16.43
Revenue฿M
355.6
367.3
371.4
378.4
390.0
391.1
394.8
409.2
410.3
421.6
16.87
1.57%
2.14%
46
4.78
Revenue growth%
24.06
21.78
19.04
20.04
22.49
22.61
23.05
25.13
26.11
24.22
27.39
24.22
22.83
94
3.55
Gross margin%
14.19
14.98
16.62
15.77
16.65
14.15
11.28
11.89
12.88
12.25
28.53
12.25
14.17
21
13.61
Operating margin%
30.50
32.48
35.34
35.08
36.21
33.21
34.13
34.48
37.29
35.44
13.16
34.48
34.78
74
27.61
Net margin%
9.63
7.87
6.39
3.40
5.45
3.99
4.78
7.64
5.66
4.27
11.62
4.78
5.55
29
6.015
P/E ratio (avg)x
33.92
34.35
37.00
39.39
40.31
38.62
37.83
37.91
39.31
39.31
36.68
38.62
38.26
6
30.96
EV/EBITx
52.92
49.74
56.35
60.66
64.68
61.81
63.14
70.05
69.34
78.07
14.30
69.34
62.47
94
15.81
FCF yield (avg)%
23.09
24.61
26.79
29.24
31.18
32.68
30.90
31.06
28.07
30.72
17.25
30.90
29.98
69
4.11
FCF margin%
22.16
22.66
22.07
23.66
22.59
23.37
21.79
24.22
22.22
23.91
18.59
23.37
22.62
47
1.455
FCF / Net incomex
1.822
1.795
1.713
1.647
1.866
1.853
2.041
1.916
2.099
2.066
1.571
2.041
1.860
90
13.78
ROIC%
19.03
18.84
19.21
20.22
19.99
17.27
19.44
16.82
18.40
18.00
6.22
18.00
18.94
93
22.59
Return on equity%
21.07
23.64
21.32
23.89
22.51
21.82
22.50
24.62
23.77
23.24
24.13
23.24
22.88
15
13.88
Return on assets%
29.17
31.59
34.18
36.50
37.23
40.10
38.50
35.79
36.17
36.65
9.79
36.65
36.34
80
0.39
EPS฿
0.18
0.17
0.16
0.15
0.16
0.14
0.13
0.13
0.13
0.12
0.40
(4.86%)
(3.48%)
—
6.16
EPS growth%
10.58
7.88
6.76
5.84
4.60
2.17
3.76
0.80
2.76
4.53
24.22
2.76
4.57
68
0.12
Bookvalue per sh฿
0.23
0.23
0.23
0.24
0.23
0.24
0.27
0.25
0.26
0.23
0.23
0.04%
(0.10%)
—
0.20
FCF per share฿
0.20
0.20
0.18
0.19
0.19
0.20
0.20
0.18
0.17
0.18
0.33
(0.92%)
(2.30%)
—
0.29
Dividend per sh฿
0.21
0.22
0.21
0.23
0.23
0.24
0.28
0.32
0.30
0.33
0.29
7.58%
4.73%
—
22.12
Div yield (avg)%
15.26
12.47
13.21
12.77
11.17
12.60
10.10
12.60
11.26
10.27
21.43
11.26
12.54
12
20.54
Payout ratio%
16.48
14.08
15.62
13.74
15.98
15.04
17.36
15.09
15.57
18.37
27.36
15.57
15.59
78
626.2
Shares (diluted)M
566.7
559.0
496.1
520.7
553.2
496.2
455.1
432.4
469.5
466.0
593.7
(3.37%)
(2.55%)
43
10.97
Buyback yield%
28.56
26.04
25.42
26.02
27.57
25.21
23.23
24.91
27.81
25.97
9.27
25.21
26.00
40
0.449
D/E ratiox
2.250
2.521
2.882
3.147
3.480
3.955
4.422
4.889
4.842
4.758
0.173
4.758
3.717
60
98.73
Enterprise value฿M
151.3
176.2
191.2
190.2
186.1
198.6
207.6
219.0
231.8
220.1
110.4
3.41%
5.05%
75
216.0
LT debt฿M
127.0
145.8
144.9
151.9
146.0
148.1
146.0
158.1
182.4
200.0
100.4
6.50%
5.37%
47
Revenue
฿421.6M
2.14%
1.00×
Cost of revenue
฿222.2M
2.17%
1.00×
Operating expenses
฿79.86M
2.05%
0.99×
Cash and investments
17.02%
Property and equipment
15.69%