114.3
Revenue฿M
276.2
288.1
299.2
317.0
334.6
352.4
375.0
394.7
426.9
444.9
123.4
5.87%
5.66%
51
22.44
Revenue growth%
22.91
21.27
21.45
19.28
19.77
18.18
17.86
16.57
14.75
16.47
28.37
16.57
18.73
90
16.07
Gross margin%
18.06
16.33
18.22
20.15
20.97
23.26
21.34
18.76
18.06
18.43
12.64
18.76
18.59
37
7.17
Operating margin%
25.86
27.93
28.05
30.21
29.50
29.89
30.26
32.93
33.17
32.24
28.40
32.24
30.05
71
16.91
Net margin%
15.12
13.14
10.88
9.02
7.09
9.33
9.68
11.65
14.33
13.09
24.57
11.65
11.26
83
13.90
P/E ratio (avg)x
16.92
19.46
19.64
22.14
25.46
26.02
24.91
28.81
29.78
30.49
27.41
28.81
25.19
34
36.29
EV/EBITx
20.65
24.95
28.71
29.92
32.29
37.20
44.67
50.54
56.72
60.46
37.34
50.54
34.75
26
28.87
FCF yield (avg)%
3.96
4.04
3.21
3.52
2.43
2.02
3.44
0.61
0.40
1.17
11.14
1.17
2.82
67
14.37
FCF margin%
4.64
2.08
4.13
3.55
6.50
5.51
6.58
9.50
10.48
12.71
22.86
9.50
6.01
45
0.770
FCF / Net incomex
1.868
1.937
1.988
2.042
2.216
2.122
2.067
2.340
2.375
2.516
1.597
2.340
2.095
37
11.49
ROIC%
22.80
23.86
21.97
20.98
19.90
18.74
16.66
16.38
16.94
17.65
26.97
16.94
19.32
23
16.06
Return on equity%
12.23
13.77
14.02
11.03
13.47
15.45
16.31
17.97
16.31
19.01
16.81
16.31
14.73
79
4.49
Return on assets%
19.48
20.87
23.31
23.28
22.59
23.61
24.29
25.74
22.90
22.20
3.95
23.61
23.09
70
24.98
EPS฿
20.12
21.24
22.70
23.45
26.25
29.35
28.51
31.39
30.25
30.41
25.65
2.98%
5.32%
—
10.27
EPS growth%
16.20
14.29
15.14
13.33
10.95
10.83
10.04
7.75
7.70
9.03
4.86
9.03
10.89
58
31.32
Bookvalue per sh฿
21.96
25.63
27.85
27.36
27.76
29.96
32.55
36.46
34.93
35.42
34.73
4.99%
4.62%
—
34.31
FCF per share฿
54.23
57.98
62.88
66.87
67.43
74.51
76.73
72.08
76.17
87.61
28.56
5.38%
5.02%
—
41.22
Dividend per sh฿
7.07
6.50
6.08
5.84
5.77
6.23
6.67
6.69
7.04
7.24
44.39
4.64%
(0.33%)
—
24.63
Div yield (avg)%
12.62
15.27
12.61
12.08
13.72
16.06
17.93
16.13
16.05
13.86
16.19
16.06
14.56
32
15.52
Payout ratio%
19.98
17.44
16.49
16.32
17.48
16.26
17.15
18.18
19.18
21.98
23.38
18.18
17.46
86
5.867
Shares (diluted)M
3.769
3.845
3.752
4.038
4.107
3.888
4.230
3.664
3.467
3.182
6.008
(4.97%)
(2.70%)
91
22.61
Buyback yield%
12.75
12.50
14.06
12.25
12.48
13.12
13.26
13.46
11.27
14.02
19.44
13.26
12.94
42
0.250
D/E ratiox
0.200
0.188
0.200
0.201
0.219
0.197
0.175
0.187
0.192
0.176
1.759
0.187
0.195
71
292.3
Enterprise value฿M
132.6
151.7
155.3
144.7
164.7
175.8
188.7
182.7
207.4
210.4
137.6
5.02%
5.96%
39
399.9
LT debt฿M
198.4
208.4
208.8
209.5
180.3
168.1
146.1
151.4
129.9
124.7
401.7
(7.11%)
(3.86%)
56
Revenue
฿444.9M
5.66%
1.00×
Cost of revenue
฿251.1M
5.79%
1.01×
Operating expenses
฿98.99M
5.97%
1.03×
Spread over hurdle
(1.11%)