113.5
Revenue฿M
195.8
211.4
234.4
249.5
267.3
292.7
310.6
340.3
374.3
412.1
126.3
9.04%
8.84%
82
12.43
Revenue growth%
10.52
11.14
9.54
11.31
10.16
10.25
10.02
8.38
8.48
6.45
23.03
8.48
10.09
86
16.99
Gross margin%
14.81
17.36
17.06
16.98
16.75
17.44
17.78
17.72
17.59
18.59
20.86
17.72
17.40
22
14.52
Operating margin%
16.35
16.75
15.26
13.73
11.73
11.13
13.88
13.02
11.89
14.58
25.43
13.02
13.81
43
4.18
Net margin%
11.54
11.63
14.34
14.46
16.89
19.40
21.70
20.69
22.73
20.68
5.92
20.69
18.14
41
19.22
P/E ratio (avg)x
36.95
42.23
47.63
47.27
50.78
53.84
54.01
54.99
53.12
56.94
12.29
54.01
51.95
63
17.39
EV/EBITx
42.32
42.49
41.40
48.42
55.70
56.04
55.59
64.75
62.86
60.20
13.96
60.20
55.65
11
17.10
FCF yield (avg)%
1.15
3.77
1.63
4.42
5.22
7.83
5.75
3.80
2.15
1.31
26.90
3.80
3.79
14
5.98
FCF margin%
29.97
28.77
26.20
25.30
23.44
21.27
23.02
20.36
22.60
21.41
3.83
21.41
23.23
59
1.729
FCF / Net incomex
1.142
1.168
1.081
0.990
0.900
0.843
0.787
0.785
0.750
0.701
0.595
0.785
0.872
23
25.33
ROIC%
26.74
28.45
28.81
31.69
33.01
33.72
36.42
38.36
36.11
38.30
9.75
36.42
33.37
12
13.70
Return on equity%
9.11
9.03
11.36
14.15
14.16
12.24
11.70
9.43
7.75
10.48
5.00
10.48
10.92
71
4.00
Return on assets%
21.23
23.15
24.04
23.48
20.87
19.00
20.32
19.56
16.99
17.97
3.41
19.00
20.59
93
0.39
EPS฿
0.35
0.37
0.32
0.35
0.35
0.35
0.31
0.30
0.32
0.30
0.41
(3.19%)
(0.78%)
—
24.30
EPS growth%
10.11
9.01
6.42
5.12
7.33
6.38
7.63
6.63
4.59
2.95
16.33
6.38
6.52
69
0.33
Bookvalue per sh฿
0.15
0.16
0.15
0.16
0.16
0.16
0.16
0.14
0.12
0.12
0.06
(4.78%)
(3.27%)
—
0.33
FCF per share฿
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.13
0.27
7.36%
6.36%
—
0.35
Dividend per sh฿
0.13
0.13
0.15
0.18
0.21
0.24
0.27
0.27
0.27
0.29
0.21
6.57%
9.14%
—
28.91
Div yield (avg)%
10.32
7.98
10.21
7.81
5.37
3.54
1.83
1.23
0.44
0.40
28.73
1.23
4.46
12
6.29
Payout ratio%
21.70
23.69
23.94
26.28
25.75
28.15
26.16
26.00
25.34
24.47
26.44
26.00
25.54
40
592.3
Shares (diluted)M
512.1
552.2
577.4
628.1
577.8
545.1
564.1
592.4
639.4
650.5
582.1
2.40%
1.62%
73
12.69
Buyback yield%
2.67
0.40
2.29
1.43
1.04
1.85
0.40
0.40
1.43
1.28
9.32
1.28
1.35
90
0.261
D/E ratiox
0.487
0.529
0.607
0.622
0.693
0.673
0.673
0.767
0.730
0.707
0.417
0.707
0.673
88
186.8
Enterprise value฿M
184.0
175.6
180.6
200.4
188.6
198.6
197.4
178.7
192.3
194.6
142.3
0.63%
0.53%
6
64.21
LT debt฿M
179.6
162.7
179.1
169.2
167.0
179.1
166.9
171.1
167.1
158.9
361.1
(1.00%)
(2.08%)
23
Revenue
฿412.1M
8.84%
1.00×
Cost of revenue
฿189.8M
8.87%
1.00×
Operating expenses
฿80.50M
8.57%
0.98×