63.75
Revenue฿M
339.9
370.4
398.0
422.4
455.7
497.3
536.2
576.5
618.9
674.0
67.57
8.15%
7.90%
77
24.61
Revenue growth%
13.58
15.57
16.88
19.74
17.90
14.96
17.42
15.11
16.90
15.95
24.23
15.95
16.41
79
11.18
Gross margin%
18.80
15.83
14.32
15.29
14.74
13.13
15.45
16.56
14.52
16.56
10.58
15.45
15.37
82
8.19
Operating margin%
6.70
7.21
6.62
5.81
6.49
5.20
3.57
6.18
4.19
4.30
22.04
4.30
5.99
92
24.61
Net margin%
23.10
26.09
27.06
27.27
28.29
27.28
26.94
24.32
26.31
25.18
13.54
26.31
26.62
51
29.47
P/E ratio (avg)x
18.20
20.50
21.52
21.42
23.68
25.06
25.80
29.21
32.86
33.30
6.543
29.21
24.37
70
30.93
EV/EBITx
34.63
30.15
26.73
22.93
19.52
20.43
21.11
18.78
19.43
18.07
21.17
19.43
20.77
76
5.38
FCF yield (avg)%
2.13
4.74
3.54
5.89
8.34
5.89
5.37
2.41
3.95
1.46
6.27
3.95
4.34
36
2.55
FCF margin%
3.20
1.19
0.69
2.11
1.87
0.87
0.40
0.94
1.01
0.40
10.47
0.87
0.98
9
1.701
FCF / Net incomex
0.567
0.533
0.506
0.589
0.562
0.655
0.704
0.670
0.710
0.707
0.828
0.704
0.622
26
7.84
ROIC%
5.60
5.56
2.62
2.35
1.91
4.86
6.03
3.79
3.65
3.86
9.11
3.86
3.83
85
21.52
Return on equity%
18.45
17.17
19.76
22.55
24.94
24.35
23.44
26.19
27.83
27.67
10.26
26.19
23.90
10
15.55
Return on assets%
25.36
25.58
24.38
21.79
22.87
21.59
21.84
22.40
22.42
25.28
4.34
22.40
22.65
69
0.95
EPS฿
0.93
0.90
0.84
0.76
0.81
0.87
0.78
0.70
0.61
0.53
1.02
(7.99%)
(6.74%)
—
11.06
EPS growth%
19.66
19.36
19.26
17.96
17.92
17.05
17.36
15.91
14.55
15.58
28.05
15.91
17.64
55
2.11
Bookvalue per sh฿
0.36
0.36
0.37
0.36
0.37
0.36
0.37
0.38
0.39
0.34
0.45
(1.66%)
(0.98%)
—
2.29
FCF per share฿
0.53
0.58
0.65
0.70
0.68
0.72
0.80
0.81
0.75
0.67
1.30
(0.39%)
2.37%
—
2.19
Dividend per sh฿
0.93
0.91
0.98
1.08
1.12
1.13
1.21
1.34
1.34
1.51
1.77
6.14%
5.70%
—
27.94
Div yield (avg)%
13.33
16.30
15.63
17.72
19.82
17.98
15.49
14.18
12.32
13.42
9.57
14.18
15.56
34
24.63
Payout ratio%
19.36
20.31
21.43
19.51
20.80
18.78
18.94
20.93
17.98
20.54
19.31
18.94
19.91
47
127.7
Shares (diluted)M
152.5
155.1
156.5
160.3
163.8
159.6
159.2
178.5
186.6
193.0
128.7
3.34%
4.19%
41
22.88
Buyback yield%
24.79
24.63
27.55
30.30
29.13
31.22
32.36
32.18
34.91
33.44
28.28
32.36
30.76
54
1.527
D/E ratiox
0.477
0.481
0.579
0.644
0.730
0.836
0.935
0.922
0.992
1.107
0.668
0.935
0.783
91
0.236
Enterprise value฿B
0.695
0.661
0.746
0.804
0.775
0.878
0.920
1.057
1.231
1.390
0.241
12.40%
7.19%
21
237.6
LT debt฿M
433.5
405.3
428.6
440.7
417.7
457.7
422.5
459.3
480.6
502.9
369.8
3.78%
1.81%
36
Revenue
฿674.0M
7.90%
1.00×
Cost of revenue
฿471.8M
7.90%
1.00×
Operating expenses
฿119.0M
7.02%
0.92×
Goodwill & intangibles
15.28%
Spread over hurdle
37.93%