110.3
Revenue฿M
562.2
588.0
630.3
661.9
701.2
741.6
772.1
802.7
834.8
889.4
118.3
4.87%
5.23%
58
25.74
Revenue growth%
28.65
28.47
28.00
30.95
28.15
30.55
31.37
31.09
29.03
27.01
9.69
30.55
28.84
46
6.34
Gross margin%
35.13
35.67
32.80
34.91
32.31
32.33
31.37
28.73
31.47
28.66
3.77
31.37
32.32
35
12.79
Operating margin%
19.33
18.08
17.66
15.28
17.27
15.91
15.73
14.19
11.64
9.21
26.28
14.19
15.82
11
15.37
Net margin%
14.96
12.13
9.70
11.61
11.40
8.96
8.14
5.61
5.28
3.83
20.43
5.61
9.33
36
26.87
P/E ratio (avg)x
22.00
21.37
24.17
21.91
22.71
23.28
24.09
25.22
23.07
24.43
17.24
24.09
23.18
49
24.78
EV/EBITx
24.05
21.52
20.87
19.75
18.91
16.83
15.79
16.33
14.99
15.33
32.81
15.79
17.87
62
3.80
FCF yield (avg)%
4.01
7.00
4.24
6.88
9.61
10.87
12.06
13.92
16.54
15.49
18.65
13.92
10.24
43
23.80
FCF margin%
2.11
4.14
6.46
3.68
2.68
1.06
2.50
3.29
3.01
0.69
19.60
2.50
2.85
57
0.599
FCF / Net incomex
0.505
0.561
0.549
0.528
0.568
0.544
0.555
0.574
0.541
0.525
1.671
0.544
0.547
77
9.74
ROIC%
10.28
12.96
10.73
9.96
11.16
12.10
9.55
8.13
8.84
11.64
3.64
9.55
10.51
41
2.25
Return on equity%
18.00
16.93
14.74
17.29
15.35
13.01
12.33
14.01
16.98
17.83
15.50
14.01
16.14
70
24.19
Return on assets%
10.98
13.64
12.93
11.27
13.53
16.15
14.82
17.03
15.56
15.93
9.70
15.93
14.23
53
0.67
EPS฿
0.97
0.84
0.75
0.67
0.60
0.62
0.54
0.51
0.44
0.43
0.70
(6.55%)
(7.15%)
—
13.75
EPS growth%
2.14
4.96
5.97
3.19
1.82
3.39
2.61
2.34
5.07
5.61
26.23
3.39
3.29
65
0.86
Bookvalue per sh฿
1.35
1.50
1.71
1.75
1.85
1.88
1.84
1.96
1.93
2.17
0.48
3.22%
6.60%
—
0.33
FCF per share฿
0.46
0.50
0.46
0.52
0.51
0.57
0.59
0.64
0.72
0.68
0.40
5.87%
4.36%
—
0.75
Dividend per sh฿
0.31
0.35
0.40
0.48
0.56
0.59
0.66
0.76
0.92
0.94
0.50
11.09%
11.43%
—
25.35
Div yield (avg)%
11.63
14.30
17.18
18.23
17.31
15.58
12.84
12.03
9.20
11.37
5.01
12.03
13.57
15
5.30
Payout ratio%
20.28
20.52
18.27
20.83
21.63
22.10
24.24
26.37
24.82
25.37
15.12
24.82
21.87
69
587.6
Shares (diluted)M
687.5
781.5
852.9
942.7
945.1
871.5
808.3
835.0
924.2
944.2
618.4
(0.02%)
4.53%
67
17.03
Buyback yield%
30.52
32.25
30.86
29.41
28.98
26.91
28.45
29.51
27.99
25.00
26.96
27.99
29.19
54
0.836
D/E ratiox
1.457
1.570
1.677
1.576
1.439
1.533
1.577
1.601
1.580
1.412
0.289
1.577
1.573
57
0.593
Enterprise value฿B
1.280
1.401
1.377
1.379
1.450
1.582
1.598
1.718
1.763
1.908
0.718
5.64%
5.04%
54
0.051
LT debt฿B
0.779
0.782
0.758
0.826
0.913
0.929
0.872
0.868
0.940
1.069
0.122
3.22%
3.37%
79
Revenue
฿889.4M
5.23%
1.00×
Cost of revenue
฿622.6M
5.23%
1.00×
Operating expenses
฿182.5M
5.27%
1.00×
Goodwill & intangibles
16.52%
Spread over hurdle
(7.80%)