257.7
Revenue฿M
167.1
168.5
169.1
176.1
178.0
186.1
194.5
198.6
206.8
214.3
279.1
3.78%
2.61%
77
17.75
Revenue growth%
15.80
16.83
14.75
12.36
14.68
17.22
16.64
18.87
18.78
17.86
11.54
17.86
16.73
57
23.49
Gross margin%
23.16
22.66
25.30
25.72
26.04
27.42
29.20
30.62
31.42
28.55
25.08
29.20
26.73
67
25.82
Operating margin%
19.17
18.43
19.86
17.13
17.77
20.36
22.64
21.22
21.65
20.85
14.83
21.22
20.11
30
26.52
Net margin%
14.87
14.26
12.60
10.95
12.60
11.39
8.73
6.32
6.32
9.10
26.37
8.73
11.17
69
32.24
P/E ratio (avg)x
19.12
16.92
17.36
15.58
15.71
17.24
18.04
18.98
17.74
15.95
10.62
17.74
17.30
63
29.27
EV/EBITx
24.75
27.50
27.80
30.56
34.60
36.02
39.34
37.70
43.89
44.46
27.88
39.34
35.31
33
18.58
FCF yield (avg)%
12.19
11.91
11.34
9.68
9.22
8.52
10.44
10.15
9.71
7.49
16.97
9.71
9.93
22
28.57
FCF margin%
28.81
29.18
30.19
29.23
28.42
30.37
30.56
28.78
29.66
28.84
21.87
29.66
29.20
15
1.049
FCF / Net incomex
0.273
0.316
0.328
0.377
0.422
0.462
0.503
0.508
0.507
0.509
0.585
0.507
0.442
55
5.47
ROIC%
13.51
14.32
15.44
12.72
11.65
13.17
13.16
13.37
15.84
14.54
28.45
13.37
13.44
46
18.66
Return on equity%
25.72
25.90
27.37
25.36
26.69
26.22
24.18
25.11
24.64
26.94
27.86
25.11
25.81
60
2.26
Return on assets%
2.66
0.40
0.40
1.74
3.20
3.27
4.89
5.42
3.21
1.86
27.68
3.27
2.93
61
0.32
EPS฿
0.46
0.45
0.52
0.52
0.62
0.62
0.72
0.71
0.84
0.87
0.34
7.08%
7.82%
—
12.72
EPS growth%
11.58
12.37
10.17
8.84
7.67
10.57
8.70
5.97
5.85
7.65
25.62
7.65
8.77
95
0.30
Bookvalue per sh฿
0.16
0.17
0.17
0.20
0.22
0.22
0.22
0.25
0.25
0.28
0.27
4.78%
4.92%
—
0.13
FCF per share฿
0.14
0.15
0.17
0.17
0.17
0.17
0.16
0.17
0.18
0.17
0.06
(0.11%)
1.31%
—
0.31
Dividend per sh฿
0.26
0.23
0.23
0.21
0.18
0.19
0.21
0.20
0.21
0.21
0.12
2.84%
(1.80%)
—
27.64
Div yield (avg)%
9.36
7.20
9.55
12.32
12.34
12.93
13.16
13.25
14.65
15.51
27.67
13.25
12.64
40
12.69
Payout ratio%
8.59
8.88
8.90
7.44
7.75
5.59
4.22
4.53
2.09
3.15
28.03
4.22
6.51
25
457.7
Shares (diluted)M
478.8
439.4
428.0
406.7
384.1
386.7
431.5
431.2
401.1
387.6
452.4
0.19%
(2.89%)
91
24.20
Buyback yield%
23.33
21.22
22.79
20.28
21.90
19.17
17.15
16.46
16.25
15.30
5.57
16.46
19.73
57
1.571
D/E ratiox
0.290
0.300
0.308
0.327
0.283
0.268
0.273
0.247
0.224
0.234
0.654
0.247
0.278
53
272.9
Enterprise value฿M
357.3
372.2
370.4
394.5
474.9
533.6
531.7
532.1
577.3
589.6
291.3
4.42%
6.01%
42
237.5
LT debt฿M
65.37
58.45
57.67
52.69
52.00
53.73
50.06
49.28
49.67
52.30
87.08
0.12%
(3.48%)
41
Revenue
฿214.3M
2.61%
1.00×
Cost of revenue
฿150.0M
2.61%
1.00×
Operating expenses
฿36.20M
2.12%
0.95×
Property and equipment
16.64%
Cash and investments
16.57%
Spread over hurdle
(6.97%)