512.7
Revenue฿M
313.7
340.2
365.5
395.6
424.9
463.6
485.2
525.4
548.9
573.8
539.3
6.19%
7.03%
94
12.66
Revenue growth%
26.31
27.95
28.35
26.36
28.59
27.48
25.35
25.75
25.66
23.62
17.25
25.66
26.34
42
18.38
Gross margin%
29.41
29.78
32.54
32.72
30.23
30.88
30.37
30.68
33.05
33.20
25.67
30.88
30.78
60
28.08
Operating margin%
20.33
20.00
22.81
24.76
25.96
24.04
24.63
27.46
25.00
23.87
14.75
24.63
24.33
55
11.95
Net margin%
16.83
18.34
18.02
18.11
18.76
20.96
20.32
22.27
24.03
25.25
27.14
22.27
19.54
46
29.80
P/E ratio (avg)x
27.38
29.62
29.33
34.16
37.24
38.62
44.26
44.26
47.32
52.61
18.82
44.26
37.93
72
8.972
EV/EBITx
14.53
12.69
11.61
12.51
12.86
12.32
13.20
14.60
15.16
15.70
32.13
14.60
13.03
57
26.24
FCF yield (avg)%
28.74
27.25
24.35
26.93
29.26
30.59
27.77
27.71
30.07
28.89
16.27
28.89
28.25
41
11.77
FCF margin%
18.18
19.00
20.97
22.51
22.85
23.34
25.53
22.74
20.94
20.62
16.26
22.74
21.74
42
1.567
FCF / Net incomex
0.224
0.230
0.241
0.245
0.254
0.243
0.274
0.282
0.293
0.326
1.766
0.282
0.250
5
6.02
ROIC%
33.51
30.92
32.28
32.75
34.38
36.57
35.67
33.21
33.25
36.12
14.54
35.67
33.38
12
10.84
Return on equity%
11.73
13.84
12.71
11.88
10.16
10.80
11.96
13.30
14.70
13.59
27.37
13.30
12.34
17
14.83
Return on assets%
4.29
2.47
0.40
1.24
0.40
0.40
0.40
1.39
0.40
2.54
12.36
0.40
0.82
49
0.52
EPS฿
1.17
1.21
1.29
1.31
1.27
1.50
1.76
1.81
2.05
2.40
0.55
13.57%
8.78%
—
27.08
EPS growth%
12.87
10.74
7.81
6.15
5.61
7.40
8.81
6.52
3.98
2.62
5.03
6.52
6.96
85
0.71
Bookvalue per sh฿
0.49
0.51
0.59
0.70
0.68
0.75
0.79
0.78
0.93
1.10
0.64
10.05%
8.74%
—
0.28
FCF per share฿
0.24
0.21
0.22
0.21
0.20
0.22
0.20
0.21
0.18
0.16
0.29
(4.24%)
(5.38%)
—
0.49
Dividend per sh฿
0.36
0.38
0.41
0.39
0.42
0.43
0.39
0.38
0.35
0.33
0.49
(4.58%)
(1.67%)
—
25.92
Div yield (avg)%
17.30
20.08
21.16
22.63
24.31
25.33
23.54
24.68
24.94
26.26
8.57
24.94
23.92
74
4.13
Payout ratio%
5.28
6.03
3.60
5.33
5.84
7.96
5.96
4.00
6.04
4.32
7.49
5.96
5.58
31
539.1
Shares (diluted)M
382.3
385.3
360.8
326.4
326.0
359.9
341.7
303.3
320.0
339.9
535.7
0.84%
(1.99%)
55
18.12
Buyback yield%
24.53
22.20
25.13
22.68
20.90
22.26
24.80
22.93
25.13
26.21
2.11
24.80
23.73
94
1.664
D/E ratiox
1.426
1.665
1.926
2.248
2.223
2.291
2.605
3.023
3.568
3.492
1.773
3.023
2.269
39
695.9
Enterprise value฿M
200.7
204.0
216.4
224.5
258.3
289.5
299.9
331.5
397.0
420.3
100.9
10.23%
9.38%
66
159.1
LT debt฿M
777.2
670.8
626.9
678.6
607.2
645.3
624.9
567.0
548.4
546.8
158.6
(2.07%)
(4.76%)
46
Revenue
฿573.8M
7.03%
1.00×
Cost of revenue
฿315.1M
6.80%
0.98×
Operating expenses
฿62.58M
8.13%
1.11×
Goodwill & intangibles
16.72%