62.74
Revenue฿M
76.61
83.83
92.43
101.7
111.2
121.3
130.0
144.1
155.1
170.7
64.57
8.95%
8.99%
94
13.62
Revenue growth%
8.03
8.67
6.32
7.96
5.91
8.15
5.61
3.84
4.06
6.13
16.69
5.61
6.23
19
25.16
Gross margin%
20.39
17.57
17.02
14.24
12.73
12.69
15.39
14.27
17.21
16.75
5.23
15.39
16.07
31
16.16
Operating margin%
7.28
7.50
9.08
9.31
10.75
8.03
8.55
7.06
8.44
7.03
22.24
8.03
8.24
67
25.07
Net margin%
14.56
13.98
13.68
15.17
12.43
14.32
16.17
13.17
11.89
12.50
7.23
13.17
13.83
5
15.61
P/E ratio (avg)x
51.90
62.70
68.96
79.93
94.32
107.5
110.2
125.9
142.0
144.3
31.85
125.9
100.9
6
6.065
EV/EBITx
39.76
38.72
41.24
42.64
47.17
44.35
47.14
44.56
45.28
42.42
6.615
44.56
43.50
47
3.48
FCF yield (avg)%
5.35
2.43
3.54
5.58
7.09
8.17
10.73
12.04
10.42
11.24
6.68
10.73
7.63
32
22.63
FCF margin%
16.37
14.11
15.06
15.08
13.75
15.08
16.78
16.45
16.49
17.47
21.65
16.49
15.73
36
1.142
FCF / Net incomex
2.102
2.230
2.229
2.253
2.482
2.691
2.611
2.921
3.472
3.565
1.062
2.921
2.547
65
15.28
ROIC%
21.32
21.75
21.15
20.42
20.21
20.66
21.53
20.85
18.25
15.60
2.62
20.66
20.76
45
17.19
Return on equity%
13.09
11.44
14.04
11.10
12.52
15.43
17.35
14.98
14.85
17.27
14.04
15.43
14.44
40
13.90
Return on assets%
10.28
11.03
13.12
13.97
14.49
16.30
14.11
11.59
13.90
15.45
11.63
14.11
13.94
39
0.69
EPS฿
3.64
3.69
3.71
4.38
4.20
3.98
4.08
4.31
4.89
5.07
0.71
3.85%
3.92%
—
2.16
EPS growth%
25.75
26.52
24.26
26.19
27.91
28.48
25.82
26.86
24.09
24.23
25.25
25.82
26.01
23
1.75
Bookvalue per sh฿
0.64
0.69
0.69
0.82
0.92
1.09
1.25
1.32
1.42
1.59
1.59
11.46%
9.91%
—
0.44
FCF per share฿
3.13
2.99
3.07
3.12
3.45
4.01
4.47
4.53
5.12
4.99
0.87
7.66%
5.74%
—
1.13
Dividend per sh฿
2.68
2.71
3.26
3.36
3.40
3.84
4.03
4.35
4.84
4.75
2.57
6.91%
5.58%
—
26.32
Div yield (avg)%
20.80
18.06
18.39
19.13
18.69
19.63
21.76
21.86
21.60
20.46
9.68
21.60
20.04
39
6.51
Payout ratio%
14.66
17.40
15.22
16.52
19.41
18.04
19.65
19.37
20.47
21.27
2.78
19.65
18.70
85
48.17
Shares (diluted)M
66.88
77.76
76.84
90.73
99.73
113.6
115.0
123.3
144.5
145.6
48.03
7.86%
8.71%
55
10.89
Buyback yield%
32.26
33.80
30.88
28.60
27.70
26.98
24.92
27.41
26.86
25.43
25.17
26.86
27.55
17
1.380
D/E ratiox
0.366
0.410
0.476
0.556
0.596
0.604
0.596
0.633
0.642
0.647
0.454
0.633
0.596
62
85.47
Enterprise value฿M
115.0
118.0
126.3
135.1
157.7
157.6
164.0
168.5
190.2
219.2
32.51
6.82%
7.24%
85
147.9
LT debt฿M
285.7
320.4
343.3
324.2
337.7
325.5
374.8
416.9
466.1
456.9
46.56
6.24%
5.26%
60
Revenue
฿170.7M
8.99%
1.00×
Cost of revenue
฿93.87M
8.94%
1.00×
Operating expenses
฿19.30M
10.17%
1.11×
Goodwill & intangibles
17.30%
Cash and investments
17.28%
Spread over hurdle
25.71%