201.6
Revenue฿M
220.2
229.6
240.6
244.3
256.1
258.8
271.3
276.5
279.8
291.0
214.7
2.59%
3.20%
45
19.29
Revenue growth%
23.53
23.31
22.05
22.67
22.15
23.58
25.97
25.04
24.09
25.79
4.73
25.04
23.56
63
13.97
Gross margin%
21.51
22.32
24.67
27.62
25.29
23.53
23.38
24.23
24.50
23.94
2.74
23.94
24.09
42
16.02
Operating margin%
9.94
12.11
9.77
11.55
8.86
11.62
11.17
12.92
12.84
11.46
27.00
11.62
11.50
32
7.62
Net margin%
25.53
25.73
24.10
23.65
24.70
27.15
27.06
25.85
23.06
22.47
8.28
25.85
25.12
89
23.21
P/E ratio (avg)x
28.04
29.49
30.36
28.80
30.34
32.45
37.53
39.33
41.66
43.00
36.40
39.33
31.40
54
23.31
EV/EBITx
26.21
25.32
26.32
25.04
24.23
25.28
28.01
26.19
26.68
28.72
9.768
26.68
26.20
32
8.55
FCF yield (avg)%
26.37
25.94
22.99
24.40
24.02
26.18
23.84
22.72
22.70
20.09
20.13
22.72
23.93
70
28.34
FCF margin%
21.46
22.33
22.08
24.48
23.01
25.53
23.61
20.99
22.77
21.59
7.08
22.77
22.55
68
0.173
FCF / Net incomex
1.903
2.039
2.472
2.990
3.492
3.873
3.896
3.832
3.744
4.255
0.633
3.873
3.618
55
14.82
ROIC%
26.37
27.31
24.45
27.27
29.90
32.86
35.60
36.81
36.59
37.88
8.52
36.59
31.38
10
18.73
Return on equity%
21.91
24.48
23.51
22.21
22.33
22.82
20.30
20.24
20.93
22.78
28.72
20.93
22.27
85
12.60
Return on assets%
18.88
20.26
21.76
22.46
24.35
27.09
27.77
29.76
30.85
31.38
7.09
29.76
25.72
8
0.17
EPS฿
0.34
0.35
0.38
0.42
0.51
0.52
0.63
0.63
0.73
0.72
0.17
7.22%
8.83%
—
15.66
EPS growth%
22.65
24.05
24.56
22.33
21.86
18.88
18.92
20.29
18.69
16.38
21.09
18.88
21.07
94
0.33
Bookvalue per sh฿
0.48
0.49
0.52
0.55
0.65
0.66
0.78
0.89
0.92
0.93
0.23
7.63%
8.74%
—
0.33
FCF per share฿
0.40
0.46
0.44
0.41
0.48
0.51
0.51
0.50
0.53
0.58
0.19
3.82%
4.09%
—
0.10
Dividend per sh฿
0.45
0.50
0.58
0.62
0.70
0.74
0.79
0.84
0.88
0.96
0.30
6.68%
7.39%
—
24.61
Div yield (avg)%
7.47
8.81
10.51
8.43
9.94
8.65
9.63
7.85
5.94
5.50
29.51
7.85
8.54
58
4.20
Payout ratio%
10.42
8.55
9.31
10.62
10.95
10.48
11.42
12.88
14.98
14.13
24.50
12.88
10.78
20
182.5
Shares (diluted)M
132.7
132.4
128.4
124.4
118.0
112.1
112.3
102.5
109.1
112.8
186.8
(0.90%)
(3.09%)
75
17.69
Buyback yield%
9.57
11.43
8.94
9.63
10.77
7.90
7.93
6.04
5.15
6.69
21.40
6.69
8.43
72
1.273
D/E ratiox
0.273
0.282
0.261
0.254
0.284
0.282
0.298
0.272
0.291
0.322
1.264
0.291
0.282
13
53.83
Enterprise value฿M
258.8
247.2
226.6
225.0
211.8
223.5
210.3
237.3
229.2
238.7
178.3
2.42%
0.03%
7
147.9
LT debt฿M
189.1
197.3
219.1
247.7
279.3
273.4
303.8
306.2
347.7
366.1
149.9
5.56%
7.52%
29
Revenue
฿291.0M
3.20%
1.00×
Cost of revenue
฿137.6M
3.11%
0.99×
Operating expenses
฿60.12M
3.39%
1.02×
Property and equipment
17.98%
Spread over hurdle
(1.47%)