
Enterprise value฿M
398.2
400.1
391.4
391.9
425.6
490.7
573.0
584.4
649.2
708.7
26.52
10.73%
6.93%
89
410.3
LT debt฿M
209.8
208.5
195.4
187.1
188.2
204.5
179.5
177.3
183.5
163.5
227.9
(2.77%)
(2.51%)
49
Revenue
฿546.2M
1.82%
1.00×
Cost of revenue
฿279.9M
1.91%
1.01×
Operating expenses
฿121.1M
1.42%
0.96×
Cash and investments
17.63%
Property and equipment
16.85%
Spread over hurdle
63.07%