171.2
Revenue฿M
306.9
320.3
335.2
347.7
360.6
384.2
395.3
410.2
434.0
465.3
176.4
5.23%
5.00%
22
16.16
Revenue growth%
34.00
31.73
31.85
30.25
30.46
29.58
30.38
29.24
27.83
30.16
5.55
29.58
30.31
22
12.28
Gross margin%
19.68
19.99
18.65
15.82
18.17
16.19
14.15
14.96
15.36
14.40
29.01
14.96
16.00
40
27.57
Operating margin%
11.52
8.87
11.43
14.37
15.44
13.61
14.24
11.31
8.80
11.20
21.46
11.31
11.48
73
29.48
Net margin%
23.63
26.27
28.37
25.70
27.44
30.39
30.17
31.18
30.51
29.51
28.42
30.39
28.94
55
7.623
P/E ratio (avg)x
30.62
31.19
32.97
40.01
41.54
40.60
47.63
53.13
52.76
53.11
33.41
52.76
41.07
61
24.71
EV/EBITx
10.24
9.592
8.954
8.750
8.560
8.069
8.138
7.965
7.560
7.424
31.59
7.965
8.349
68
13.67
FCF yield (avg)%
0.57
0.40
0.62
0.40
2.14
1.46
0.40
2.23
4.34
6.41
17.38
2.23
1.04
23
10.36
FCF margin%
17.78
15.63
17.47
14.85
17.28
17.13
19.70
19.14
19.18
22.16
2.52
19.18
17.63
33
0.431
FCF / Net incomex
0.816
0.882
0.853
0.915
0.970
1.095
1.240
1.175
1.246
1.288
1.558
1.240
1.033
53
12.59
ROIC%
21.47
21.43
21.59
19.83
21.82
20.45
17.75
17.67
19.02
17.63
20.61
17.75
20.14
63
26.53
Return on equity%
3.74
3.11
2.93
4.27
2.24
0.70
0.40
1.70
2.08
3.99
7.42
1.70
2.59
72
15.28
Return on assets%
9.78
7.72
9.76
10.89
9.24
12.13
10.49
13.21
12.32
10.02
7.57
12.13
10.26
77
0.43
EPS฿
0.08
0.08
0.08
0.09
0.08
0.09
0.08
0.08
0.08
0.07
0.47
(1.28%)
(1.60%)
—
21.97
EPS growth%
4.58
4.97
2.88
5.30
2.51
4.54
3.46
6.11
8.50
6.24
10.36
6.11
4.78
79
0.23
Bookvalue per sh฿
0.49
0.44
0.45
0.46
0.44
0.49
0.52
0.55
0.58
0.60
0.08
6.32%
3.18%
—
0.35
FCF per share฿
0.47
0.43
0.46
0.41
0.42
0.40
0.44
0.44
0.48
0.44
0.29
0.86%
0.59%
—
0.25
Dividend per sh฿
0.52
0.58
0.69
0.83
0.88
0.87
0.89
0.89
1.05
1.10
0.21
4.65%
9.18%
—
2.72
Div yield (avg)%
20.90
21.68
21.91
24.24
23.46
22.76
23.01
24.54
25.60
28.08
26.20
24.54
23.24
45
2.79
Payout ratio%
17.24
19.59
17.49
17.00
16.60
16.94
17.80
16.31
13.36
11.78
16.82
16.31
16.97
75
0.687
Shares (diluted)B
0.621
0.701
0.754
0.811
0.910
1.020
1.123
1.090
1.082
1.171
0.706
5.17%
5.90%
62
6.53
Buyback yield%
26.98
28.04
26.58
26.31
28.16
30.99
32.36
30.90
28.97
26.04
29.69
30.90
28.10
75
1.045
D/E ratiox
0.506
0.565
0.621
0.739
0.741
0.846
0.901
1.015
1.077
1.200
1.763
1.015
0.794
92
0.115
Enterprise value฿B
0.701
0.800
0.849
1.008
1.208
1.370
1.514
1.531
1.666
1.959
0.600
10.15%
11.07%
52
256.2
LT debt฿M
56.94
65.92
75.69
82.23
90.47
90.08
84.92
97.55
111.9
109.8
187.9
3.95%
8.02%
69
Revenue
฿465.3M
5.00%
1.00×
Cost of revenue
฿251.9M
4.63%
0.96×
Operating expenses
฿86.19M
5.95%
1.09×
Goodwill & intangibles
15.65%