297.8
Revenue฿M
124.6
135.8
147.3
162.8
173.5
186.8
205.7
219.0
242.5
258.7
315.3
8.32%
8.23%
87
22.26
Revenue growth%
22.57
21.37
21.91
21.53
24.09
21.10
20.80
22.16
19.52
21.54
16.41
21.10
21.53
54
17.81
Gross margin%
21.03
23.64
25.93
28.23
29.64
29.46
31.29
31.46
30.35
29.34
19.61
30.35
29.40
72
7.68
Operating margin%
9.19
7.41
7.06
8.92
7.11
4.66
3.25
0.41
0.40
2.69
2.62
2.69
5.86
49
15.06
Net margin%
36.68
37.78
38.01
36.27
38.80
41.39
42.21
41.49
39.84
37.30
11.75
41.39
38.41
42
24.93
P/E ratio (avg)x
21.27
20.26
21.66
22.49
23.14
22.02
19.84
17.98
15.68
15.36
27.57
17.98
20.76
44
35.75
EV/EBITx
28.83
30.49
29.47
29.15
30.79
33.28
38.96
38.82
45.26
43.32
36.80
38.96
32.03
67
12.42
FCF yield (avg)%
22.99
24.95
23.56
24.27
23.11
23.10
20.86
23.49
21.67
21.47
2.14
21.67
23.10
8
3.61
FCF margin%
10.74
12.50
10.28
8.98
7.50
7.15
4.58
5.13
5.95
7.19
8.84
5.95
7.34
15
0.331
FCF / Net incomex
0.299
0.323
0.356
0.376
0.384
0.425
0.439
0.429
0.498
0.532
0.315
0.439
0.404
83
14.47
ROIC%
20.60
18.87
17.15
18.52
17.29
17.02
14.43
12.37
12.29
9.92
28.83
12.37
17.09
69
12.51
Return on equity%
23.89
23.44
23.53
21.26
21.36
21.60
19.11
18.39
19.00
20.06
24.91
19.11
21.31
32
14.38
Return on assets%
22.81
24.59
22.78
24.50
24.20
23.96
24.92
26.88
24.33
24.63
25.38
24.63
24.42
13
0.32
EPS฿
0.19
0.22
0.22
0.26
0.30
0.32
0.37
0.43
0.51
0.60
0.36
14.65%
13.21%
—
21.26
EPS growth%
11.75
14.63
17.15
19.47
16.91
18.62
17.04
16.47
16.79
18.16
11.74
17.04
16.97
44
0.10
Bookvalue per sh฿
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.34
(2.25%)
(1.30%)
—
0.14
FCF per share฿
0.13
0.15
0.15
0.16
0.18
0.20
0.21
0.24
0.26
0.29
0.23
10.25%
9.33%
—
0.31
Dividend per sh฿
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.11
0.10
0.32
5.48%
5.05%
—
8.50
Div yield (avg)%
21.97
21.54
19.67
20.65
23.37
24.60
23.67
25.40
24.25
22.38
20.03
24.25
22.87
28
15.95
Payout ratio%
28.66
27.86
30.44
32.14
29.95
29.83
31.97
29.07
31.99
29.68
22.10
29.83
29.89
31
430.8
Shares (diluted)M
317.9
307.9
322.8
288.8
273.0
248.8
257.0
225.7
226.2
203.0
442.0
(5.75%)
(5.48%)
29
29.80
Buyback yield%
19.40
17.20
18.54
16.45
17.33
16.40
16.18
14.05
14.90
16.08
21.21
16.08
16.42
51
0.216
D/E ratiox
1.982
2.315
2.707
2.666
3.014
3.382
3.278
3.657
4.061
4.360
0.181
3.657
3.146
27
185.0
Enterprise value฿M
257.5
262.1
309.1
346.8
346.6
408.4
402.5
441.9
501.0
507.1
81.11
7.91%
8.77%
58
274.2
LT debt฿M
208.9
199.5
210.2
205.4
207.9
222.4
222.5
246.1
256.7
288.4
67.54
6.76%
3.86%
63
Revenue
฿258.7M
8.23%
1.00×
Cost of revenue
฿169.3M
8.42%
1.02×
Operating expenses
฿48.73M
7.82%
0.96×
Goodwill & intangibles
20.48%
Property and equipment
16.17%
Spread over hurdle
61.12%