349.4
Revenue฿M
389.4
398.1
414.1
429.8
452.8
475.4
480.2
502.2
530.8
551.5
367.6
4.02%
3.93%
75
24.29
Revenue growth%
15.46
12.57
12.27
10.85
10.53
12.44
13.22
16.20
14.72
12.27
9.45
13.22
12.50
56
23.86
Gross margin%
1.97
1.71
1.41
3.54
1.11
0.40
1.18
1.52
2.09
2.38
14.10
1.52
1.61
24
3.04
Operating margin%
21.75
20.01
22.76
21.69
22.43
20.85
21.06
21.07
18.39
19.96
3.27
20.85
21.06
73
13.49
Net margin%
28.27
28.82
31.63
32.45
31.59
33.67
33.73
35.57
35.61
36.66
6.90
35.57
33.06
93
11.73
P/E ratio (avg)x
23.28
20.43
21.31
21.04
23.29
22.96
23.15
25.15
25.01
26.49
37.07
25.01
23.21
65
30.57
EV/EBITx
73.71
87.68
93.85
108.0
128.6
154.8
153.8
175.9
185.6
216.1
9.124
175.9
141.2
18
20.96
FCF yield (avg)%
12.15
12.00
9.03
8.67
8.20
8.61
6.12
7.61
10.03
12.28
27.59
8.61
8.85
74
2.55
FCF margin%
3.77
4.16
2.17
3.30
4.39
3.81
4.64
5.56
8.41
7.85
10.95
5.56
4.28
42
0.223
FCF / Net incomex
1.604
1.696
1.824
2.122
2.092
2.106
2.214
2.598
2.846
3.237
1.402
2.598
2.114
64
28.17
ROIC%
11.08
10.69
11.45
9.94
8.54
5.61
5.24
3.34
1.61
2.89
29.76
3.34
7.08
84
3.57
Return on equity%
8.74
11.44
13.61
15.99
14.91
14.54
16.22
16.23
17.39
18.73
5.50
16.23
15.45
77
25.02
Return on assets%
23.04
23.99
26.46
27.21
27.28
28.40
29.06
30.28
30.45
31.33
26.64
30.28
27.84
42
0.73
EPS฿
0.45
0.43
0.42
0.44
0.46
0.46
0.45
0.50
0.60
0.67
0.76
7.68%
5.18%
—
10.44
EPS growth%
22.07
19.67
17.29
19.81
20.89
22.70
21.33
21.18
18.81
16.06
18.09
21.18
20.35
34
0.55
Bookvalue per sh฿
1.25
1.29
1.46
1.50
1.66
1.71
1.78
2.01
2.19
2.55
0.51
8.96%
8.78%
—
0.86
FCF per share฿
0.32
0.32
0.34
0.39
0.46
0.46
0.55
0.57
0.65
0.70
0.19
8.63%
8.26%
—
0.38
Dividend per sh฿
0.28
0.26
0.23
0.22
0.20
0.17
0.15
0.16
0.16
0.16
0.18
(3.69%)
(5.84%)
—
8.46
Div yield (avg)%
14.46
14.97
16.93
15.32
17.09
16.59
13.74
16.54
13.88
16.02
15.84
16.02
15.67
82
25.88
Payout ratio%
32.93
32.84
33.95
35.33
33.09
30.36
27.77
26.56
25.45
25.10
2.37
26.56
31.60
76
858.3
Shares (diluted)M
656.4
650.5
624.6
552.7
559.3
524.6
545.4
569.0
577.0
488.9
855.8
(2.65%)
(3.87%)
69
27.81
Buyback yield%
8.67
7.15
4.83
4.56
6.94
4.63
6.24
8.20
8.99
11.27
26.56
8.20
7.04
63
0.635
D/E ratiox
1.418
1.277
1.306
1.422
1.572
1.697
1.644
1.799
1.601
1.785
1.057
1.697
1.586
55
292.7
Enterprise value฿M
475.0
526.1
539.8
493.8
473.7
473.9
471.5
469.4
477.2
506.8
370.1
1.36%
(0.07%)
13
135.6
LT debt฿M
125.3
124.0
135.3
156.7
169.1
175.0
188.3
199.4
206.7
215.3
54.06
4.95%
6.32%
21
Revenue
฿551.5M
3.93%
1.00×
Cost of revenue
฿386.1M
3.93%
1.00×
Operating expenses
฿112.5M
3.89%
1.00×
Goodwill & intangibles
20.26%
Spread over hurdle
(5.99%)