68.66
Revenue฿M
86.92
90.85
96.23
101.7
105.2
109.4
113.4
115.3
120.6
123.7
73.18
3.29%
4.02%
65
2.62
Revenue growth%
8.73
10.90
12.62
14.02
12.09
14.15
14.73
14.74
14.39
14.55
6.60
14.55
14.08
16
19.02
Gross margin%
24.06
22.59
22.95
20.38
18.08
20.17
22.06
22.72
23.40
22.75
21.32
22.72
22.65
54
21.03
Operating margin%
26.40
28.12
29.26
29.94
31.01
32.37
31.93
33.30
31.80
32.56
12.94
32.37
31.41
71
10.41
Net margin%
22.55
24.06
24.56
22.87
24.01
24.50
23.06
24.76
22.57
24.59
21.63
24.50
24.04
71
26.67
P/E ratio (avg)x
51.81
50.88
60.26
63.13
64.70
67.96
77.81
92.57
108.3
112.9
28.25
92.57
66.33
84
18.85
EV/EBITx
14.22
16.24
17.44
19.06
19.60
18.11
17.02
15.77
15.05
13.91
23.93
15.77
16.63
61
25.53
FCF yield (avg)%
13.92
13.15
10.24
10.46
8.66
6.68
7.08
6.31
3.90
3.08
15.13
6.31
7.87
33
4.49
FCF margin%
6.72
4.83
5.89
4.20
5.05
2.99
0.40
0.40
2.63
3.00
24.08
2.63
3.60
85
0.198
FCF / Net incomex
1.580
1.587
1.788
1.755
1.800
2.033
2.073
2.003
1.998
2.218
1.740
2.033
1.899
55
15.17
ROIC%
8.00
8.71
5.73
3.67
4.88
4.24
6.99
9.52
8.53
9.37
14.06
8.53
7.50
81
4.90
Return on equity%
10.62
9.77
9.77
12.18
13.03
15.71
16.34
16.28
16.25
18.10
20.70
16.28
14.37
37
22.72
Return on assets%
24.48
25.66
24.68
25.50
24.65
26.26
29.03
29.76
26.82
29.77
14.07
29.03
25.96
10
0.15
EPS฿
0.82
0.89
1.01
1.00
1.16
1.25
1.32
1.34
1.55
1.70
0.16
7.92%
7.33%
—
24.61
EPS growth%
15.61
14.64
14.76
14.89
17.04
18.49
16.90
19.64
17.93
20.83
8.24
18.49
16.97
38
0.13
Bookvalue per sh฿
0.60
0.69
0.71
0.81
0.79
0.76
0.74
0.70
0.78
0.74
0.48
(1.34%)
2.85%
—
0.43
FCF per share฿
0.12
0.11
0.13
0.13
0.13
0.13
0.14
0.13
0.12
0.13
0.59
(0.56%)
0.43%
—
0.66
Dividend per sh฿
0.34
0.33
0.36
0.37
0.44
0.48
0.47
0.51
0.51
0.57
0.37
5.34%
5.75%
—
20.12
Div yield (avg)%
16.42
15.29
16.39
19.08
17.11
14.47
13.44
11.11
8.14
9.79
8.65
11.11
14.88
17
14.88
Payout ratio%
28.85
26.02
27.54
29.28
30.85
33.58
35.85
32.88
30.70
33.68
3.99
33.58
30.77
89
115.2
Shares (diluted)M
169.4
178.1
209.0
215.4
232.5
277.7
278.1
325.7
382.0
445.5
117.4
13.89%
10.41%
91
3.69
Buyback yield%
9.15
8.06
8.76
10.93
9.47
8.49
8.34
8.67
10.10
7.96
7.57
8.49
8.71
70
1.232
D/E ratiox
2.453
2.777
2.834
2.952
3.205
3.619
3.564
3.586
4.226
4.541
0.561
3.619
3.384
60
92.84
Enterprise value฿M
54.36
55.36
61.80
59.20
64.39
73.79
78.16
91.03
106.3
112.1
31.90
11.73%
8.85%
62
125.9
LT debt฿M
114.0
123.4
111.6
98.65
91.08
87.58
90.44
86.26
92.36
88.65
30.90
(0.54%)
(2.71%)
94
Revenue
฿123.7M
4.02%
1.00×
Cost of revenue
฿64.22M
3.79%
0.98×
Operating expenses
฿28.86M
4.57%
1.05×
Goodwill & intangibles
14.16%