729.9
Revenue฿M
282.0
299.1
315.8
336.2
370.9
394.1
417.3
460.1
498.7
538.6
748.9
7.74%
7.67%
61
9.21
Revenue growth%
12.40
10.17
12.86
11.32
9.09
9.53
11.69
13.62
13.13
10.86
5.20
11.69
11.50
14
4.75
Gross margin%
11.94
14.39
15.15
16.13
14.71
14.31
12.97
12.55
14.82
13.75
6.24
13.75
14.35
38
8.76
Operating margin%
10.41
12.44
10.02
9.00
9.10
11.58
13.09
15.00
15.87
14.96
20.85
14.96
12.01
94
27.03
Net margin%
32.32
29.92
31.76
31.73
28.93
28.01
27.24
29.41
30.12
27.93
2.24
28.01
29.66
50
35.42
P/E ratio (avg)x
11.83
11.65
10.62
10.96
12.01
11.06
9.599
10.22
10.69
10.76
25.45
10.69
10.86
31
33.43
EV/EBITx
40.08
39.31
43.36
40.47
39.18
37.45
41.16
37.86
37.40
42.48
30.95
37.86
39.69
85
16.62
FCF yield (avg)%
21.92
21.94
21.50
20.22
22.60
21.58
18.86
20.08
20.04
18.52
17.67
20.04
20.86
92
14.52
FCF margin%
9.17
12.03
12.27
12.07
12.53
13.60
12.04
11.33
9.65
12.57
27.86
12.04
12.05
48
1.417
FCF / Net incomex
0.561
0.560
0.673
0.790
0.927
1.058
1.071
1.038
1.171
1.183
0.144
1.071
0.982
45
17.90
ROIC%
0.40
2.43
0.87
0.90
0.43
2.93
1.59
3.80
1.04
0.40
21.15
1.59
0.97
89
13.41
Return on equity%
35.35
35.38
35.27
37.11
35.18
35.42
36.69
38.26
37.20
39.38
12.86
37.20
36.06
14
29.52
Return on assets%
7.09
6.93
9.82
9.60
10.11
8.37
8.66
9.03
9.95
7.00
23.00
8.66
8.84
91
0.66
EPS฿
0.08
0.09
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.06
0.72
(3.96%)
(2.96%)
—
8.60
EPS growth%
19.81
17.44
14.93
13.81
13.35
13.99
13.76
14.53
12.42
10.23
14.48
13.76
13.90
68
0.44
Bookvalue per sh฿
0.35
0.35
0.37
0.40
0.43
0.40
0.42
0.49
0.49
0.57
0.15
5.99%
6.37%
—
0.13
FCF per share฿
0.91
0.84
0.77
0.72
0.76
0.69
0.71
0.80
0.90
0.84
0.47
2.03%
(0.95%)
—
0.43
Dividend per sh฿
0.90
0.90
0.93
1.00
1.18
1.26
1.50
1.71
1.76
1.70
0.22
7.50%
7.52%
—
27.62
Div yield (avg)%
21.33
22.92
23.46
26.27
23.65
22.21
20.86
20.41
18.82
21.15
11.71
20.86
21.77
30
11.44
Payout ratio%
17.23
17.97
17.78
20.65
21.07
22.48
20.97
18.38
20.40
21.18
23.91
20.97
20.52
29
0.603
Shares (diluted)B
0.792
0.845
1.002
1.099
1.090
1.242
1.295
1.291
1.340
1.389
0.591
4.97%
5.66%
46
3.80
Buyback yield%
6.67
5.74
8.00
7.30
5.14
6.11
6.51
6.84
9.67
9.55
27.04
6.84
6.76
27
0.420
D/E ratiox
0.939
0.943
1.078
1.026
1.035
1.167
1.264
1.406
1.482
1.512
1.100
1.406
1.123
19
0.292
Enterprise value฿B
0.662
0.665
0.678
0.823
0.872
1.050
1.174
1.213
1.248
1.421
0.591
10.27%
9.44%
31
740.3
LT debt฿M
326.9
310.9
284.5
259.3
289.8
296.7
278.2
259.8
273.9
290.7
644.9
0.06%
(1.84%)
24
Revenue
฿538.6M
7.67%
1.00×
Cost of revenue
฿319.7M
7.85%
1.02×
Operating expenses
฿122.9M
7.53%
0.99×
Cash and investments
15.66%
Spread over hurdle
(4.32%)