330.1
Revenue฿M
324.2
326.9
335.5
345.7
348.5
366.0
381.9
385.8
388.2
399.1
343.3
2.75%
2.18%
7
14.26
Revenue growth%
15.17
13.02
15.52
13.75
13.18
14.41
14.17
12.98
15.50
13.36
20.05
14.17
13.96
15
15.57
Gross margin%
24.73
25.97
27.48
26.26
26.13
28.51
31.40
34.28
32.77
31.19
23.37
31.40
27.99
59
13.04
Operating margin%
19.46
20.38
17.39
19.44
20.93
19.00
16.59
15.80
14.04
12.30
7.66
15.80
18.20
87
19.42
Net margin%
1.49
3.68
1.75
2.16
1.64
3.18
3.45
3.11
4.14
5.11
22.87
3.45
3.15
94
26.35
P/E ratio (avg)x
10.73
10.47
10.01
9.241
8.839
8.947
8.196
8.121
7.511
7.484
6.112
8.121
8.893
40
9.262
EV/EBITx
25.68
23.65
22.44
22.84
24.60
23.37
25.89
22.83
20.12
21.31
7.531
22.83
23.10
11
3.39
FCF yield (avg)%
11.25
8.55
8.87
8.32
9.83
11.73
12.20
12.22
10.63
9.02
8.88
11.73
10.23
78
20.07
FCF margin%
19.38
21.45
21.17
20.95
21.01
23.73
22.68
24.81
22.83
24.96
13.27
23.73
22.06
50
0.336
FCF / Net incomex
0.320
0.311
0.361
0.398
0.388
0.446
0.462
0.509
0.513
0.538
0.534
0.509
0.422
51
26.29
ROIC%
17.84
19.69
21.46
21.42
23.78
23.11
23.85
24.37
27.19
29.04
27.09
24.37
23.44
39
16.50
Return on equity%
21.59
20.91
23.81
24.97
25.22
22.34
23.86
23.79
22.47
19.59
27.53
22.47
23.13
54
13.79
Return on assets%
31.06
31.86
29.21
31.21
31.32
33.00
31.54
33.62
32.73
32.86
6.82
32.86
31.70
43
0.78
EPS฿
1.02
1.21
1.28
1.27
1.48
1.41
1.44
1.60
1.66
1.86
0.85
4.68%
5.85%
—
17.93
EPS growth%
22.99
21.59
23.14
25.77
27.89
29.25
27.55
26.74
24.01
21.27
18.10
26.74
24.89
24
0.82
Bookvalue per sh฿
0.62
0.70
0.71
0.75
0.82
0.82
0.84
0.89
0.81
0.86
0.84
0.95%
2.57%
—
0.48
FCF per share฿
0.24
0.25
0.24
0.26
0.26
0.27
0.26
0.30
0.31
0.32
0.34
4.03%
4.04%
—
0.71
Dividend per sh฿
1.05
0.95
0.96
1.07
1.04
1.11
1.10
1.21
1.36
1.25
0.40
3.78%
2.93%
—
25.20
Div yield (avg)%
29.30
26.91
24.96
23.83
21.55
20.68
19.85
22.26
20.03
21.38
14.05
20.68
21.91
69
13.70
Payout ratio%
16.25
17.66
18.69
20.51
17.77
19.50
22.04
23.77
22.82
21.17
14.75
22.04
20.00
68
325.5
Shares (diluted)M
362.0
399.4
364.3
331.6
324.9
297.1
300.1
339.0
345.7
321.1
323.7
(0.23%)
(1.87%)
58
26.92
Buyback yield%
7.12
8.47
9.74
7.33
6.55
5.22
2.42
4.54
4.61
7.13
19.78
4.61
6.83
21
1.427
D/E ratiox
1.409
1.441
1.310
1.410
1.339
1.363
1.529
1.721
1.957
2.187
0.310
1.721
1.425
90
305.8
Enterprise value฿M
27.09
26.91
29.92
27.70
28.98
31.73
34.29
35.22
36.32
39.89
337.3
6.60%
2.79%
25
40.25
LT debt฿M
466.2
454.3
460.7
448.3
471.0
446.3
525.0
530.5
512.9
557.0
20.54
3.41%
3.26%
52
Revenue
฿399.1M
2.18%
1.00×
Cost of revenue
฿242.2M
2.08%
0.99×
Operating expenses
฿44.59M
2.27%
1.01×
Spread over hurdle
(0.53%)