277.3
Revenue฿M
208.8
219.9
233.9
238.6
252.4
264.2
271.7
285.8
296.4
302.5
282.9
3.69%
4.44%
89
25.77
Revenue growth%
1.56
2.62
3.74
3.15
6.04
8.92
11.21
13.77
13.62
12.66
15.51
12.66
7.48
43
3.20
Gross margin%
21.07
22.05
23.81
21.67
24.53
26.00
28.58
27.73
28.83
26.72
26.58
27.73
25.27
71
3.66
Operating margin%
30.85
30.87
31.29
32.81
31.64
29.38
31.36
28.42
27.20
24.85
22.94
28.42
30.86
28
25.10
Net margin%
15.81
13.23
10.36
11.71
9.45
7.98
9.67
11.16
13.39
15.75
2.92
11.16
11.44
12
21.23
P/E ratio (avg)x
32.21
34.54
34.23
33.18
36.54
35.15
38.39
40.02
45.47
46.52
17.89
40.02
35.85
77
21.59
EV/EBITx
30.15
30.06
34.00
37.59
35.33
33.13
30.76
29.14
33.56
38.79
29.46
33.13
33.35
66
11.48
FCF yield (avg)%
25.23
25.99
24.55
25.27
22.60
20.75
23.65
26.09
23.97
23.16
16.28
23.65
24.26
48
3.20
FCF margin%
22.03
23.77
23.16
21.35
19.57
18.84
19.45
20.56
18.84
19.56
3.14
19.45
20.07
81
1.632
FCF / Net incomex
0.598
0.584
0.599
0.654
0.653
0.660
0.578
0.599
0.651
0.683
0.773
0.651
0.625
20
5.03
ROIC%
0.40
2.72
2.69
4.07
4.65
4.37
1.54
3.03
0.92
0.88
3.23
1.54
2.70
83
19.21
Return on equity%
23.13
25.97
24.39
25.45
27.28
27.85
26.51
25.98
23.39
25.05
26.31
25.98
25.71
61
4.79
Return on assets%
23.40
23.73
21.68
24.32
25.87
23.14
22.65
21.92
19.46
20.21
3.27
21.92
22.89
72
0.06
EPS฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.06
6.86%
3.42%
—
24.48
EPS growth%
18.57
21.04
19.27
17.24
17.72
19.39
21.77
24.26
26.17
29.08
24.42
24.26
20.22
54
0.15
Bookvalue per sh฿
0.13
0.13
0.14
0.14
0.15
0.16
0.19
0.19
0.20
0.22
0.11
7.43%
6.14%
—
0.17
FCF per share฿
0.19
0.20
0.22
0.22
0.21
0.23
0.23
0.25
0.25
0.24
0.08
2.49%
3.69%
—
0.13
Dividend per sh฿
0.16
0.16
0.19
0.19
0.22
0.21
0.23
0.27
0.32
0.35
0.08
10.00%
8.99%
—
29.27
Div yield (avg)%
7.52
6.92
7.79
9.72
9.54
9.49
8.99
8.13
8.80
8.02
14.63
8.80
8.47
59
3.12
Payout ratio%
3.84
1.00
3.42
5.36
4.11
3.32
5.59
8.37
9.38
6.43
5.49
6.43
4.74
38
587.2
Shares (diluted)M
500.2
559.7
526.2
497.5
462.8
499.3
490.6
483.6
440.3
476.6
608.1
0.59%
(1.47%)
16
9.09
Buyback yield%
4.39
4.97
3.62
2.05
2.61
4.67
3.27
1.67
0.74
0.40
18.55
1.67
2.94
62
1.145
D/E ratiox
1.733
1.727
1.958
1.937
2.078
2.123
2.284
2.690
2.750
2.779
0.378
2.690
2.100
47
207.9
Enterprise value฿M
244.8
287.2
287.2
295.3
290.9
312.7
362.9
371.3
409.4
479.7
195.4
10.52%
7.41%
9
189.8
LT debt฿M
294.5
335.6
374.6
410.9
422.3
462.5
482.4
483.1
468.2
507.0
177.7
3.73%
5.70%
66
Revenue
฿302.5M
4.44%
1.00×
Cost of revenue
฿161.7M
4.69%
1.02×
Operating expenses
฿43.70M
4.41%
1.00×
Cash and investments
17.00%
Property and equipment
16.35%
Return on capital
126.95%
Spread over hurdle
112.99%