182.6
Revenue฿M
221.6
235.5
251.5
264.9
289.0
311.3
338.6
358.1
381.9
399.1
201.6
6.66%
7.01%
64
27.99
Revenue growth%
19.71
19.89
18.87
19.05
19.02
21.79
20.56
20.76
19.61
19.60
5.30
20.56
19.66
85
26.52
Gross margin%
28.87
28.67
30.34
30.23
29.04
28.03
25.08
24.31
22.70
24.05
12.63
24.31
28.35
84
29.02
Operating margin%
9.37
10.67
11.64
11.87
12.01
11.98
11.88
10.97
13.09
16.05
21.43
11.98
11.88
23
21.75
Net margin%
18.76
16.06
17.66
15.40
17.59
20.24
20.99
23.59
23.75
22.09
29.60
22.09
19.50
56
11.77
P/E ratio (avg)x
31.81
27.32
27.05
27.60
29.79
25.30
22.76
21.69
19.68
18.72
23.92
21.69
26.18
65
12.45
EV/EBITx
18.20
19.86
19.92
19.01
21.00
19.91
19.31
17.97
19.83
21.32
30.54
19.83
19.84
16
12.51
FCF yield (avg)%
12.87
11.65
11.77
11.92
14.80
15.56
14.40
12.60
15.45
14.44
7.72
14.44
13.63
24
22.32
FCF margin%
15.65
18.21
16.43
18.25
15.44
17.23
14.67
17.05
15.95
13.22
12.37
15.95
16.19
93
1.489
FCF / Net incomex
1.428
1.314
1.217
1.176
1.097
1.181
1.171
1.192
1.163
0.994
0.153
1.171
1.178
72
28.02
ROIC%
29.60
32.06
31.14
29.87
28.84
28.13
27.81
30.63
32.22
31.18
10.37
30.63
30.25
28
13.69
Return on equity%
18.33
18.79
20.55
21.14
21.37
23.77
22.91
19.93
17.55
19.80
4.30
19.93
20.24
84
7.08
Return on assets%
12.80
10.19
12.61
14.08
13.11
14.11
15.42
18.22
17.85
19.07
6.44
17.85
14.10
43
0.19
EPS฿
0.29
0.34
0.38
0.40
0.46
0.54
0.61
0.71
0.72
0.86
0.21
13.01%
11.23%
—
5.87
EPS growth%
23.78
20.79
22.86
21.04
19.42
17.67
20.02
17.79
18.06
18.70
14.23
18.06
19.72
31
0.46
Bookvalue per sh฿
0.08
0.07
0.08
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.36
2.10%
0.40%
—
0.09
FCF per share฿
0.18
0.17
0.17
0.15
0.14
0.14
0.15
0.14
0.13
0.12
0.38
(3.80%)
(4.02%)
—
0.37
Dividend per sh฿
0.26
0.24
0.23
0.20
0.20
0.20
0.20
0.21
0.20
0.20
0.25
(0.52%)
(2.78%)
—
28.80
Div yield (avg)%
2.85
0.87
1.30
3.43
4.96
4.25
6.14
3.71
1.43
0.40
19.19
3.71
3.14
92
16.34
Payout ratio%
9.10
9.09
8.42
11.06
8.90
6.70
4.72
2.29
0.40
2.18
20.59
2.29
7.56
95
0.711
Shares (diluted)B
1.133
1.056
1.040
1.004
1.056
1.101
1.055
1.167
1.191
1.134
0.709
1.44%
0.55%
70
24.62
Buyback yield%
15.27
15.20
15.99
13.88
11.27
8.68
10.54
12.78
14.95
17.91
23.06
12.78
14.41
65
0.802
D/E ratiox
0.643
0.645
0.573
0.547
0.538
0.495
0.515
0.560
0.629
0.674
0.622
0.560
0.566
29
185.3
Enterprise value฿M
219.7
236.7
220.1
212.5
181.6
163.4
144.6
141.5
146.2
143.8
264.0
(4.56%)
(4.38%)
7
348.4
LT debt฿M
123.1
130.1
139.6
127.5
136.5
143.1
138.8
150.1
158.9
170.4
149.3
4.54%
2.27%
83
Revenue
฿399.1M
7.01%
1.00×
Cost of revenue
฿248.8M
7.01%
1.00×
Operating expenses
฿79.87M
6.99%
1.00×
Cash and investments
20.90%
Goodwill & intangibles
18.13%
Spread over hurdle
(3.90%)