154.2
Revenue฿M
235.1
237.6
244.6
249.3
259.8
261.1
264.5
276.8
283.5
289.2
163.1
2.17%
2.47%
42
5.14
Revenue growth%
2.12
0.40
3.09
3.34
1.20
1.61
0.40
0.40
3.05
0.42
8.20
0.42
1.40
56
19.33
Gross margin%
13.78
12.36
14.92
11.98
11.70
11.32
12.19
10.66
12.30
13.15
21.27
12.19
12.24
18
20.67
Operating margin%
20.39
17.49
15.74
17.71
18.42
19.44
21.78
21.19
23.31
21.02
12.70
21.19
19.92
24
5.51
Net margin%
28.11
26.41
28.65
30.28
31.98
31.62
30.51
33.30
31.92
28.94
15.70
31.62
30.40
25
29.46
P/E ratio (avg)x
33.56
38.51
38.56
39.29
45.69
46.38
53.67
58.13
54.36
53.93
19.82
53.93
46.03
79
8.316
EV/EBITx
15.92
14.20
13.61
12.19
12.35
10.81
10.47
11.11
11.70
9.929
20.08
10.81
11.94
76
14.54
FCF yield (avg)%
31.08
31.41
29.74
28.27
28.50
29.61
28.48
25.80
25.77
26.77
13.03
26.77
28.49
65
15.41
FCF margin%
26.50
25.28
26.00
27.47
25.09
24.88
22.21
20.14
22.64
22.04
27.95
22.21
24.98
12
0.363
FCF / Net incomex
0.403
0.429
0.436
0.441
0.421
0.470
0.518
0.515
0.514
0.506
0.839
0.514
0.455
78
6.44
ROIC%
16.48
17.98
15.21
14.66
14.63
11.98
9.25
9.86
9.08
9.64
5.72
9.64
13.31
78
15.50
Return on equity%
14.99
14.12
11.53
14.40
12.86
14.06
12.43
10.41
12.12
9.69
23.24
12.12
12.64
55
18.82
Return on assets%
27.41
29.32
29.72
29.08
26.71
24.83
23.45
21.91
23.18
22.61
27.91
23.18
25.77
45
0.30
EPS฿
0.09
0.10
0.11
0.12
0.13
0.15
0.17
0.18
0.18
0.18
0.33
6.14%
5.72%
—
11.30
EPS growth%
19.88
18.02
19.88
17.20
19.35
22.18
22.33
23.30
21.67
22.49
15.46
22.33
20.78
95
0.32
Bookvalue per sh฿
0.30
0.32
0.30
0.30
0.33
0.31
0.35
0.33
0.33
0.37
0.31
2.56%
2.09%
—
0.29
FCF per share฿
0.45
0.42
0.43
0.40
0.39
0.42
0.46
0.44
0.43
0.49
0.11
4.34%
2.35%
—
0.31
Dividend per sh฿
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.07
0.08
0.23
6.58%
4.20%
—
15.03
Div yield (avg)%
4.41
2.01
0.40
0.65
0.40
0.40
0.40
2.33
3.19
0.40
24.05
0.40
0.53
15
9.24
Payout ratio%
28.39
26.43
29.06
30.18
29.42
28.96
27.28
26.13
27.03
26.30
5.91
27.03
27.84
43
583.2
Shares (diluted)M
645.6
687.5
705.4
679.9
757.4
779.2
832.3
750.6
787.4
762.1
607.5
0.13%
1.83%
27
8.08
Buyback yield%
11.03
12.78
13.46
15.86
17.68
15.39
12.58
11.38
13.30
11.82
26.67
12.58
13.04
37
0.333
D/E ratiox
1.754
1.616
1.685
1.741
1.629
1.722
1.876
1.659
1.843
1.791
0.442
1.791
1.731
79
197.8
Enterprise value฿M
174.6
203.4
215.3
206.1
220.8
205.9
199.9
224.7
219.1
241.7
219.5
1.83%
4.42%
71
139.3
LT debt฿M
239.5
263.1
238.7
231.2
242.0
236.5
256.8
281.7
264.9
289.3
94.79
3.63%
1.79%
14
Revenue
฿289.2M
2.47%
1.00×
Cost of revenue
฿189.6M
2.33%
0.99×
Operating expenses
฿57.45M
2.80%
1.03×
Cash and investments
16.59%
Spread over hurdle
85.33%