147.9
Revenue฿M
140.5
148.4
159.3
173.9
191.6
204.0
217.1
237.7
257.0
275.4
165.5
7.52%
7.68%
57
14.84
Revenue growth%
19.56
21.18
18.83
16.50
13.85
12.37
13.45
13.44
13.25
13.62
23.82
13.44
13.74
57
15.08
Gross margin%
17.05
18.39
16.48
14.18
16.70
13.96
16.62
16.74
16.03
17.61
4.36
16.62
16.66
29
21.49
Operating margin%
23.14
22.52
23.15
22.50
21.76
20.65
22.02
19.78
21.17
19.88
14.02
20.65
21.89
11
22.80
Net margin%
13.39
10.62
9.92
12.07
14.22
15.16
13.72
11.73
14.12
14.10
5.62
14.10
13.56
80
17.24
P/E ratio (avg)x
12.54
13.16
13.39
14.63
16.16
16.98
19.38
22.03
22.42
25.38
12.72
22.03
16.57
91
27.49
EV/EBITx
7.124
6.360
6.160
6.466
6.881
7.303
7.489
7.313
6.429
6.600
12.30
7.303
6.741
58
2.76
FCF yield (avg)%
22.15
20.69
23.16
25.43
22.86
22.91
20.92
20.82
21.67
22.84
5.84
21.67
22.49
91
29.61
FCF margin%
9.56
11.35
11.58
13.14
10.71
11.29
10.29
10.38
9.18
9.50
20.09
10.29
10.55
58
0.878
FCF / Net incomex
1.858
1.819
1.962
2.216
2.548
3.011
3.145
3.457
4.086
4.584
0.871
3.457
2.779
43
22.87
ROIC%
12.93
15.07
13.24
10.70
9.08
8.37
6.78
6.96
5.11
6.60
20.28
6.78
8.73
55
18.16
Return on equity%
29.41
27.27
26.65
25.03
23.87
22.04
19.61
18.36
16.89
15.92
28.11
18.36
22.96
55
16.72
Return on assets%
7.30
10.23
7.28
5.80
4.12
6.86
5.18
2.43
2.97
0.40
20.80
2.97
5.49
40
0.32
EPS฿
0.65
0.60
0.63
0.68
0.70
0.67
0.74
0.70
0.78
0.71
0.36
0.30%
0.61%
—
5.93
EPS growth%
20.81
19.64
17.29
14.57
11.69
14.52
11.66
10.71
10.00
7.42
18.77
10.71
13.10
76
0.20
Bookvalue per sh฿
0.14
0.15
0.17
0.17
0.15
0.17
0.15
0.17
0.19
0.18
0.49
4.19%
3.11%
—
0.40
FCF per share฿
0.15
0.16
0.16
0.17
0.17
0.18
0.17
0.15
0.13
0.11
0.27
(7.93%)
(3.18%)
—
0.61
Dividend per sh฿
0.56
0.59
0.62
0.55
0.61
0.61
0.62
0.59
0.55
0.49
0.21
(4.47%)
(2.15%)
—
9.00
Div yield (avg)%
17.71
17.69
17.15
19.04
20.60
23.23
22.33
22.16
25.04
23.86
11.94
23.23
21.38
69
17.34
Payout ratio%
24.79
23.26
24.02
25.53
27.77
28.19
27.77
25.01
27.64
25.87
6.80
27.64
25.70
30
547.1
Shares (diluted)M
679.6
802.1
855.0
838.7
826.5
831.2
790.0
860.8
990.1
982.0
556.6
3.51%
4.79%
35
4.32
Buyback yield%
22.23
24.82
23.67
26.23
29.17
26.40
28.04
25.18
24.98
22.56
6.02
25.18
25.08
88
1.324
D/E ratiox
2.127
2.494
2.869
3.200
3.766
4.289
4.230
4.460
4.575
4.998
1.264
4.460
3.998
71
103.6
Enterprise value฿M
188.4
218.7
247.6
236.9
262.5
261.1
251.6
245.8
248.8
285.6
189.3
1.70%
4.33%
29
282.4
LT debt฿M
133.2
144.9
137.6
150.8
157.1
166.6
178.8
172.6
192.3
172.9
331.7
1.93%
3.06%
38
Revenue
฿275.4M
7.68%
1.00×
Cost of revenue
฿180.2M
7.61%
0.99×
Operating expenses
฿38.54M
7.97%
1.03×
Goodwill & intangibles
16.64%
Spread over hurdle
(4.60%)