294.9
Revenue฿M
192.5
200.8
207.1
218.8
225.1
239.1
247.6
264.2
281.0
292.6
325.0
5.39%
4.53%
39
28.27
Revenue growth%
26.32
28.10
29.85
30.00
30.30
32.35
31.66
31.02
31.23
34.12
20.32
31.66
30.66
87
14.19
Gross margin%
32.53
31.79
31.70
34.04
34.51
33.12
30.23
27.27
26.52
23.69
7.43
27.27
31.75
83
26.88
Operating margin%
26.96
24.52
22.22
21.31
22.61
22.15
22.63
20.23
18.61
19.63
6.88
20.23
22.19
33
2.94
Net margin%
19.02
18.60
17.03
16.16
18.32
17.06
15.34
14.95
16.23
15.79
9.23
15.79
16.63
65
27.65
P/E ratio (avg)x
51.50
51.30
51.55
54.31
53.47
52.41
53.26
60.13
60.09
69.38
15.53
60.09
53.36
13
16.42
EV/EBITx
33.64
33.76
31.02
33.62
36.07
37.78
39.92
38.41
36.41
34.03
19.91
37.78
35.05
55
2.96
FCF yield (avg)%
4.67
4.62
3.96
1.64
3.66
1.25
3.36
4.55
4.62
3.66
10.08
3.66
3.81
70
20.61
FCF margin%
17.29
19.80
21.75
19.48
17.27
15.21
16.30
14.93
15.84
16.99
18.04
15.84
17.13
71
0.359
FCF / Net incomex
2.204
2.320
2.440
2.523
2.445
2.744
2.944
3.075
3.027
3.222
1.522
3.027
2.634
70
18.21
ROIC%
20.76
21.22
21.87
21.20
18.45
17.45
15.29
17.04
16.72
16.95
8.62
16.95
17.95
62
6.28
Return on equity%
17.97
20.93
22.92
25.03
25.11
25.53
27.17
25.90
25.72
23.33
8.64
25.72
25.07
80
6.97
Return on assets%
18.61
20.24
21.87
21.14
23.96
24.75
23.41
22.43
20.62
21.53
29.72
22.43
21.70
7
0.25
EPS฿
0.20
0.21
0.20
0.22
0.24
0.23
0.24
0.24
0.26
0.24
0.27
(0.07%)
1.62%
—
11.76
EPS growth%
18.51
16.05
13.25
15.04
13.81
12.24
10.11
12.38
10.36
13.30
28.97
12.24
13.28
88
0.24
Bookvalue per sh฿
0.48
0.49
0.52
0.51
0.53
0.59
0.58
0.66
0.69
0.83
0.15
9.29%
7.13%
—
0.11
FCF per share฿
0.43
0.43
0.52
0.52
0.52
0.54
0.55
0.65
0.68
0.69
0.22
5.94%
5.83%
—
0.20
Dividend per sh฿
0.35
0.36
0.40
0.40
0.41
0.44
0.51
0.51
0.56
0.57
0.15
6.98%
6.16%
—
18.18
Div yield (avg)%
5.25
7.04
8.35
8.18
10.54
7.83
6.86
5.55
5.43
6.52
2.46
6.52
6.95
92
15.93
Payout ratio%
19.73
18.07
15.28
16.46
13.61
16.29
14.34
13.47
14.78
15.90
4.96
14.78
15.59
44
0.748
Shares (diluted)B
1.106
1.201
1.391
1.556
1.648
1.901
1.947
1.908
2.195
2.383
0.747
7.66%
8.59%
77
9.48
Buyback yield%
22.29
21.70
23.73
23.73
24.67
24.45
23.14
23.80
25.41
24.71
6.67
24.45
23.76
83
0.908
D/E ratiox
1.244
1.168
1.091
1.086
1.020
0.912
0.838
0.816
0.879
0.922
0.363
0.879
0.971
23
89.35
Enterprise value฿M
520.3
540.4
538.5
547.7
596.0
703.3
716.6
850.9
954.7
970.6
88.03
10.25%
7.25%
47
176.7
LT debt฿M
240.2
221.2
219.5
215.2
214.0
209.8
185.9
186.1
201.7
192.4
250.0
(2.10%)
(2.68%)
37
Revenue
฿292.6M
4.53%
1.00×
Cost of revenue
฿188.2M
4.47%
0.99×
Operating expenses
฿47.57M
4.74%
1.02×
Cash and investments
14.49%