173.7
Revenue฿M
448.6
463.2
492.7
511.6
532.7
567.0
593.0
630.7
648.7
674.2
178.2
4.83%
4.62%
48
16.54
Revenue growth%
4.88
7.38
8.08
7.74
9.00
7.16
10.05
11.61
12.62
11.65
26.64
11.61
8.54
66
28.11
Gross margin%
12.56
13.27
13.21
13.14
13.87
15.84
12.94
13.95
16.57
13.62
4.25
13.95
13.45
9
10.22
Operating margin%
27.07
29.14
31.05
30.51
33.19
35.23
32.26
31.74
29.28
31.12
26.35
31.74
31.09
89
10.13
Net margin%
7.57
5.37
4.54
7.27
10.01
8.71
8.67
10.61
8.59
11.36
29.99
8.71
8.63
55
19.32
P/E ratio (avg)x
31.27
31.78
31.39
33.26
31.19
31.32
27.49
30.12
30.65
31.63
33.05
30.65
31.30
67
34.97
EV/EBITx
41.20
41.72
47.76
47.95
55.13
60.83
66.41
75.21
83.46
95.59
33.33
75.21
57.98
24
23.38
FCF yield (avg)%
26.25
26.53
24.43
26.24
23.96
21.98
24.77
27.55
26.60
25.63
4.06
25.63
25.94
46
28.56
FCF margin%
17.61
18.81
17.04
17.77
20.45
20.84
18.48
20.69
21.59
19.62
24.47
20.69
19.22
67
0.453
FCF / Net incomex
0.153
0.172
0.171
0.182
0.169
0.163
0.152
0.139
0.148
0.152
1.690
0.152
0.158
40
14.04
ROIC%
13.91
11.99
14.93
13.46
11.08
11.77
12.03
13.32
12.60
14.80
23.86
12.60
12.96
92
12.35
Return on equity%
25.76
23.97
26.45
26.32
24.65
21.75
20.50
19.99
22.82
19.85
14.17
20.50
23.40
57
15.15
Return on assets%
22.71
20.76
17.87
18.99
21.15
19.31
17.51
16.72
14.99
16.57
4.99
16.72
18.43
32
0.56
EPS฿
0.81
0.90
1.04
1.03
1.03
1.03
1.01
1.04
1.00
1.07
0.61
0.82%
3.42%
—
28.13
EPS growth%
11.36
12.48
9.94
8.62
5.85
6.77
6.44
8.82
11.19
12.06
21.97
8.82
9.38
75
0.20
Bookvalue per sh฿
0.99
0.92
0.84
0.94
0.86
0.90
0.86
0.90
0.96
1.03
0.55
3.71%
(0.22%)
—
0.78
FCF per share฿
1.56
1.65
1.92
2.09
2.27
2.55
2.63
2.65
2.95
3.52
0.39
9.19%
8.36%
—
0.64
Dividend per sh฿
0.57
0.56
0.56
0.65
0.73
0.74
0.82
0.97
1.02
1.12
0.80
9.09%
7.23%
—
20.07
Div yield (avg)%
4.85
2.23
0.40
0.40
0.40
1.18
0.92
1.52
3.28
0.88
14.42
1.18
1.05
91
4.06
Payout ratio%
28.89
28.46
29.76
31.20
31.39
30.75
28.46
28.41
30.86
33.25
25.92
30.75
30.25
40
303.9
Shares (diluted)M
278.8
285.9
271.4
249.4
274.4
270.2
259.5
230.7
252.2
224.1
306.4
(3.97%)
(3.02%)
20
24.10
Buyback yield%
6.01
7.57
6.33
3.82
5.41
6.69
8.64
7.28
6.02
4.42
22.05
6.69
6.17
16
1.146
D/E ratiox
0.814
0.836
0.930
1.075
1.105
1.200
1.406
1.668
1.704
2.020
0.354
1.668
1.152
31
214.4
Enterprise value฿M
359.2
352.9
358.4
317.8
340.2
298.8
311.3
296.8
300.0
302.2
302.1
(2.34%)
(0.88%)
79
341.3
LT debt฿M
135.0
139.2
151.3
137.2
118.8
112.2
109.8
103.3
103.8
108.7
61.34
(1.76%)
(2.54%)
10
Revenue
฿674.2M
4.62%
1.00×
Cost of revenue
฿349.1M
4.92%
1.03×
Operating expenses
฿88.40M
3.60%
0.91×
Goodwill & intangibles
15.55%
Cash and investments
15.31%
Return on capital
124.49%
Spread over hurdle
119.12%