314.8
Revenue฿M
574.2
609.5
620.0
641.8
673.5
695.5
711.1
732.6
762.8
803.4
341.4
3.59%
3.83%
82
9.04
Revenue growth%
16.12
14.13
16.67
16.88
18.76
18.38
17.04
19.85
21.48
20.55
18.39
19.85
17.71
13
2.38
Gross margin%
27.53
28.55
31.51
34.34
34.29
35.42
32.64
35.16
38.16
38.25
27.07
35.42
34.32
59
9.67
Operating margin%
0.40
0.70
1.22
0.62
3.01
0.59
2.19
0.40
2.80
4.55
25.23
2.19
0.96
38
26.30
Net margin%
20.95
20.92
21.95
21.55
20.31
18.47
19.98
20.10
21.43
21.43
3.35
20.10
20.93
26
16.10
P/E ratio (avg)x
19.16
19.95
18.91
17.75
16.61
15.54
13.92
14.38
16.04
17.84
13.56
15.54
17.18
49
35.03
EV/EBITx
18.37
18.02
19.54
17.07
18.83
19.32
21.32
23.47
23.42
20.50
14.88
21.32
19.43
49
17.56
FCF yield (avg)%
13.16
12.89
11.80
11.87
10.19
10.25
7.62
9.85
8.38
7.68
9.75
8.38
10.22
44
23.18
FCF margin%
7.88
7.40
10.01
11.98
10.16
10.40
12.90
12.29
13.15
13.75
9.43
12.90
11.19
71
0.783
FCF / Net incomex
2.600
2.535
2.734
3.162
3.143
3.627
3.991
4.335
4.253
4.314
0.319
4.253
3.395
57
13.28
ROIC%
10.23
8.17
8.57
7.11
6.18
6.19
4.18
4.21
5.30
7.14
29.15
5.30
6.65
29
21.56
Return on equity%
1.61
1.26
1.25
0.40
3.26
2.75
1.64
2.57
4.38
1.78
27.32
2.57
1.71
41
18.23
Return on assets%
13.53
14.19
11.49
11.99
9.19
9.30
11.93
12.82
14.97
13.62
15.40
12.82
12.41
76
0.26
EPS฿
0.07
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.29
0.14%
1.29%
—
16.89
EPS growth%
9.48
9.46
12.41
12.34
14.92
12.49
15.22
15.51
16.89
14.24
2.03
15.22
13.37
91
0.25
Bookvalue per sh฿
0.13
0.13
0.13
0.13
0.12
0.12
0.12
0.10
0.10
0.10
0.18
(4.49%)
(3.91%)
—
0.18
FCF per share฿
0.23
0.26
0.26
0.28
0.29
0.31
0.28
0.31
0.29
0.30
0.16
0.89%
2.96%
—
0.09
Dividend per sh฿
0.17
0.16
0.18
0.18
0.20
0.19
0.21
0.21
0.25
0.29
0.11
7.90%
4.40%
—
28.53
Div yield (avg)%
23.50
23.57
26.23
23.79
26.41
27.35
29.34
31.40
33.64
32.94
14.89
31.40
26.88
65
25.10
Payout ratio%
23.89
22.49
22.72
22.42
19.78
22.12
22.36
19.70
19.46
17.38
28.89
19.70
22.24
6
2.034
Shares (diluted)B
1.745
1.730
1.681
1.761
1.601
1.726
1.735
1.674
1.798
1.811
2.019
2.48%
1.04%
33
11.66
Buyback yield%
1.83
0.40
0.40
0.40
1.94
4.27
7.05
4.67
2.80
0.40
18.57
4.27
1.88
40
0.841
D/E ratiox
1.312
1.241
1.159
1.208
1.266
1.363
1.431
1.352
1.258
1.199
0.156
1.352
1.262
66
71.38
Enterprise value฿M
464.5
490.8
425.1
382.6
410.2
394.0
355.8
321.5
354.7
367.3
151.6
(2.18%)
(3.41%)
80
0.434
LT debt฿B
0.946
0.910
0.866
1.013
1.095
1.067
1.042
1.017
1.178
1.302
0.275
3.53%
4.89%
34
Revenue
฿803.4M
3.83%
1.00×
Cost of revenue
฿562.4M
3.83%
1.00×
Operating expenses
฿176.7M
4.17%
1.03×
Cash and investments
19.81%
Goodwill & intangibles
19.02%
Spread over hurdle
(1.78%)