115.8
Revenue฿M
160.1
168.2
176.5
183.5
195.0
205.9
212.2
225.4
229.4
238.2
120.3
4.08%
4.51%
43
13.15
Revenue growth%
3.85
3.40
5.26
2.82
2.24
3.80
2.91
1.30
0.40
2.86
15.86
2.86
2.89
64
20.06
Gross margin%
26.62
26.30
29.21
30.73
31.61
31.17
33.05
31.69
32.89
35.17
29.97
32.89
31.39
61
25.52
Operating margin%
3.55
2.77
1.99
4.34
2.11
3.91
5.66
2.74
4.88
6.83
23.42
4.88
3.73
80
23.67
Net margin%
21.90
22.56
22.90
23.48
23.43
24.98
27.57
24.59
23.44
23.07
29.55
24.59
23.44
31
9.237
P/E ratio (avg)x
8.830
8.773
9.144
9.300
9.065
8.577
8.314
8.631
7.952
7.490
25.48
8.314
8.702
59
12.01
EV/EBITx
35.63
38.27
41.96
49.16
55.17
61.81
66.46
68.48
76.89
87.98
17.79
68.48
58.49
62
8.39
FCF yield (avg)%
3.82
4.76
3.32
1.63
0.40
2.11
3.98
6.63
5.19
6.44
21.99
5.19
3.90
51
12.72
FCF margin%
18.77
17.20
19.89
22.33
23.75
24.99
25.93
27.47
29.50
27.54
8.26
27.47
24.37
88
0.545
FCF / Net incomex
0.822
0.750
0.776
0.768
0.859
0.901
0.937
0.831
0.763
0.844
1.242
0.844
0.827
52
22.88
ROIC%
22.41
23.32
22.88
23.75
25.56
27.24
29.22
28.31
30.82
29.50
8.44
29.22
26.40
17
23.76
Return on equity%
17.22
19.79
19.25
19.69
19.89
19.39
18.83
19.09
18.97
20.41
13.82
19.09
19.32
79
27.59
Return on assets%
7.87
10.32
12.70
13.82
12.55
13.97
14.47
16.19
14.49
11.89
23.72
14.47
13.26
89
0.38
EPS฿
0.70
0.68
0.61
0.67
0.60
0.55
0.57
0.50
0.46
0.48
0.39
(4.44%)
(3.00%)
—
15.93
EPS growth%
6.84
5.48
6.14
7.60
5.79
4.99
6.42
5.00
2.86
2.96
20.73
4.99
5.64
56
0.33
Bookvalue per sh฿
0.32
0.35
0.37
0.38
0.36
0.38
0.36
0.39
0.38
0.40
0.31
2.33%
2.69%
—
0.61
FCF per share฿
0.51
0.49
0.50
0.45
0.46
0.42
0.38
0.39
0.43
0.46
0.56
(0.04%)
(0.63%)
—
0.71
Dividend per sh฿
0.42
0.38
0.33
0.30
0.28
0.27
0.27
0.24
0.26
0.26
0.50
(1.17%)
(4.95%)
—
29.49
Div yield (avg)%
18.90
19.45
20.96
23.27
21.16
18.94
20.45
18.29
19.59
18.15
11.46
18.94
19.52
30
21.31
Payout ratio%
2.54
2.36
2.12
3.32
5.55
4.85
5.26
3.62
5.66
8.66
22.38
5.26
4.23
12
175.7
Shares (diluted)M
216.6
210.0
219.3
200.5
189.5
208.0
225.2
235.6
266.3
294.7
169.5
9.24%
4.43%
66
7.35
Buyback yield%
5.85
4.83
3.89
5.10
4.61
2.76
4.58
6.96
7.11
7.88
13.67
6.96
4.97
84
0.175
D/E ratiox
1.041
1.016
1.156
1.198
1.296
1.415
1.545
1.487
1.689
1.642
1.450
1.545
1.356
9
128.2
Enterprise value฿M
134.0
136.1
124.9
136.7
123.3
116.5
108.3
111.4
100.9
109.3
231.3
(2.38%)
(1.61%)
27
60.73
LT debt฿M
58.42
68.79
72.60
69.61
72.54
82.78
80.21
80.58
86.86
95.88
204.0
5.74%
6.59%
60
Revenue
฿238.2M
4.51%
1.00×
Cost of revenue
฿155.5M
4.53%
1.00×
Operating expenses
฿54.08M
4.57%
1.01×
Cash and investments
18.59%