75.05
Revenue฿M
265.9
281.4
301.6
317.6
335.8
350.8
362.0
383.0
399.8
412.7
79.73
4.21%
4.97%
13
6.30
Revenue growth%
16.33
13.55
15.48
13.52
13.04
13.24
14.29
14.18
15.81
13.32
14.66
14.18
13.87
92
14.76
Gross margin%
30.18
32.24
31.69
30.49
33.34
35.04
33.29
32.88
35.04
32.68
22.87
33.29
32.78
21
19.50
Operating margin%
1.43
3.20
5.53
7.38
8.59
7.02
7.05
8.34
5.71
3.54
22.70
7.02
6.37
88
7.07
Net margin%
5.21
3.75
3.43
2.74
5.62
7.68
8.62
7.83
7.09
4.17
4.39
7.68
5.41
44
26.40
P/E ratio (avg)x
23.47
21.39
19.63
19.78
19.35
20.64
19.25
17.34
17.97
18.52
26.53
18.52
19.49
48
35.35
EV/EBITx
50.43
56.47
63.00
63.45
73.24
86.81
86.50
98.33
102.6
107.9
21.93
98.33
79.87
31
2.58
FCF yield (avg)%
20.66
21.73
19.91
21.62
19.24
16.38
15.71
14.27
14.26
13.10
12.77
14.27
17.81
16
22.91
FCF margin%
16.30
17.17
19.33
19.18
20.43
18.49
19.93
22.18
20.74
20.49
11.57
20.49
19.63
15
1.798
FCF / Net incomex
0.949
0.981
1.007
0.943
0.955
0.865
0.745
0.667
0.610
0.537
1.289
0.667
0.904
32
12.65
ROIC%
29.40
31.51
33.93
31.61
29.33
29.34
27.03
24.59
21.93
18.94
9.97
24.59
29.33
22
7.08
Return on equity%
18.42
17.30
20.11
19.96
21.01
18.57
17.68
18.56
20.05
17.62
23.64
18.56
18.57
68
8.74
Return on assets%
5.27
6.02
7.86
4.95
2.26
0.40
0.69
2.70
1.18
2.35
2.62
1.18
2.53
18
0.21
EPS฿
0.67
0.78
0.82
0.91
0.93
0.91
0.99
1.14
1.30
1.33
0.22
7.45%
6.34%
—
23.44
EPS growth%
18.51
15.55
17.80
17.20
17.47
20.11
19.61
18.07
19.13
17.79
6.93
19.13
17.94
68
0.12
Bookvalue per sh฿
0.58
0.57
0.55
0.54
0.59
0.56
0.60
0.56
0.56
0.57
0.63
(0.73%)
0.25%
—
0.16
FCF per share฿
0.31
0.36
0.39
0.44
0.52
0.60
0.59
0.67
0.70
0.74
0.54
7.26%
10.20%
—
0.12
Dividend per sh฿
0.31
0.33
0.36
0.34
0.34
0.30
0.32
0.29
0.30
0.26
0.22
(4.70%)
(1.45%)
—
18.45
Div yield (avg)%
20.33
21.33
19.54
17.65
15.02
16.83
18.63
20.53
21.33
20.60
6.15
20.53
19.94
53
2.75
Payout ratio%
4.54
5.84
5.42
3.70
5.65
8.07
9.52
10.45
10.58
12.68
4.75
10.45
6.96
46
301.2
Shares (diluted)M
381.9
437.8
451.3
464.2
466.5
451.0
482.4
450.3
431.1
416.5
305.7
(2.24%)
1.51%
76
2.51
Buyback yield%
13.81
11.04
9.29
7.56
7.25
8.62
7.48
6.98
8.25
5.82
8.45
7.48
7.90
63
1.157
D/E ratiox
0.519
0.571
0.591
0.617
0.706
0.651
0.710
0.693
0.784
0.726
1.029
0.710
0.672
55
99.82
Enterprise value฿M
128.0
131.9
137.8
150.1
164.8
193.3
229.2
224.3
238.4
278.9
30.61
11.09%
10.02%
48
91.66
LT debt฿M
197.5
183.9
172.8
162.0
157.9
155.3
159.4
160.8
173.5
176.0
231.3
2.19%
(1.80%)
53
Revenue
฿412.7M
4.97%
1.00×
Cost of revenue
฿254.1M
4.75%
0.98×
Operating expenses
฿71.40M
5.94%
1.10×
Goodwill & intangibles
20.87%
Property and equipment
16.43%