830.4
Revenue฿M
500.1
539.5
569.0
594.2
643.4
667.6
712.5
738.2
787.3
815.0
908.5
4.84%
5.75%
23
10.19
Revenue growth%
20.53
22.59
19.93
18.04
17.66
16.56
18.46
15.59
15.34
16.17
24.71
16.17
17.85
82
12.84
Gross margin%
5.02
5.68
7.81
4.89
2.60
5.32
2.99
0.85
2.29
3.36
29.93
2.99
4.12
38
17.74
Operating margin%
29.82
31.30
29.64
30.10
28.09
29.98
27.21
26.84
27.98
26.67
13.92
27.21
28.87
44
12.37
Net margin%
22.33
20.24
21.85
20.20
18.65
16.45
15.26
15.60
18.07
17.63
18.41
16.45
18.36
11
15.26
P/E ratio (avg)x
38.23
41.07
48.94
52.65
57.28
57.30
61.74
70.67
74.84
79.89
22.44
70.67
57.29
61
32.89
EV/EBITx
15.02
16.26
16.71
15.31
14.73
15.31
16.59
16.43
14.91
14.94
8.755
15.31
15.31
34
24.65
FCF yield (avg)%
15.49
16.27
15.47
14.97
12.07
13.95
11.82
13.85
11.78
12.14
28.04
12.14
13.90
26
7.76
FCF margin%
13.40
10.49
12.30
12.91
13.77
15.40
13.71
14.45
13.34
15.53
10.91
14.45
13.56
16
1.152
FCF / Net incomex
1.131
1.147
1.116
1.012
0.906
0.819
0.870
0.824
0.885
0.912
1.594
0.870
0.909
72
5.53
ROIC%
34.21
33.45
30.58
30.14
27.47
28.99
29.99
27.94
27.26
26.63
20.28
27.94
29.49
47
5.40
Return on equity%
28.57
28.23
30.73
32.79
35.67
36.48
35.50
35.57
32.67
33.68
8.33
35.50
33.23
24
21.11
Return on assets%
12.56
10.17
11.61
12.18
12.39
11.77
10.79
11.94
9.99
11.18
3.27
11.18
11.69
42
0.12
EPS฿
0.19
0.21
0.20
0.22
0.23
0.26
0.27
0.28
0.26
0.31
0.13
5.80%
5.67%
—
10.33
EPS growth%
27.71
25.57
25.11
27.58
26.30
27.79
28.12
25.49
27.84
25.03
17.92
27.79
26.94
63
0.21
Bookvalue per sh฿
0.14
0.11
0.12
0.11
0.11
0.12
0.12
0.11
0.10
0.11
0.17
(0.09%)
(1.44%)
—
0.04
FCF per share฿
0.22
0.22
0.23
0.24
0.28
0.30
0.34
0.37
0.44
0.47
0.07
10.63%
9.03%
—
0.06
Dividend per sh฿
0.15
0.17
0.17
0.16
0.15
0.14
0.15
0.17
0.17
0.17
0.19
3.11%
1.05%
—
14.33
Div yield (avg)%
10.97
13.05
13.76
16.74
13.93
13.58
12.20
13.55
11.38
8.48
23.10
12.20
13.30
22
8.96
Payout ratio%
30.21
28.26
27.74
25.18
22.47
22.49
20.22
21.34
18.99
16.60
17.28
20.22
22.48
74
3.953
Shares (diluted)B
4.570
4.744
4.331
4.396
4.055
3.979
4.317
3.956
3.360
3.001
4.095
(5.84%)
(3.76%)
94
12.66
Buyback yield%
5.51
7.05
8.18
7.71
7.43
6.66
5.25
3.29
1.10
1.73
5.39
3.29
6.08
5
0.163
D/E ratiox
1.613
1.630
1.903
1.966
2.321
2.389
2.348
2.280
2.718
3.033
0.124
2.389
2.301
57
0.556
Enterprise value฿B
0.888
0.890
0.932
0.917
1.011
1.027
1.095
1.077
1.247
1.375
0.849
6.33%
4.31%
94
0.845
LT debt฿B
0.895
1.004
1.182
1.299
1.544
1.542
1.836
2.087
2.334
2.540
0.701
10.47%
12.44%
29
Revenue
฿815.0M
5.75%
1.00×
Cost of revenue
฿450.7M
5.57%
0.98×
Operating expenses
฿190.4M
6.04%
1.03×
Goodwill & intangibles
19.95%
Spread over hurdle
17.10%