349.9
Revenue฿M
232.6
248.2
268.1
284.6
306.9
333.7
360.0
387.2
425.2
449.3
365.7
7.92%
7.65%
16
9.84
Revenue growth%
24.20
23.02
22.86
20.29
21.64
21.59
22.10
21.82
22.98
25.71
8.54
22.10
22.48
67
15.91
Gross margin%
24.37
25.79
26.76
27.64
27.38
28.92
30.13
30.01
32.30
30.39
19.49
30.13
28.28
81
25.62
Operating margin%
18.87
17.20
18.81
17.62
18.27
17.44
15.49
18.30
21.08
18.97
19.49
18.30
18.29
80
26.86
Net margin%
11.51
10.09
8.32
7.81
9.89
11.80
14.03
13.52
12.43
13.84
27.96
13.52
11.65
36
15.37
P/E ratio (avg)x
14.63
14.18
14.09
14.79
16.02
16.97
16.99
17.36
17.60
18.95
9.449
17.36
16.50
17
22.13
EV/EBITx
14.10
16.25
17.93
18.32
17.09
18.99
18.19
19.99
18.90
20.12
22.70
18.99
18.25
93
17.12
FCF yield (avg)%
23.43
21.57
20.99
22.31
23.93
25.33
23.78
26.19
24.20
26.38
17.18
25.33
23.85
54
8.14
FCF margin%
8.80
6.57
9.43
8.94
10.19
8.03
6.25
4.74
5.68
4.68
3.51
5.68
7.30
72
0.947
FCF / Net incomex
0.333
0.378
0.427
0.417
0.479
0.557
0.579
0.605
0.628
0.644
0.798
0.605
0.518
8
28.72
ROIC%
6.30
9.18
11.26
12.70
15.02
13.63
16.42
19.36
16.76
14.80
23.21
16.42
14.22
71
24.65
Return on equity%
5.14
2.56
0.40
1.60
3.59
5.32
7.58
8.56
7.02
7.00
14.16
7.02
5.23
11
19.19
Return on assets%
24.76
22.88
24.96
24.75
22.03
20.91
20.57
20.29
20.28
22.62
14.51
20.57
22.32
67
0.47
EPS฿
0.55
0.50
0.44
0.39
0.41
0.41
0.45
0.47
0.43
0.37
0.49
(2.24%)
(3.75%)
—
17.41
EPS growth%
19.23
17.22
17.85
20.23
21.89
24.88
25.00
23.59
23.32
23.51
3.58
23.59
22.60
93
0.26
Bookvalue per sh฿
0.09
0.10
0.10
0.12
0.11
0.12
0.12
0.13
0.13
0.14
0.44
4.99%
6.17%
—
0.47
FCF per share฿
0.46
0.55
0.55
0.66
0.65
0.71
0.76
0.84
0.99
1.19
0.38
12.77%
10.08%
—
0.20
Dividend per sh฿
0.40
0.39
0.42
0.41
0.43
0.47
0.50
0.45
0.41
0.41
0.19
(0.83%)
0.52%
—
18.72
Div yield (avg)%
17.79
19.88
21.39
23.39
21.57
20.39
18.60
15.79
15.43
16.16
22.06
16.16
19.24
65
24.79
Payout ratio%
15.57
12.72
14.54
12.25
11.82
9.65
11.64
9.37
8.18
7.34
10.33
9.37
11.73
45
316.3
Shares (diluted)M
434.4
466.9
476.5
547.5
508.3
511.9
485.0
546.1
628.7
650.7
327.4
5.06%
4.84%
29
10.83
Buyback yield%
9.43
8.22
8.64
5.75
6.00
7.16
8.62
11.11
12.52
12.83
21.86
11.11
8.63
89
1.063
D/E ratiox
0.674
0.773
0.767
0.769
0.911
0.935
1.048
1.233
1.273
1.335
0.428
1.233
0.923
26
91.24
Enterprise value฿M
434.2
434.9
494.2
581.9
596.4
694.8
727.1
708.0
778.7
901.2
280.8
8.61%
8.82%
83
333.9
LT debt฿M
81.16
78.03
69.79
62.98
60.30
67.13
73.51
77.76
73.88
77.25
198.8
5.08%
(1.81%)
30
Revenue
฿449.3M
7.65%
1.00×
Cost of revenue
฿314.5M
7.65%
1.00×
Operating expenses
฿88.79M
7.41%
0.98×
Cash and investments
20.95%
Spread over hurdle
(6.50%)