395.9
Revenue฿M
245.6
260.2
284.3
304.4
333.8
360.7
394.8
429.6
457.9
492.6
428.3
8.09%
8.24%
15
9.16
Revenue growth%
21.64
21.89
19.25
20.59
21.48
22.07
24.28
23.38
24.00
22.56
28.90
23.38
21.98
23
5.78
Gross margin%
9.25
11.03
13.16
13.84
14.86
13.17
12.36
12.23
12.02
12.79
2.08
12.36
12.58
32
8.74
Operating margin%
17.29
14.35
13.08
14.04
13.33
12.04
10.93
11.03
13.15
14.23
13.04
12.04
13.24
18
10.92
Net margin%
26.15
23.22
22.23
19.23
19.28
17.64
19.81
22.22
22.99
22.95
29.97
22.22
22.22
47
12.99
P/E ratio (avg)x
16.99
14.62
14.22
14.87
13.40
12.63
13.73
13.76
13.05
13.96
27.87
13.73
13.86
35
36.14
EV/EBITx
22.32
23.25
24.50
28.63
31.07
31.34
33.09
32.32
31.95
36.97
9.779
32.32
31.21
39
4.80
FCF yield (avg)%
20.28
22.34
20.85
18.35
17.02
15.58
12.93
13.77
14.45
16.62
29.99
14.45
16.82
82
11.86
FCF margin%
17.10
16.18
14.37
12.44
9.57
10.29
11.19
13.02
10.69
8.72
4.98
10.69
11.82
9
1.590
FCF / Net incomex
1.924
1.810
1.913
1.849
1.897
2.116
2.399
2.693
2.937
2.922
0.386
2.693
2.020
65
18.79
ROIC%
21.08
20.42
17.56
16.59
17.65
20.64
20.59
21.05
22.39
23.61
13.42
21.05
20.61
40
8.86
Return on equity%
26.09
27.35
25.94
28.58
25.61
25.90
23.70
21.74
23.72
25.36
6.10
23.72
25.76
79
6.09
Return on assets%
34.33
31.71
30.96
29.74
27.56
28.78
29.14
28.18
28.63
27.46
17.28
28.63
28.96
40
0.20
EPS฿
0.77
0.78
0.92
1.02
0.99
0.93
1.00
1.03
1.02
0.99
0.22
0.01%
2.82%
—
29.06
EPS growth%
19.91
20.47
21.99
24.22
21.54
24.44
23.30
25.70
26.39
23.67
23.32
24.44
23.49
50
0.27
Bookvalue per sh฿
0.40
0.45
0.49
0.50
0.50
0.51
0.55
0.54
0.60
0.58
0.32
3.05%
4.52%
—
0.33
FCF per share฿
0.19
0.19
0.20
0.18
0.20
0.21
0.19
0.18
0.20
0.21
0.07
1.64%
0.18%
—
0.20
Dividend per sh฿
0.73
0.87
0.86
0.95
0.96
1.10
1.09
1.18
1.25
1.35
0.15
6.91%
7.79%
—
15.32
Div yield (avg)%
23.23
26.20
24.38
24.21
27.15
29.61
26.71
27.37
29.30
31.00
8.58
29.30
26.93
16
20.36
Payout ratio%
5.07
4.76
4.67
5.36
6.27
7.68
9.75
7.15
5.55
3.68
6.32
7.15
5.46
73
0.626
Shares (diluted)B
1.091
1.089
1.067
1.074
1.145
1.216
1.190
1.278
1.474
1.549
0.622
6.23%
4.53%
58
24.72
Buyback yield%
12.79
14.35
15.48
13.15
11.38
14.03
14.51
14.67
12.47
11.35
8.78
14.03
13.59
44
1.265
D/E ratiox
1.932
2.149
2.245
2.200
2.150
2.190
2.578
2.955
3.046
3.380
0.938
2.955
2.222
11
220.1
Enterprise value฿M
270.5
247.2
275.7
265.4
294.0
328.7
340.4
308.3
332.5
368.9
154.6
4.65%
2.75%
65
404.3
LT debt฿M
98.94
102.2
100.4
108.7
117.7
126.3
136.7
140.8
149.3
136.3
121.0
2.98%
4.00%
73
Revenue
฿492.6M
8.24%
1.00×
Cost of revenue
฿333.0M
8.47%
1.02×
Operating expenses
฿113.1M
7.74%
0.95×
Goodwill & intangibles
14.72%