244.9
Revenue฿M
307.4
304.0
299.5
299.0
299.8
305.5
311.3
320.5
328.6
338.0
250.9
2.42%
1.00%
31
23.03
Revenue growth%
17.34
14.44
13.04
14.29
15.24
13.37
12.19
13.98
15.48
13.82
17.63
13.82
14.13
91
4.14
Gross margin%
9.57
11.09
8.82
10.26
11.77
13.86
16.44
13.66
13.21
15.82
27.60
13.86
12.49
18
28.09
Operating margin%
26.82
25.15
22.74
21.43
20.15
21.12
19.34
17.62
20.50
19.56
20.41
19.56
20.81
58
11.54
Net margin%
23.60
24.77
25.66
25.62
24.20
22.99
25.49
26.18
29.08
29.68
23.25
26.18
25.56
89
30.77
P/E ratio (avg)x
34.95
33.44
35.29
34.07
35.14
35.38
35.66
35.19
36.65
41.13
35.23
35.66
35.24
61
23.74
EV/EBITx
9.932
9.282
9.138
8.458
7.657
8.084
7.808
8.026
8.310
8.738
6.159
8.084
8.384
88
19.60
FCF yield (avg)%
18.98
19.26
18.69
21.50
21.34
24.25
24.38
26.49
24.15
24.99
29.02
24.38
22.83
48
8.49
FCF margin%
16.31
14.39
14.87
15.55
12.56
14.35
16.66
14.62
12.48
13.11
4.79
14.35
14.50
79
0.570
FCF / Net incomex
1.578
1.515
1.685
1.750
1.886
1.662
1.528
1.685
1.762
1.764
1.517
1.685
1.685
58
9.81
ROIC%
5.57
2.61
2.30
0.58
0.40
3.10
1.44
0.40
1.85
0.43
8.31
1.44
1.65
10
16.16
Return on equity%
5.74
4.43
4.30
5.65
5.90
4.13
4.98
5.92
8.64
7.66
7.94
5.92
5.69
8
18.62
Return on assets%
2.29
3.38
1.06
1.09
0.40
0.40
0.84
2.65
4.89
7.15
20.34
2.65
1.69
23
0.21
EPS฿
0.15
0.14
0.14
0.13
0.14
0.15
0.14
0.14
0.14
0.14
0.23
(0.08%)
(0.28%)
—
23.24
EPS growth%
9.46
10.68
9.03
9.30
7.35
9.26
7.83
5.66
5.17
2.62
15.11
5.66
8.43
36
0.27
Bookvalue per sh฿
0.15
0.17
0.17
0.17
0.17
0.18
0.21
0.22
0.21
0.22
0.11
5.60%
3.75%
—
0.25
FCF per share฿
0.52
0.58
0.63
0.67
0.80
0.92
1.01
1.14
1.32
1.43
0.33
12.39%
12.19%
—
0.20
Dividend per sh฿
0.36
0.38
0.43
0.41
0.40
0.38
0.36
0.35
0.33
0.38
0.38
(0.80%)
1.94%
—
21.70
Div yield (avg)%
6.02
4.41
4.71
6.34
8.24
9.05
7.58
6.74
3.81
1.60
26.97
6.74
6.18
46
9.81
Payout ratio%
3.50
2.14
3.47
4.96
3.07
0.40
0.40
0.40
0.40
0.65
21.25
0.40
1.40
11
0.406
Shares (diluted)B
0.635
0.704
0.842
0.926
0.945
0.935
1.064
1.135
1.337
1.525
0.392
10.06%
9.07%
14
9.43
Buyback yield%
6.36
8.62
9.52
10.98
10.15
13.03
15.94
16.38
13.47
14.00
15.46
14.00
12.00
17
0.862
D/E ratiox
1.747
1.736
1.899
2.022
2.260
2.202
2.304
2.247
2.359
2.660
1.077
2.304
2.225
47
177.6
Enterprise value฿M
129.9
115.8
110.6
104.6
96.17
89.65
92.14
81.21
83.41
71.48
62.56
(5.76%)
(5.17%)
29
87.78
LT debt฿M
267.5
290.6
331.8
331.4
331.3
370.2
388.4
424.3
461.8
523.5
81.82
9.58%
7.42%
42
Revenue
฿338.0M
1.00%
1.00×
Cost of revenue
฿236.6M
1.00%
1.00×
Operating expenses
฿61.32M
1.09%
1.01×
Goodwill & intangibles
21.04%
Cash and investments
14.97%