182.4
Revenue฿M
313.7
337.6
363.0
389.0
413.6
432.6
450.5
469.7
503.5
535.8
197.6
5.31%
6.04%
73
13.82
Revenue growth%
14.71
11.74
12.57
11.05
11.49
9.23
6.48
7.58
8.31
10.76
25.19
8.31
10.90
53
4.40
Gross margin%
5.07
4.72
3.83
4.27
6.39
9.16
7.24
10.13
8.03
7.55
29.31
8.03
6.82
35
2.33
Operating margin%
24.26
24.70
26.45
25.11
24.22
24.25
25.01
27.96
25.29
26.99
4.41
25.29
25.06
49
20.05
Net margin%
28.90
31.56
34.13
35.57
36.09
38.83
38.70
41.17
39.09
36.98
9.18
38.83
36.54
20
22.64
P/E ratio (avg)x
18.38
19.69
22.36
22.74
23.03
24.70
26.99
25.79
26.29
28.30
10.37
26.29
23.87
22
9.433
EV/EBITx
29.24
30.40
33.61
34.56
40.15
37.76
37.79
36.25
37.70
41.09
25.05
37.76
36.98
22
24.94
FCF yield (avg)%
17.07
14.42
11.97
12.75
11.11
9.90
10.48
12.26
13.26
10.34
4.43
10.48
12.11
56
25.97
FCF margin%
17.79
16.80
19.55
16.64
13.74
15.71
16.89
15.11
15.69
14.80
6.17
15.69
16.17
10
1.449
FCF / Net incomex
0.633
0.617
0.651
0.656
0.687
0.760
0.844
0.894
0.875
1.002
1.535
0.875
0.724
34
29.66
ROIC%
18.99
21.71
19.64
20.77
18.13
15.32
14.68
13.70
15.53
17.75
27.60
15.32
17.94
22
22.98
Return on equity%
0.99
0.81
2.40
2.10
0.40
0.40
2.70
4.54
3.82
2.58
17.50
2.70
2.25
36
6.01
Return on assets%
5.31
8.18
6.95
4.93
7.16
6.67
7.70
8.51
7.59
9.87
11.75
7.70
7.38
11
0.20
EPS฿
0.23
0.25
0.24
0.29
0.27
0.27
0.29
0.29
0.31
0.30
0.20
1.67%
3.27%
—
14.43
EPS growth%
2.94
4.12
4.00
2.03
3.41
1.35
3.92
3.17
3.57
1.85
9.05
3.17
3.29
16
0.08
Bookvalue per sh฿
0.22
0.21
0.23
0.22
0.24
0.26
0.26
0.28
0.28
0.29
0.08
4.23%
1.91%
—
0.12
FCF per share฿
0.20
0.20
0.19
0.20
0.20
0.19
0.18
0.18
0.19
0.20
0.13
(0.03%)
(0.27%)
—
0.18
Dividend per sh฿
0.20
0.22
0.21
0.20
0.21
0.22
0.24
0.21
0.21
0.22
0.05
0.72%
0.38%
—
25.88
Div yield (avg)%
13.26
15.94
18.78
20.98
20.57
19.16
21.97
23.97
26.75
28.56
25.38
23.97
20.77
91
26.37
Payout ratio%
23.11
25.47
23.34
21.55
23.77
25.95
27.47
26.39
25.24
25.73
10.36
25.95
25.35
7
882.1
Shares (diluted)M
891.6
781.9
766.9
844.7
762.7
691.8
663.7
739.1
731.6
676.1
890.5
(2.38%)
(2.36%)
26
20.80
Buyback yield%
15.75
12.78
14.69
13.14
15.21
14.01
13.31
10.37
12.43
10.13
15.82
12.43
13.23
14
0.178
D/E ratiox
0.253
0.234
0.224
0.214
0.226
0.203
0.187
0.190
0.213
0.195
1.044
0.195
0.213
25
353.1
Enterprise value฿M
461.4
439.8
483.3
482.2
457.2
511.7
541.8
536.9
505.7
522.5
204.7
2.71%
0.98%
22
179.1
LT debt฿M
157.7
164.1
142.2
153.0
143.9
153.9
151.1
137.9
132.5
112.0
49.73
(4.89%)
(3.99%)
35
Revenue
฿535.8M
6.04%
1.00×
Cost of revenue
฿362.0M
6.02%
1.00×
Operating expenses
฿60.72M
5.92%
0.99×
Cash and investments
14.63%
Spread over hurdle
(1.38%)