115.8
Revenue฿M
199.1
209.2
221.2
238.5
245.7
260.8
274.2
292.7
309.4
327.1
119.4
5.89%
5.61%
29
6.92
Revenue growth%
13.66
14.44
16.22
15.52
17.03
17.91
15.75
18.31
19.50
19.27
17.82
18.31
16.63
51
16.56
Gross margin%
14.07
11.66
10.15
8.34
10.21
12.39
9.39
7.99
10.57
10.42
13.34
10.42
10.32
15
2.64
Operating margin%
22.29
22.41
20.19
19.96
17.82
15.12
14.95
17.86
15.93
16.45
17.46
15.93
17.84
88
24.16
Net margin%
22.67
19.69
17.72
18.99
21.96
21.90
21.81
20.00
19.34
16.99
13.31
20.00
19.85
82
32.04
P/E ratio (avg)x
27.07
30.16
30.85
32.36
33.02
30.18
29.86
29.47
32.00
29.87
26.32
29.87
30.17
33
15.01
EV/EBITx
32.09
36.06
38.58
35.66
36.19
37.73
40.86
41.64
39.04
35.77
12.72
39.04
36.96
58
19.91
FCF yield (avg)%
6.55
6.58
4.11
2.58
1.02
3.93
1.15
0.93
0.86
0.40
14.92
0.93
1.87
53
25.92
FCF margin%
12.57
12.82
10.01
9.70
10.29
11.66
12.51
13.93
14.96
17.86
2.58
13.93
12.54
67
0.734
FCF / Net incomex
0.464
0.491
0.452
0.458
0.463
0.497
0.494
0.456
0.477
0.466
0.230
0.477
0.465
8
3.98
ROIC%
32.84
29.91
29.97
28.18
27.54
25.04
24.78
22.94
25.85
26.56
14.10
25.04
27.05
38
26.02
Return on equity%
21.42
20.25
18.06
18.61
17.46
14.81
14.72
16.12
13.58
16.54
24.72
14.81
17.00
34
3.24
Return on assets%
8.92
9.57
10.72
9.20
11.60
11.07
9.31
9.89
11.81
11.92
4.24
11.07
10.31
84
0.21
EPS฿
0.52
0.54
0.58
0.59
0.65
0.70
0.80
0.84
0.98
1.13
0.23
11.73%
8.54%
—
24.01
EPS growth%
10.74
12.57
11.95
14.52
15.23
16.46
15.29
17.51
18.09
19.85
20.16
17.51
15.26
18
0.31
Bookvalue per sh฿
0.16
0.19
0.20
0.21
0.24
0.27
0.28
0.32
0.32
0.36
0.43
7.84%
9.51%
—
0.32
FCF per share฿
0.49
0.55
0.65
0.62
0.62
0.66
0.72
0.84
0.88
0.88
0.42
7.22%
7.58%
—
0.19
Dividend per sh฿
0.12
0.13
0.12
0.13
0.12
0.13
0.13
0.11
0.13
0.11
0.21
(0.90%)
0.45%
—
20.44
Div yield (avg)%
0.40
2.92
4.75
6.35
7.55
5.12
6.73
5.92
5.92
7.94
20.29
5.92
5.92
82
21.27
Payout ratio%
6.57
4.06
1.97
3.58
2.36
2.09
1.73
0.40
1.05
0.40
2.53
1.05
2.03
35
383.3
Shares (diluted)M
519.7
559.1
589.2
602.7
619.0
586.9
584.7
579.6
622.7
690.6
390.6
2.21%
4.18%
7
21.33
Buyback yield%
14.23
13.05
13.98
14.39
15.16
14.20
14.29
13.49
11.30
8.34
27.13
13.49
14.09
83
0.115
D/E ratiox
0.511
0.501
0.552
0.653
0.707
0.806
0.825
0.807
0.854
1.011
0.382
0.825
0.757
30
186.7
Enterprise value฿M
96.15
103.9
111.9
116.8
121.4
116.8
133.1
138.7
164.0
189.7
261.8
9.34%
8.30%
26
78.04
LT debt฿M
143.6
137.7
132.8
134.0
139.0
128.8
128.5
141.6
144.7
154.2
122.3
2.10%
1.43%
19
Revenue
฿327.1M
5.61%
1.00×
Cost of revenue
฿220.1M
5.48%
0.99×
Operating expenses
฿56.95M
5.63%
1.00×
Cash and investments
16.90%
Spread over hurdle
15.98%