306.2
Revenue฿M
283.7
304.6
328.6
345.3
356.6
378.7
398.1
415.6
442.7
471.5
332.5
5.74%
5.71%
36
4.62
Revenue growth%
17.85
17.81
16.88
14.12
14.30
12.49
14.89
12.68
13.98
11.21
12.78
12.68
14.21
50
24.78
Gross margin%
12.19
13.79
13.06
10.47
8.98
10.81
11.22
11.95
14.35
16.58
7.44
11.95
12.07
60
18.06
Operating margin%
19.11
19.54
21.22
23.17
24.56
24.98
23.38
22.24
23.40
25.29
23.21
23.40
23.27
54
5.37
Net margin%
10.89
9.81
8.64
8.82
5.89
4.29
2.27
0.40
3.31
2.86
2.47
2.86
5.09
27
18.27
P/E ratio (avg)x
7.980
7.027
7.397
6.961
7.468
6.851
7.174
6.580
6.514
6.918
6.709
6.851
6.994
55
34.44
EV/EBITx
35.74
37.41
38.03
39.92
40.69
48.26
48.73
48.99
51.80
59.06
17.24
48.99
44.47
15
5.35
FCF yield (avg)%
16.98
17.22
19.32
20.25
17.62
17.77
19.43
21.22
18.65
16.31
2.23
18.65
18.21
78
8.88
FCF margin%
17.92
16.87
18.55
21.27
21.73
19.88
20.91
21.58
20.01
21.29
5.14
20.91
20.46
57
1.780
FCF / Net incomex
0.763
0.882
1.034
1.148
1.115
1.226
1.220
1.182
1.314
1.324
0.221
1.226
1.165
69
19.62
ROIC%
7.00
5.81
2.87
0.79
2.15
2.07
0.40
0.40
0.40
1.61
14.02
0.40
1.84
93
9.19
Return on equity%
4.86
4.80
4.86
6.16
5.98
3.32
1.79
0.40
1.69
3.57
18.44
1.79
4.18
49
14.95
Return on assets%
26.86
25.95
26.43
27.32
25.26
22.80
25.72
24.83
26.87
25.41
4.62
25.41
25.84
81
0.19
EPS฿
0.25
0.27
0.28
0.28
0.30
0.28
0.28
0.27
0.27
0.29
0.19
(0.63%)
2.32%
—
27.68
EPS growth%
16.72
18.97
19.06
20.59
22.66
22.36
21.52
20.96
23.71
25.10
21.79
22.36
21.24
7
0.27
Bookvalue per sh฿
0.29
0.27
0.30
0.28
0.27
0.28
0.28
0.26
0.29
0.28
0.33
0.75%
0.12%
—
0.41
FCF per share฿
0.26
0.27
0.31
0.36
0.36
0.36
0.38
0.40
0.43
0.41
0.19
2.47%
3.94%
—
0.14
Dividend per sh฿
0.44
0.44
0.44
0.43
0.49
0.56
0.62
0.61
0.67
0.74
0.25
8.77%
6.19%
—
18.84
Div yield (avg)%
15.83
18.02
18.19
19.12
18.98
18.71
16.78
18.34
17.21
15.21
3.68
17.21
18.10
57
4.88
Payout ratio%
12.28
10.43
13.41
14.71
11.81
12.83
13.91
12.10
13.65
12.45
28.39
12.83
12.64
37
678.2
Shares (diluted)M
609.6
544.5
571.6
530.4
529.1
467.1
509.9
468.2
499.3
493.2
653.0
(1.40%)
(1.63%)
73
13.18
Buyback yield%
11.15
13.98
14.42
15.25
15.76
13.25
15.85
18.03
18.50
21.30
9.65
18.03
15.50
91
0.961
D/E ratiox
0.213
0.210
0.243
0.242
0.280
0.311
0.349
0.334
0.397
0.437
0.992
0.349
0.295
70
263.7
Enterprise value฿M
308.5
298.9
320.2
350.5
391.3
387.4
438.3
483.6
448.8
469.0
323.6
3.69%
3.36%
16
192.7
LT debt฿M
516.0
535.9
551.1
581.0
624.6
627.7
706.0
769.1
734.6
758.8
309.9
3.97%
4.54%
82
Revenue
฿471.5M
5.71%
1.00×
Cost of revenue
฿303.4M
5.97%
1.02×
Operating expenses
฿105.8M
5.15%
0.95×
Goodwill & intangibles
22.33%