311.2
Revenue฿M
472.7
471.5
474.3
474.1
468.4
483.5
480.8
484.2
498.1
497.8
323.0
1.23%
0.43%
89
12.83
Revenue growth%
14.98
12.05
11.99
10.26
11.37
12.41
11.86
11.69
9.77
9.30
6.45
11.69
11.77
36
5.04
Gross margin%
26.05
25.28
27.52
30.18
32.49
34.32
35.86
33.28
31.95
33.23
2.10
33.28
32.22
31
11.74
Operating margin%
23.20
21.69
21.72
20.74
18.47
17.71
17.69
16.59
14.04
15.04
25.65
16.59
18.09
48
27.67
Net margin%
10.91
13.48
10.91
9.02
7.44
9.87
11.84
11.54
9.03
10.30
28.24
10.30
10.61
67
28.00
P/E ratio (avg)x
4.866
5.200
5.163
5.353
5.127
5.485
5.949
5.914
5.405
5.512
33.56
5.512
5.379
56
15.70
EV/EBITx
26.57
26.23
29.67
32.01
29.30
28.95
28.39
25.77
25.76
26.55
14.61
26.55
27.48
20
18.88
FCF yield (avg)%
22.51
20.95
20.16
18.43
15.55
15.95
17.83
17.52
20.06
19.20
15.85
17.83
18.81
77
12.92
FCF margin%
26.50
25.63
23.23
20.64
21.33
20.54
21.96
24.63
21.91
23.65
17.36
21.96
22.59
85
1.296
FCF / Net incomex
0.474
0.508
0.569
0.604
0.604
0.596
0.637
0.567
0.615
0.667
0.110
0.615
0.600
84
7.10
ROIC%
27.36
24.37
26.32
27.26
26.69
26.12
24.22
25.74
23.03
24.52
24.73
24.52
25.93
55
3.79
Return on equity%
31.46
32.25
31.45
33.64
33.15
33.06
35.91
36.03
33.52
32.18
15.74
33.52
33.10
92
23.19
Return on assets%
25.37
23.11
23.43
22.89
23.44
20.80
23.28
20.85
21.55
22.41
12.31
21.55
23.00
85
28.65
EPS฿
15.55
15.08
14.01
15.94
17.83
18.95
18.85
20.15
19.64
19.33
30.14
1.62%
3.60%
—
14.41
EPS growth%
3.37
4.99
5.20
7.52
6.99
6.41
6.77
4.43
1.69
0.40
5.16
4.43
5.09
58
24.57
Bookvalue per sh฿
37.66
39.15
35.14
34.43
30.35
33.10
34.56
34.67
35.54
37.37
11.11
4.25%
(0.47%)
—
8.38
FCF per share฿
9.57
10.66
12.36
13.45
12.78
14.47
17.14
20.26
20.71
24.11
29.30
13.53%
9.80%
—
11.52
Dividend per sh฿
30.57
32.49
34.07
37.44
33.26
32.56
33.47
34.06
33.15
30.07
7.45
(2.00%)
(0.20%)
—
18.31
Div yield (avg)%
13.40
11.35
10.62
13.01
15.00
12.68
10.49
11.47
13.77
15.38
23.48
12.68
12.84
92
26.45
Payout ratio%
19.79
20.74
22.57
22.08
22.38
25.35
24.91
27.10
29.02
30.47
16.96
27.10
23.74
77
7.426
Shares (diluted)M
6.059
6.437
6.082
6.431
5.493
5.721
5.093
4.608
4.004
4.101
7.502
(5.68%)
(3.82%)
89
27.86
Buyback yield%
16.68
19.44
19.50
19.51
20.35
18.81
18.95
21.19
19.90
20.31
22.81
19.90
19.51
78
1.602
D/E ratiox
1.477
1.435
1.349
1.572
1.596
1.603
1.842
2.145
1.993
2.260
0.572
1.993
1.599
82
35.88
Enterprise value฿M
557.6
476.9
464.8
432.4
419.4
423.4
434.3
376.4
406.7
373.9
228.6
(2.27%)
(4.30%)
34
140.0
LT debt฿M
67.15
73.81
71.28
81.33
84.97
83.10
96.22
113.9
130.0
146.7
236.1
11.53%
8.20%
84
Revenue
฿497.8M
0.43%
1.00×
Cost of revenue
฿304.6M
0.04%
0.96×
Operating expenses
฿108.2M
0.87%
1.05×
Goodwill & intangibles
20.36%
Property and equipment
18.33%
Cash and investments
14.91%
Spread over hurdle
(5.01%)