139.8
Revenue฿M
315.1
317.0
322.5
322.1
324.3
330.3
333.2
337.0
336.3
330.5
149.8
0.38%
0.76%
48
25.53
Revenue growth%
30.52
27.66
28.70
29.83
27.04
24.71
24.28
21.48
20.56
22.44
13.78
22.44
25.88
40
14.00
Gross margin%
26.14
27.26
26.02
28.96
26.43
25.10
24.49
21.86
19.63
16.98
3.02
21.86
25.56
32
12.51
Operating margin%
27.36
28.25
28.64
27.04
27.35
24.49
23.02
23.56
24.97
26.88
25.68
24.49
26.96
68
5.70
Net margin%
21.74
23.21
24.24
22.46
21.56
21.55
20.82
19.10
19.16
19.11
29.60
19.16
21.55
18
22.24
P/E ratio (avg)x
27.13
26.62
25.76
28.14
29.49
30.88
29.40
27.85
26.08
25.58
11.51
27.85
27.49
17
10.90
EV/EBITx
10.75
10.03
9.464
10.52
10.23
9.832
10.98
9.927
10.16
9.539
13.77
9.927
10.09
26
10.57
FCF yield (avg)%
10.36
8.77
6.96
9.58
9.64
10.20
7.20
6.39
3.83
1.62
4.33
6.39
7.99
9
7.24
FCF margin%
12.31
12.74
13.54
14.39
12.16
11.02
11.38
13.61
13.67
10.86
14.99
11.38
12.53
20
0.469
FCF / Net incomex
1.460
1.622
1.610
1.662
1.891
1.808
2.136
2.395
2.478
2.577
0.539
2.395
1.850
89
16.56
ROIC%
20.83
21.36
23.34
21.41
21.93
18.96
20.21
18.23
21.15
22.15
14.84
20.21
21.25
85
27.41
Return on equity%
26.33
24.67
27.52
29.70
32.06
31.98
30.08
29.60
28.11
25.44
25.83
29.60
28.86
8
22.51
Return on assets%
28.75
27.79
30.72
31.90
31.03
32.02
30.57
33.13
33.38
35.37
13.92
33.13
31.46
57
0.06
EPS฿
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.12
0.12
0.11
0.06
4.10%
6.85%
—
28.71
EPS growth%
6.86
3.95
1.19
0.40
0.40
0.85
0.89
0.40
1.02
0.42
28.22
0.85
0.87
88
0.15
Bookvalue per sh฿
0.20
0.19
0.18
0.20
0.19
0.21
0.24
0.25
0.26
0.27
0.15
7.72%
3.44%
—
0.13
FCF per share฿
0.13
0.14
0.15
0.15
0.15
0.15
0.15
0.16
0.15
0.14
0.02
(0.33%)
(0.35%)
—
0.06
Dividend per sh฿
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
1.54%
4.00%
—
4.38
Div yield (avg)%
16.85
18.11
19.26
19.71
16.78
17.81
16.49
19.41
19.79
16.84
16.96
17.81
17.96
51
20.98
Payout ratio%
23.28
24.83
25.54
24.76
24.43
24.51
26.72
29.55
29.20
30.64
25.27
29.20
25.18
23
885.4
Shares (diluted)M
800.8
755.4
702.2
765.7
733.4
791.8
694.7
753.7
789.8
784.8
882.8
1.36%
(1.26%)
91
14.60
Buyback yield%
8.59
7.98
8.68
6.86
6.24
5.02
5.53
4.34
5.21
7.44
10.23
5.21
6.55
69
0.254
D/E ratiox
0.438
0.426
0.375
0.411
0.410
0.410
0.369
0.338
0.358
0.314
1.516
0.358
0.392
85
269.6
Enterprise value฿M
284.4
297.0
356.4
401.7
442.4
496.9
557.4
667.0
803.1
907.0
117.4
15.44%
12.59%
65
203.6
LT debt฿M
22.80
23.23
21.19
19.50
19.12
19.92
18.83
17.17
17.56
18.47
35.33
(0.69%)
(2.71%)
31
Revenue
฿330.5M
0.76%
1.00×
Cost of revenue
฿188.5M
0.50%
0.97×
Operating expenses
฿75.91M
0.98%
1.02×
Goodwill & intangibles
16.53%
Spread over hurdle
(3.46%)