153.4
Revenue฿M
149.0
156.0
159.8
165.0
168.6
174.9
180.6
189.2
192.4
200.9
168.6
3.57%
3.32%
32
9.08
Revenue growth%
14.86
13.57
14.41
14.88
17.68
16.16
13.89
16.38
15.57
12.99
13.68
15.57
14.87
18
2.20
Gross margin%
35.13
33.55
33.53
33.77
32.50
30.04
27.89
26.54
28.08
27.30
12.30
27.89
31.27
20
6.59
Operating margin%
0.57
0.40
3.30
0.40
0.40
1.59
0.55
0.40
0.40
0.40
10.28
0.40
0.40
57
10.57
Net margin%
22.83
25.22
24.88
25.17
24.78
23.51
21.08
22.76
24.22
23.93
15.04
23.51
24.07
45
22.04
P/E ratio (avg)x
31.40
29.57
31.26
29.71
33.84
31.44
30.24
33.32
30.70
33.41
9.511
31.44
31.33
94
26.21
EV/EBITx
12.78
12.29
11.56
11.02
12.57
13.25
13.13
12.20
12.85
13.91
12.77
13.13
12.68
38
25.45
FCF yield (avg)%
14.46
13.07
13.77
14.44
17.42
16.79
18.77
20.96
21.74
20.04
8.88
20.04
17.10
78
13.61
FCF margin%
23.83
25.87
25.06
24.49
22.36
25.36
26.60
29.01
27.47
27.38
7.03
27.38
25.61
11
0.103
FCF / Net incomex
0.175
0.182
0.174
0.157
0.157
0.170
0.176
0.195
0.187
0.205
0.736
0.187
0.175
57
20.63
ROIC%
30.33
27.73
25.19
24.54
27.03
29.12
26.64
29.45
29.18
29.57
27.02
29.18
28.42
94
15.25
Return on equity%
0.83
0.59
0.40
0.40
2.04
0.40
0.40
0.40
0.40
0.40
23.40
0.40
0.40
74
15.31
Return on assets%
5.38
4.92
4.60
4.06
4.84
7.19
8.67
7.04
4.23
3.28
21.95
7.04
4.88
48
0.33
EPS฿
0.28
0.30
0.33
0.32
0.34
0.35
0.35
0.34
0.32
0.29
0.35
(3.07%)
1.38%
—
5.02
EPS growth%
21.14
20.04
20.38
22.79
25.52
25.36
27.46
30.13
29.20
30.51
15.91
29.20
25.44
79
0.13
Bookvalue per sh฿
0.16
0.17
0.15
0.15
0.15
0.15
0.16
0.18
0.17
0.18
0.28
3.49%
1.54%
—
0.39
FCF per share฿
0.28
0.29
0.29
0.28
0.31
0.34
0.33
0.30
0.34
0.33
0.21
1.77%
1.63%
—
0.23
Dividend per sh฿
0.38
0.42
0.41
0.47
0.49
0.49
0.53
0.61
0.61
0.67
0.28
6.44%
5.37%
—
7.13
Div yield (avg)%
22.19
21.07
22.64
20.38
22.35
20.02
19.31
21.08
21.82
19.73
11.70
20.02
21.07
62
24.58
Payout ratio%
21.05
19.19
17.68
16.68
16.16
18.42
16.83
18.86
19.59
20.08
24.41
18.86
18.64
87
307.6
Shares (diluted)M
381.4
361.5
367.6
386.5
440.9
455.0
451.3
481.3
537.5
588.0
303.3
5.92%
3.81%
62
12.80
Buyback yield%
14.43
16.44
19.32
18.69
15.96
18.54
20.53
20.03
18.89
17.07
10.57
18.89
18.62
83
0.935
D/E ratiox
0.181
0.188
0.196
0.231
0.260
0.260
0.306
0.358
0.393
0.446
0.925
0.358
0.260
22
26.36
Enterprise value฿M
33.05
36.10
34.99
40.04
39.54
42.91
43.53
48.07
47.38
46.75
138.0
3.40%
4.84%
87
140.1
LT debt฿M
168.0
169.7
163.5
169.3
171.1
178.2
192.6
221.3
243.6
231.6
12.80
6.24%
3.03%
57
Revenue
฿200.9M
3.32%
1.00×
Cost of revenue
฿93.00M
3.23%
0.99×
Operating expenses
฿40.04M
3.81%
1.05×
Cash and investments
17.78%
Goodwill & intangibles
17.08%
Spread over hurdle
25.75%